Jakarta - Delayed Quote • IDR
PT Sinar Mas Agro Resources and Technology Tbk (SMAR.JK)
At close: 4:09 PM GMT+7
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
66,530,549,000.00
66,530,549,000.00
75,045,559,000.00
57,004,234,000.00
40,434,346,000.00
Cost of Revenue
59,769,661,000.00
59,769,661,000.00
61,733,885,000.00
46,047,334,000.00
34,557,130,000.00
Gross Profit
6,760,888,000.00
6,760,888,000.00
13,311,674,000.00
10,956,900,000.00
5,877,216,000.00
Operating Expense
5,277,816,000.00
5,277,816,000.00
6,710,789,000.00
7,074,950,000.00
3,554,189,000.00
Operating Income
1,483,072,000.00
1,483,072,000.00
6,600,885,000.00
3,881,950,000.00
2,323,027,000.00
Net Non Operating Interest Income Expense
-1,214,357,000.00
-1,214,357,000.00
-1,221,694,000.00
-866,744,000.00
-525,288,000.00
Pretax Income
1,108,886,000.00
1,108,886,000.00
6,805,971,000.00
3,593,740,000.00
2,087,780,000.00
Tax Provision
191,016,000.00
191,016,000.00
1,301,015,000.00
764,322,000.00
547,982,000.00
Net Income Common Stockholders
917,807,000.00
917,807,000.00
5,500,519,000.00
2,826,808,000.00
1,538,742,000.00
Diluted NI Available to Com Stockholders
917,807,000.00
917,807,000.00
5,500,519,000.00
2,826,808,000.00
1,538,742,000.00
Basic EPS
320.00
--
1.92k
984.00
536.00
Diluted EPS
320.00
--
1.92k
984.00
536.00
Basic Average Shares
2,872,193.37
--
2,872,193.37
2,872,193.37
2,872,193.37
Diluted Average Shares
2,872,193.37
--
2,872,193.37
2,872,193.37
2,872,193.37
Total Operating Income as Reported
1,483,072,000.00
1,483,072,000.00
6,600,885,000.00
3,881,950,000.00
2,323,027,000.00
Rent Expense Supplemental
184,885,000.00
184,885,000.00
139,734,000.00
92,321,000.00
89,758,000.00
Total Expenses
65,047,477,000.00
65,047,477,000.00
68,444,674,000.00
53,122,284,000.00
38,111,319,000.00
Net Income from Continuing & Discontinued Operation
917,807,000.00
917,807,000.00
5,500,519,000.00
2,826,808,000.00
1,538,742,000.00
Normalized Income
917,807,000.00
917,807,000.00
5,500,519,000.00
2,826,808,000.00
1,538,742,000.00
Interest Income
56,119,000.00
56,119,000.00
119,439,000.00
243,826,000.00
221,078,000.00
Interest Expense
1,249,192,000.00
1,249,192,000.00
1,315,514,000.00
1,083,256,000.00
719,437,000.00
Net Interest Income
-1,214,357,000.00
-1,214,357,000.00
-1,221,694,000.00
-866,744,000.00
-525,288,000.00
EBIT
2,358,078,000.00
2,358,078,000.00
8,121,485,000.00
4,676,996,000.00
2,807,217,000.00
EBITDA
2,581,651,000.00
2,581,651,000.00
8,370,271,000.00
5,182,512,000.00
3,065,585,000.00
Reconciled Cost of Revenue
59,769,661,000.00
59,769,661,000.00
61,733,885,000.00
46,047,334,000.00
34,557,130,000.00
Reconciled Depreciation
223,573,000.00
223,573,000.00
248,786,000.00
505,516,000.00
258,368,000.00
Net Income from Continuing Operation Net Minority Interest
917,807,000.00
917,807,000.00
5,500,519,000.00
2,826,808,000.00
1,538,742,000.00
Normalized EBITDA
2,581,651,000.00
2,581,651,000.00
8,370,271,000.00
5,182,512,000.00
3,065,585,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
12/31/2020 - 10/9/2000
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade