25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

MERK (Merck Tbk) Stock Analysis
Buy, Hold or Sell?

Let's analyze Merck Tbk together

I guess you are interested in Merck Tbk. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

  • 📊 Fundamental Analysis (FA) – Merck Tbk’s Financial Insights
  • 📈 Technical Analysis (TA) – Merck Tbk’s Price Targets

I'm going to help you getting a better view of Merck Tbk. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Merck Tbk

I send you an email if I find something interesting about Merck Tbk.

1. Quick Overview

1.1. Quick analysis of Merck Tbk (30 sec.)










1.2. What can you expect buying and holding a share of Merck Tbk? (30 sec.)

How much money do you get?

How much money do you get?
Rp0.00
When do you have the money?
1 year
How often do you get paid?
92.5%

What is your share worth?

Current worth
Rp1,801.95
Expected worth in 1 year
Rp1,827.38
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
Rp25.51
Return On Investment
0.7%

For what price can you sell your share?

Current Price per Share
Rp3,530.00
Expected price per share
Rp3,170 - Rp3,650
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Merck Tbk (5 min.)




Live pricePrice per Share (EOD)
Rp3,530.00
Intrinsic Value Per Share
Rp859.66 - Rp6,732.16
Total Value Per Share
Rp2,661.61 - Rp8,534.11

2.2. Growth of Merck Tbk (5 min.)




Is Merck Tbk growing?

Current yearPrevious yearGrowGrow %
How rich?$80.7m$76.2m$178.7k0.2%

How much money is Merck Tbk making?

Current yearPrevious yearGrowGrow %
Making money$3.8m$4.4m-$619.4k-16.1%
Net Profit Margin14.4%19.3%--

How much money comes from the company's main activities?

2.3. Financial Health of Merck Tbk (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Merck Tbk?

Welcome investor! Merck Tbk's management wants to use your money to grow the business. In return you get a share of Merck Tbk.

First you should know what it really means to hold a share of Merck Tbk. And how you can make/lose money.

Speculation

The Price per Share of Merck Tbk is Rp3,530. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Merck Tbk.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Merck Tbk, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is Rp1,801.95. Based on the TTM, the Book Value Change Per Share is Rp6.36 per quarter. Based on the YOY, the Book Value Change Per Share is Rp21.56 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is Rp0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Merck Tbk.

How much money are you going to get?

 MRQTTMYOY3Y5Y10Y
 Rp% of Price per ShareRp% of Price per ShareRp% of Price per ShareRp% of Price per ShareRp% of Price per ShareRp% of Price per Share
Usd Eps0.020.0%0.010.0%0.010.0%0.010.0%0.010.0%0.010.0%
Usd Book Value Change Per Share0.020.0%0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.010.0%0.000.0%0.010.0%0.010.0%
Usd Total Gains Per Share0.020.0%0.000.0%0.010.0%0.010.0%0.010.0%0.010.0%
Usd Price Per Share0.36-0.38-0.46-0.43-0.38-1.48-
Price to Earnings Ratio5.28-14.27-11.67-13.12-7.57-36.06-
Price-to-Total Gains Ratio20.75-34.39-45.91-44.50-49.61-195.23-
Price to Book Ratio2.00-2.25-2.72-2.57-2.37-11.82-
Price-to-Total Gains Ratio20.75-34.39-45.91-44.50-49.61-195.23-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.353
Number of shares2832
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.01
Gains per Quarter (2832 shares)1.8121.89
Gains per Year (2832 shares)7.2387.57
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
107-3612778
2014412154166
30221118281254
402918242108342
503625303135430
604332364162518
705039424189606
805846485216694
906553545243782
1007260606270870

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%37.03.00.092.5%81.03.00.096.4%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%14.06.00.070.0%28.012.00.070.0%60.024.00.071.4%
Dividend per Share2.00.02.050.0%10.00.02.083.3%18.00.02.090.0%37.00.03.092.5%73.00.011.086.9%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%38.02.00.095.0%80.04.00.095.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Merck Tbk compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-3Y+/-5 Year+/-10 Year+/-
Book Value Change Per Share--173.4316.359+2627%21.561+704%22.922+657%23.802+629%14.159+1125%
Book Value Per Share--1801.9501705.413+6%1701.422+6%1681.813+7%1587.856+13%1422.982+27%
Current Ratio--6.5174.571+43%4.738+38%4.257+53%3.726+75%3.529+85%
Debt To Asset Ratio--0.1560.218-28%0.201-22%0.231-32%0.264-41%0.287-45%
Debt To Equity Ratio--0.1850.282-34%0.253-27%0.304-39%0.367-49%0.433-57%
Dividend Per Share--0.0370.019+91%80.296-100%46.756-100%53.504-100%118.953-100%
Enterprise Value--1463136828000.0001550133439500.000-6%2055782079000.000-29%1829611964000.000-20%1580014813150.000-7%6498930024575.000-77%
Eps--170.54985.638+99%99.464+71%95.153+79%79.811+114%77.252+121%
Ev To Sales Ratio--1.2921.514-15%2.185-41%1.797-28%1.653-22%6.434-80%
Free Cash Flow Per Share--37.11818.424+101%93.301-60%56.901-35%25.824+44%1.531+2324%
Free Cash Flow To Equity Per Share--37.11815.210+144%7.942+367%5.754+545%-19.644+153%-113.241+405%
Gross Profit Margin--1.0000.883+13%0.714+40%0.743+35%0.832+20%0.634+58%
Intrinsic Value_10Y_max--6732.160----------
Intrinsic Value_10Y_min--859.662----------
Intrinsic Value_1Y_max--292.715----------
Intrinsic Value_1Y_min--19.844----------
Intrinsic Value_3Y_max--1170.539----------
Intrinsic Value_3Y_min--117.400----------
Intrinsic Value_5Y_max--2399.260----------
Intrinsic Value_5Y_min--277.530----------
Market Cap1581440000000.000-2%1612800000000.0001713600000000.000-6%2064160000000.000-22%1925280000000.000-16%1695680000000.000-5%6633368000000.000-76%
Net Profit Margin--0.2700.144+87%0.193+40%0.164+64%0.145+87%0.050+443%
Operating Margin---0.031-100%0.209-100%0.150-100%0.158-100%0.178-100%
Operating Ratio--1.0891.259-14%0.792+38%0.948+15%0.901+21%0.852+28%
Pb Ratio1.959-2%1.9982.254-11%2.718-26%2.565-22%2.371-16%11.820-83%
Pe Ratio5.174-2%5.27714.271-63%11.674-55%13.117-60%7.573-30%36.059-85%
Price Per Share3530.000-2%3600.0003825.000-6%4607.500-22%4297.500-16%3785.000-5%14806.625-76%
Price To Free Cash Flow Ratio23.775-2%24.247-135.915+661%12.515+94%-52.288+316%-50.438+308%-390.918+1712%
Price To Total Gains Ratio20.350-2%20.75334.389-40%45.906-55%44.498-53%49.608-58%195.227-89%
Quick Ratio--1.6471.282+28%2.252-27%1.788-8%1.860-11%1.905-14%
Return On Assets--0.0800.040+101%0.047+71%0.044+83%0.037+115%0.059+34%
Return On Equity--0.0950.050+91%0.059+62%0.057+67%0.049+91%0.103-8%
Total Gains Per Share--173.4686.378+2620%101.857+70%69.678+149%77.306+124%133.112+30%
Usd Book Value--80727355.60076402501.775+6%76223712.100+6%75345213.125+7%71135967.170+13%63749581.558+27%
Usd Book Value Change Per Share--0.0170.001+2627%0.002+704%0.002+657%0.002+629%0.001+1125%
Usd Book Value Per Share--0.1800.171+6%0.170+6%0.168+7%0.159+13%0.142+27%
Usd Dividend Per Share--0.0000.000+91%0.008-100%0.005-100%0.005-100%0.012-100%
Usd Enterprise Value--146313682.800155013343.950-6%205578207.900-29%182961196.400-20%158001481.315-7%649893002.458-77%
Usd Eps--0.0170.009+99%0.010+71%0.010+79%0.008+114%0.008+121%
Usd Free Cash Flow--1662905.200825414.925+101%4179875.725-60%2549149.542-35%1156902.140+44%68598.927+2324%
Usd Free Cash Flow Per Share--0.0040.002+101%0.009-60%0.006-35%0.003+44%0.000+2324%
Usd Free Cash Flow To Equity Per Share--0.0040.002+144%0.001+367%0.001+545%-0.002+153%-0.011+405%
Usd Market Cap158144000.000-2%161280000.000171360000.000-6%206416000.000-22%192528000.000-16%169568000.000-5%663336800.000-76%
Usd Price Per Share0.353-2%0.3600.383-6%0.461-22%0.430-16%0.379-5%1.481-76%
Usd Profit--7640593.6003836585.400+99%4456000.075+71%4262843.150+79%3575521.375+114%5994377.100+27%
Usd Revenue--28300982.60025918692.725+9%24035849.125+18%26023178.433+9%24215116.760+17%23436293.685+21%
Usd Total Gains Per Share--0.0170.001+2620%0.010+70%0.007+149%0.008+124%0.013+30%
 EOD+4 -4MRQTTM+30 -9YOY+23 -163Y+23 -165Y+26 -1310Y+25 -14

3.3 Fundamental Score

Let's check the fundamental score of Merck Tbk based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-155.174
Price to Book Ratio (EOD)Between0-11.959
Net Profit Margin (MRQ)Greater than00.270
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.647
Current Ratio (MRQ)Greater than16.517
Debt to Asset Ratio (MRQ)Less than10.156
Debt to Equity Ratio (MRQ)Less than10.185
Return on Equity (MRQ)Greater than0.150.095
Return on Assets (MRQ)Greater than0.050.080
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of Merck Tbk based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose3,540.000
Total1/1 (100.0%)

4. In-depth Analysis

4.1 About Merck Tbk

PT Merck Tbk engages in the manufacture and sale of pharmaceutical products in Indonesia and internationally. The company operates through three segments: Biopharma, Consumer Health, and Others. It offers health care products in the areas of cardiovascular, metabolic, oncology, endocrinology, fertility, and neurodegenerative diseases, as well as general medicines. The company also engages in research an, development, production, and distribution of pharmaceutical and biological prescription medicines to treat colorectal cancer, head and neck cancer, multiple sclerosis, infertility, growth hormone disorders, and diabetes, as well as thyroid disorders, such as hypothyroidism. In addition, it is involved in the office/property leasing and management activities. The company was formerly known as PT Merck Indonesia Tbk and changed its name to PT Merck Tbk in June 2002. The company was founded in 1970 and is headquartered in Jakarta Timur, Indonesia. PT Merck Tbk operates as a subsidiary of Merck Holding GmbH.

Fundamental data was last updated by Penke on 2025-04-24 11:29:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Merck Tbk earns for each Rp1 of revenue.

  • Above 10% is considered healthy but always compare Merck Tbk to the Drug Manufacturers - Specialty & Generic industry mean.
  • A Net Profit Margin of 27.0% means that Rp0.27 for each Rp1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Merck Tbk:

  • The MRQ is 27.0%. The company is making a huge profit. +2
  • The TTM is 14.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ27.0%TTM14.4%+12.6%
TTM14.4%YOY19.3%-4.8%
TTM14.4%5Y14.5%0.0%
5Y14.5%10Y5.0%+9.5%
4.3.1.2. Return on Assets

Shows how efficient Merck Tbk is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Merck Tbk to the Drug Manufacturers - Specialty & Generic industry mean.
  • 8.0% Return on Assets means that Merck Tbk generated Rp0.08 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Merck Tbk:

  • The MRQ is 8.0%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 4.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ8.0%TTM4.0%+4.0%
TTM4.0%YOY4.7%-0.7%
TTM4.0%5Y3.7%+0.3%
5Y3.7%10Y5.9%-2.2%
4.3.1.3. Return on Equity

Shows how efficient Merck Tbk is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Merck Tbk to the Drug Manufacturers - Specialty & Generic industry mean.
  • 9.5% Return on Equity means Merck Tbk generated Rp0.09 for each Rp1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Merck Tbk:

  • The MRQ is 9.5%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ9.5%TTM5.0%+4.5%
TTM5.0%YOY5.9%-0.9%
TTM5.0%5Y4.9%+0.0%
5Y4.9%10Y10.3%-5.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Merck Tbk.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Merck Tbk is operating .

  • Measures how much profit Merck Tbk makes for each Rp1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Merck Tbk to the Drug Manufacturers - Specialty & Generic industry mean.
  • An Operating Margin of 0.0% means the company generated Rp0.00  for each Rp1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Merck Tbk:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM3.1%-3.1%
TTM3.1%YOY20.9%-17.8%
TTM3.1%5Y15.8%-12.7%
5Y15.8%10Y17.8%-2.0%
4.3.2.2. Operating Ratio

Measures how efficient Merck Tbk is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Drug Manufacturers - Specialty & Generic industry mean).
  • An Operation Ratio of 1.09 means that the operating costs are Rp1.09 for each Rp1 in net sales.

Let's take a look of the Operating Ratio trends of Merck Tbk:

  • The MRQ is 1.089. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.259. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.089TTM1.259-0.170
TTM1.259YOY0.792+0.468
TTM1.2595Y0.901+0.359
5Y0.90110Y0.852+0.048
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Merck Tbk.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Merck Tbk is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Drug Manufacturers - Specialty & Generic industry mean).
  • A Current Ratio of 6.52 means the company has Rp6.52 in assets for each Rp1 in short-term debts.

Let's take a look of the Current Ratio trends of Merck Tbk:

  • The MRQ is 6.517. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.571. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.517TTM4.571+1.946
TTM4.571YOY4.738-0.167
TTM4.5715Y3.726+0.844
5Y3.72610Y3.529+0.198
4.4.3.2. Quick Ratio

Measures if Merck Tbk is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Merck Tbk to the Drug Manufacturers - Specialty & Generic industry mean.
  • A Quick Ratio of 1.65 means the company can pay off Rp1.65 for each Rp1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Merck Tbk:

  • The MRQ is 1.647. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.282. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.647TTM1.282+0.365
TTM1.282YOY2.252-0.969
TTM1.2825Y1.860-0.578
5Y1.86010Y1.905-0.045
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Merck Tbk.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Merck Tbk assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Merck Tbk to Drug Manufacturers - Specialty & Generic industry mean.
  • A Debt to Asset Ratio of 0.16 means that Merck Tbk assets are financed with 15.6% credit (debt) and the remaining percentage (100% - 15.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Merck Tbk:

  • The MRQ is 0.156. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.218. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.156TTM0.218-0.061
TTM0.218YOY0.201+0.017
TTM0.2185Y0.264-0.046
5Y0.26410Y0.287-0.023
4.5.4.2. Debt to Equity Ratio

Measures if Merck Tbk is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Merck Tbk to the Drug Manufacturers - Specialty & Generic industry mean.
  • A Debt to Equity ratio of 18.5% means that company has Rp0.19 debt for each Rp1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Merck Tbk:

  • The MRQ is 0.185. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.282. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.185TTM0.282-0.097
TTM0.282YOY0.253+0.030
TTM0.2825Y0.367-0.084
5Y0.36710Y0.433-0.066
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every Rp1 in earnings Merck Tbk generates.

  • Above 15 is considered overpriced but always compare Merck Tbk to the Drug Manufacturers - Specialty & Generic industry mean.
  • A PE ratio of 5.28 means the investor is paying Rp5.28 for every Rp1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Merck Tbk:

  • The EOD is 5.174. Based on the earnings, the company is cheap. +2
  • The MRQ is 5.277. Based on the earnings, the company is cheap. +2
  • The TTM is 14.271. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD5.174MRQ5.277-0.103
MRQ5.277TTM14.271-8.994
TTM14.271YOY11.674+2.597
TTM14.2715Y7.573+6.698
5Y7.57310Y36.059-28.486
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Merck Tbk:

  • The EOD is 23.775. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 24.247. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is -135.915. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD23.775MRQ24.247-0.471
MRQ24.247TTM-135.915+160.162
TTM-135.915YOY12.515-148.430
TTM-135.9155Y-50.438-85.477
5Y-50.43810Y-390.918+340.481
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Merck Tbk is to cheap or to expensive compared to its book value.

Let's take a look of the Price to Book Ratio trends of Merck Tbk:

  • The EOD is 1.959. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.998. Based on the equity, the company is underpriced. +1
  • The TTM is 2.254. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.959MRQ1.998-0.039
MRQ1.998TTM2.254-0.257
TTM2.254YOY2.718-0.464
TTM2.2545Y2.371-0.117
5Y2.37110Y11.820-9.448
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-12-31. Currency in IDR. All numbers in thousands.

Summary
Total Assets956,936,728
Total Liabilities149,663,172
Total Stockholder Equity807,273,556
 As reported
Total Liabilities 149,663,172
Total Stockholder Equity+ 807,273,556
Total Assets = 956,936,728

Assets

Total Assets956,936,728
Total Current Assets709,599,779
Long-term Assets247,336,949
Total Current Assets
Cash And Cash Equivalents 87,684,178
Net Receivables 179,337,881
Inventory 391,919,092
Total Current Assets  (as reported)709,599,779
Total Current Assets  (calculated)658,941,151
+/- 50,658,628
Long-term Assets
Property Plant Equipment 211,896,583
Long-term Assets  (as reported)247,336,949
Long-term Assets  (calculated)211,896,583
+/- 35,440,366

Liabilities & Shareholders' Equity

Total Current Liabilities108,891,459
Long-term Liabilities40,771,713
Total Stockholder Equity807,273,556
Total Current Liabilities
Accounts payable 37,497,769
Other Current Liabilities 33,910,667
Total Current Liabilities  (as reported)108,891,459
Total Current Liabilities  (calculated)71,408,436
+/- 37,483,023
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt20,213,006
Long-term Liabilities Other 161,268
Long-term Liabilities  (as reported)40,771,713
Long-term Liabilities  (calculated)20,374,274
+/- 20,397,439
Total Stockholder Equity
Retained Earnings 762,832,039
Total Stockholder Equity (as reported)807,273,556
Total Stockholder Equity (calculated)762,832,039
+/- 44,441,517
Other
Capital Stock22,400,000
Common Stock Shares Outstanding 448,000
Net Invested Capital 807,273,556
Net Working Capital 600,708,320
Property Plant and Equipment Gross 478,325,770



6.2. Balance Sheets Structured

Currency in IDR. All numbers in thousands.

 Trend2024-12-312024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
159,874,917
162,719,814
166,740,376
172,336,151
187,020,418
200,328,300
226,951,722
210,770,797
212,009,593
200,466,350
219,643,289
196,124,515
217,865,855
218,034,134
253,645,955
236,807,150
261,930,462
282,698,909
321,499,900
280,861,869
309,312,519
331,062,225
351,228,614
330,214,064
355,305,171
375,064,492
421,849,682
345,544,150
385,482,929
433,970,635
456,933,568
474,953,467
490,677,551
434,768,493
493,890,422
445,343,758
494,337,452
584,388,578
622,884,981
485,547,685
594,219,090
569,430,951
667,755,633
628,832,804
680,222,422
696,946,318
792,791,730
635,549,664
657,182,978
716,599,526
739,173,456
628,541,921
644,560,236
641,646,818
789,960,834
736,885,134
712,389,485
743,934,894
858,166,625
802,120,488
875,827,903
847,006,544
878,779,787
946,048,480
887,910,398
1,263,113,689
1,252,934,508
848,785,112
800,889,480
901,060,986
964,061,993
954,480,964
931,747,046
929,901,046
887,598,553
940,150,329
925,000,013
1,026,266,866
1,066,781,775
988,444,090
950,773,864
1,037,647,240
1,038,637,084
894,473,523
927,740,516
957,814,110
1,067,335,979
969,372,194
916,911,402
956,936,728
956,936,728916,911,402969,372,1941,067,335,979957,814,110927,740,516894,473,5231,038,637,0841,037,647,240950,773,864988,444,0901,066,781,7751,026,266,866925,000,013940,150,329887,598,553929,901,046931,747,046954,480,964964,061,993901,060,986800,889,480848,785,1121,252,934,5081,263,113,689887,910,398946,048,480878,779,787847,006,544875,827,903802,120,488858,166,625743,934,894712,389,485736,885,134789,960,834641,646,818644,560,236628,541,921739,173,456716,599,526657,182,978635,549,664792,791,730696,946,318680,222,422628,832,804667,755,633569,430,951594,219,090485,547,685622,884,981584,388,578494,337,452445,343,758493,890,422434,768,493490,677,551474,953,467456,933,568433,970,635385,482,929345,544,150421,849,682375,064,492355,305,171330,214,064351,228,614331,062,225309,312,519280,861,869321,499,900282,698,909261,930,462236,807,150253,645,955218,034,134217,865,855196,124,515219,643,289200,466,350212,009,593210,770,797226,951,722200,328,300187,020,418172,336,151166,740,376162,719,814159,874,917
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
343,148,415
361,065,219
0
398,187,249
327,436,443
391,363,784
0
0
491,725,826
532,442,720
399,323,453
510,544,909
463,883,090
564,816,205
526,826,010
579,440,425
588,237,590
684,465,005
526,551,583
541,897,404
595,338,719
618,371,828
512,920,110
535,484,234
483,679,971
593,253,860
522,977,013
496,107,838
508,615,377
628,258,088
561,421,421
620,479,959
569,889,512
596,195,481
661,861,538
605,306,756
973,309,659
973,687,601
648,620,307
593,826,520
675,010,699
731,438,191
737,849,721
723,179,787
678,404,760
628,344,684
682,876,554
665,754,798
768,122,706
815,852,563
745,003,653
707,317,160
795,587,313
801,762,897
660,722,732
689,921,403
718,193,526
829,536,055
739,506,582
669,902,247
709,599,779
709,599,779669,902,247739,506,582829,536,055718,193,526689,921,403660,722,732801,762,897795,587,313707,317,160745,003,653815,852,563768,122,706665,754,798682,876,554628,344,684678,404,760723,179,787737,849,721731,438,191675,010,699593,826,520648,620,307973,687,601973,309,659605,306,756661,861,538596,195,481569,889,512620,479,959561,421,421628,258,088508,615,377496,107,838522,977,013593,253,860483,679,971535,484,234512,920,110618,371,828595,338,719541,897,404526,551,583684,465,005588,237,590579,440,425526,826,010564,816,205463,883,090510,544,909399,323,453532,442,720491,725,82600391,363,784327,436,443398,187,2490361,065,219343,148,41500000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
79,336,284
63,722,087
0
133,183,984
107,898,659
142,815,386
0
0
253,731,456
254,648,369
120,236,837
185,385,618
143,551,868
161,879,708
133,596,528
173,567,449
184,226,649
192,432,339
51,812,687
203,569,289
257,411,689
211,192,895
135,073,237
173,579,790
140,831,570
91,282,321
12,401,827
74,269,855
114,436,004
48,477,469
25,272,256
23,467,670
59,465,257
63,217,794
138,428,220
61,631,922
403,188,662
364,254,127
77,670,909
83,274,722
161,465,802
118,472,642
87,199,346
69,674,778
134,725,309
164,703,737
219,721,784
217,311,061
196,342,989
237,143,296
129,241,115
109,818,728
170,428,304
226,872,654
118,758,433
169,827,125
201,436,825
200,589,990
77,186,881
76,673,364
87,684,178
87,684,17876,673,36477,186,881200,589,990201,436,825169,827,125118,758,433226,872,654170,428,304109,818,728129,241,115237,143,296196,342,989217,311,061219,721,784164,703,737134,725,30969,674,77887,199,346118,472,642161,465,80283,274,72277,670,909364,254,127403,188,66261,631,922138,428,22063,217,79459,465,25723,467,67025,272,25648,477,469114,436,00474,269,85512,401,82791,282,321140,831,570173,579,790135,073,237211,192,895257,411,689203,569,28951,812,687192,432,339184,226,649173,567,449133,596,528161,879,708143,551,868185,385,618120,236,837254,648,369253,731,45600142,815,386107,898,659133,183,984063,722,08779,336,28400000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55,700,000
96,400,000
119,200,000
163,900,000
163,900,000
163,900,000
210,000,000
57,871,483
57,498,771
79,614,740
19,135,410
16,585,359
10,032,571
19,310,028
0
0
0
0
000019,310,02810,032,57116,585,35919,135,41079,614,74057,498,77157,871,483210,000,000163,900,000163,900,000163,900,000119,200,00096,400,00055,700,000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
51,140,706
54,460,709
54,252,613
37,448,482
52,626,670
48,915,420
71,633,930
63,286,342
60,753,463
61,036,231
66,382,326
60,134,453
69,682,739
63,260,278
72,596,091
67,113,578
73,469,353
75,052,678
88,474,148
80,635,340
92,664,161
87,480,964
99,194,029
95,270,331
103,159,945
89,932,263
99,587,217
114,657,390
125,071,646
177,470,844
198,723,025
122,563,835
121,809,349
90,826,458
124,194,732
149,703,404
128,196,850
111,984,644
141,747,762
162,656,281
198,139,098
81,526,831
197,243,497
192,059,567
156,815,066
153,971,491
240,190,317
253,090,988
170,581,257
153,440,669
227,295,328
213,069,707
186,535,312
181,150,764
313,462,072
287,121,308
193,261,159
161,952,387
262,193,154
237,562,971
230,052,075
219,551,451
275,181,504
220,213,531
223,750,191
295,201,851
292,873,911
254,000,476
223,166,644
276,749,237
297,549,878
272,888,563
251,153,217
205,638,154
166,579,968
165,965,593
136,232,000
201,755,000
172,802,000
136,987,000
136,804,000
159,390,026
166,170,919
131,534,739
161,365,181
108,667,847
165,043,053
183,579,563
134,929,192
179,337,881
179,337,881134,929,192183,579,563165,043,053108,667,847161,365,181131,534,739166,170,919159,390,026136,804,000136,987,000172,802,000201,755,000136,232,000165,965,593166,579,968205,638,154251,153,217272,888,563297,549,878276,749,237223,166,644254,000,476292,873,911295,201,851223,750,191220,213,531275,181,504219,551,451230,052,075237,562,971262,193,154161,952,387193,261,159287,121,308313,462,072181,150,764186,535,312213,069,707227,295,328153,440,669170,581,257253,090,988240,190,317153,971,491156,815,066192,059,567197,243,49781,526,831198,139,098162,656,281141,747,762111,984,644128,196,850149,703,404124,194,73290,826,458121,809,349122,563,835198,723,025177,470,844125,071,646114,657,39099,587,21789,932,263103,159,94595,270,33199,194,02987,480,96492,664,16180,635,34088,474,14875,052,67873,469,35367,113,57872,596,09163,260,27869,682,73960,134,45366,382,32661,036,23160,753,46363,286,34271,633,93048,915,42052,626,67037,448,48254,252,61354,460,70951,140,706
       Inventory 
33,494,304
37,880,502
42,732,842
46,920,181
36,665,863
49,579,067
52,492,240
59,205,125
54,719,395
51,483,963
57,902,981
60,632,647
59,389,844
63,218,226
63,230,265
61,058,068
69,593,056
63,320,084
67,246,998
62,594,601
64,295,296
76,527,346
74,793,359
76,803,510
66,930,235
70,421,530
87,943,491
88,888,824
92,452,727
79,842,596
93,425,689
110,097,029
137,415,324
125,252,467
118,087,689
108,751,854
120,280,255
123,558,509
134,758,603
115,269,871
126,028,583
237,577,457
204,303,857
199,815,672
248,685,366
249,318,913
251,241,152
220,768,628
167,020,638
183,724,387
179,713,045
163,124,986
174,617,210
161,124,628
188,509,468
222,431,106
227,700,931
231,211,654
297,265,697
297,947,761
351,184,270
289,064,085
257,112,858
285,938,997
308,249,177
270,515,224
292,583,576
292,858,533
270,250,991
235,663,073
293,191,841
344,673,256
360,152,780
317,336,033
274,609,410
278,320,367
286,893,387
270,959,821
331,073,250
384,721,258
373,547,070
369,095,939
365,229,537
373,367,411
339,123,819
377,197,130
399,049,988
427,157,504
418,508,732
391,919,092
391,919,092418,508,732427,157,504399,049,988377,197,130339,123,819373,367,411365,229,537369,095,939373,547,070384,721,258331,073,250270,959,821286,893,387278,320,367274,609,410317,336,033360,152,780344,673,256293,191,841235,663,073270,250,991292,858,533292,583,576270,515,224308,249,177285,938,997257,112,858289,064,085351,184,270297,947,761297,265,697231,211,654227,700,931222,431,106188,509,468161,124,628174,617,210163,124,986179,713,045183,724,387167,020,638220,768,628251,241,152249,318,913248,685,366199,815,672204,303,857237,577,457126,028,583115,269,871134,758,603123,558,509120,280,255108,751,854118,087,689125,252,467137,415,324110,097,02993,425,68979,842,59692,452,72788,888,82487,943,49170,421,53066,930,23576,803,51074,793,35976,527,34664,295,29662,594,60167,246,99863,320,08469,593,05661,058,06863,230,26563,218,22659,389,84460,632,64757,902,98151,483,96354,719,39559,205,12552,492,24049,579,06736,665,86346,920,18142,732,84237,880,50233,494,304
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
90,822,220
95,868,349
0
92,490,302
107,332,050
102,526,638
0
0
92,662,752
90,442,261
86,224,232
83,674,181
105,547,861
102,939,428
102,006,794
100,781,997
108,708,728
108,326,725
108,998,081
115,285,574
121,260,807
120,801,628
115,621,811
109,076,002
157,966,847
196,706,974
213,908,121
216,281,647
235,319,517
229,908,537
240,699,067
255,347,944
277,117,032
282,584,306
284,186,942
282,603,642
289,804,030
279,246,907
200,164,805
207,062,960
226,050,287
232,623,802
216,631,243
208,567,259
251,496,286
259,253,869
257,273,775
259,245,215
258,144,160
250,929,212
243,440,437
243,456,704
242,059,927
236,874,187
233,750,791
237,819,113
239,620,584
237,799,924
229,865,612
247,009,155
247,336,949
247,336,949247,009,155229,865,612237,799,924239,620,584237,819,113233,750,791236,874,187242,059,927243,456,704243,440,437250,929,212258,144,160259,245,215257,273,775259,253,869251,496,286208,567,259216,631,243232,623,802226,050,287207,062,960200,164,805279,246,907289,804,030282,603,642284,186,942282,584,306277,117,032255,347,944240,699,067229,908,537235,319,517216,281,647213,908,121196,706,974157,966,847109,076,002115,621,811120,801,628121,260,807115,285,574108,998,081108,326,725108,708,728100,781,997102,006,794102,939,428105,547,86183,674,18186,224,23290,442,26192,662,75200102,526,638107,332,05092,490,302095,868,34990,822,22000000000000000000000000000000
       Property Plant Equipment 
24,136,863
17,363,103
14,126,110
29,471,292
36,834,565
46,075,122
45,522,906
56,559,480
46,821,782
48,971,677
47,953,913
59,331,731
48,062,885
47,022,425
57,163,278
57,655,313
46,959,322
46,284,493
49,096,175
47,085,627
47,558,176
46,444,726
46,310,822
45,217,118
50,010,697
54,402,137
57,280,016
61,359,696
61,447,715
66,911,129
73,829,660
66,209,236
64,318,511
67,053,016
64,484,789
62,091,293
59,871,675
61,536,084
60,223,007
59,139,551
58,370,063
64,498,853
62,486,860
61,632,650
60,275,379
67,448,089
65,431,459
68,601,016
72,437,542
81,444,923
80,238,200
81,271,533
82,519,221
127,472,718
108,209,221
126,733,371
128,327,369
143,793,017
141,106,885
151,423,231
166,084,330
183,717,476
183,779,826
185,884,627
182,180,130
187,884,027
179,491,945
174,595,498
180,642,480
191,761,317
181,016,109
175,603,858
174,016,333
221,539,838
224,694,964
227,247,490
228,406,520
234,197,200
227,045,332
221,296,898
223,130,452
221,581,936
217,179,541
213,864,208
214,496,561
216,880,128
214,379,553
209,669,722
205,457,578
211,896,583
211,896,583205,457,578209,669,722214,379,553216,880,128214,496,561213,864,208217,179,541221,581,936223,130,452221,296,898227,045,332234,197,200228,406,520227,247,490224,694,964221,539,838174,016,333175,603,858181,016,109191,761,317180,642,480174,595,498179,491,945187,884,027182,180,130185,884,627183,779,826183,717,476166,084,330151,423,231141,106,885143,793,017128,327,369126,733,371108,209,221127,472,71882,519,22181,271,53380,238,20081,444,92372,437,54268,601,01665,431,45967,448,08960,275,37961,632,65062,486,86064,498,85358,370,06359,139,55160,223,00761,536,08459,871,67562,091,29364,484,78967,053,01664,318,51166,209,23673,829,66066,911,12961,447,71561,359,69657,280,01654,402,13750,010,69745,217,11846,310,82246,444,72647,558,17647,085,62749,096,17546,284,49346,959,32257,655,31357,163,27847,022,42548,062,88559,331,73147,953,91348,971,67746,821,78256,559,48045,522,90646,075,12236,834,56529,471,29214,126,11017,363,10324,136,863
       Intangible Assets 
0
1,104,698
0
868,354
804,057
734,606
708,487
719,891
651,119
655,411
583,476
511,540
439,605
407,535
333,922
260,309
256,015
223,637
205,151
640,262
1,726,853
1,061,734
1,017,859
570,019
909,624
871,491
831,643
791,796
751,948
4,334,020
4,291,245
10,333,081
9,891,232
9,440,635
9,713,549
8,813,952
8,351,917
7,890,576
7,430,620
7,288,193
6,880,215
6,404,080
5,927,945
5,560,573
5,098,759
4,788,987
4,323,971
3,858,954
3,393,938
2,928,922
2,463,905
1,998,889
1,533,872
1,072,328
617,729
302,278
264,312
226,512
188,711
150,911
124,548
979,673
1,046,520
975,524
968,507
1,230,137
1,154,814
1,081,242
1,008,545
1,502,261
1,411,628
1,320,995
1,230,362
1,352,102
1,265,191
1,177,538
1,089,885
1,121,437
1,029,697
1,081,011
987,500
888,759
790,018
1,188,626
1,261,210
0
0
0
0
0
000001,261,2101,188,626790,018888,759987,5001,081,0111,029,6971,121,4371,089,8851,177,5381,265,1911,352,1021,230,3621,320,9951,411,6281,502,2611,008,5451,081,2421,154,8141,230,137968,507975,5241,046,520979,673124,548150,911188,711226,512264,312302,278617,7291,072,3281,533,8721,998,8892,463,9052,928,9223,393,9383,858,9544,323,9714,788,9875,098,7595,560,5735,927,9456,404,0806,880,2157,288,1937,430,6207,890,5768,351,9178,813,9529,713,5499,440,6359,891,23210,333,0814,291,2454,334,020751,948791,796831,643871,491909,624570,0191,017,8591,061,7341,726,853640,262205,151223,637256,015260,309333,922407,535439,605511,540583,476655,411651,119719,891708,487734,606804,057868,35401,104,6980
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,277,446
470,037
0
361,320
1,982,294
363,316
0
0
2,354,900
2,116,304
2,683,212
7,643,435
22,820,496
2,167,849
2,215,780
1,900,689
20,964,172
21,368,442
5,320,903
25,400,673
1,819,937
1,792,368
1,828,458
1,776,142
1,768,632
6,526
1,718,436
779,307
1,872,887
70,720,688
1,820,211
72,373,443
70,110,266
69,928,459
70,789,499
71,513,404
70,614,742
1
2,365,064
1,548,014
12,041,359
24,948,016
18,811,590
13,497,896
12,350,535
17,023,485
13,008,735
12,351,630
1,961,558
2,232,799
1,668,985
1,853,808
1,440,005
1,840,517
1,842,046
1,421,473
1,920,473
3,040,590
0
0
0
0003,040,5901,920,4731,421,4731,842,0461,840,5171,440,0051,853,8081,668,9852,232,7991,961,55812,351,63013,008,73517,023,48512,350,53513,497,89618,811,59024,948,01612,041,3591,548,0142,365,064170,614,74271,513,40470,789,49969,928,45970,110,26672,373,4431,820,21170,720,6881,872,887779,3071,718,4366,5261,768,6321,776,1421,828,4581,792,3681,819,93725,400,6735,320,90321,368,44220,964,1721,900,6892,215,7802,167,84922,820,4967,643,4352,683,2122,116,3042,354,90000363,3161,982,294361,3200470,0371,277,44600000000000000000000000000000
> Total Liabilities 
32,377,171
35,225,805
25,458,738
23,090,055
36,690,955
40,818,614
48,316,673
51,233,982
41,703,833
46,429,396
49,669,416
48,231,010
59,759,595
37,657,373
45,573,094
42,723,640
45,684,970
47,119,951
54,172,371
45,426,220
51,472,514
50,829,679
44,027,377
52,371,471
52,590,988
47,740,685
54,246,049
58,861,805
63,584,874
79,786,650
62,876,872
86,675,299
154,869,715
71,751,830
85,076,310
91,269,585
105,046,353
90,206,868
89,788,325
96,246,163
178,858,008
152,689,086
249,138,883
173,092,425
188,679,450
184,727,696
358,757,553
161,580,637
142,861,190
162,908,670
135,240,112
137,858,128
122,312,267
168,103,536
300,907,902
211,134,417
158,197,519
161,262,425
209,712,906
242,002,685
265,391,523
231,569,103
211,131,839
356,784,647
250,582,331
744,833,288
723,098,704
324,384,294
265,540,635
307,049,328
335,059,886
328,350,592
333,878,179
317,218,021
221,600,417
245,925,346
249,183,432
342,223,078
313,841,616
288,519,543
224,503,199
280,405,591
235,085,620
189,227,355
183,468,457
161,935,317
247,802,633
269,655,298
187,335,129
149,663,172
149,663,172187,335,129269,655,298247,802,633161,935,317183,468,457189,227,355235,085,620280,405,591224,503,199288,519,543313,841,616342,223,078249,183,432245,925,346221,600,417317,218,021333,878,179328,350,592335,059,886307,049,328265,540,635324,384,294723,098,704744,833,288250,582,331356,784,647211,131,839231,569,103265,391,523242,002,685209,712,906161,262,425158,197,519211,134,417300,907,902168,103,536122,312,267137,858,128135,240,112162,908,670142,861,190161,580,637358,757,553184,727,696188,679,450173,092,425249,138,883152,689,086178,858,00896,246,16389,788,32590,206,868105,046,35391,269,58585,076,31071,751,830154,869,71586,675,29962,876,87279,786,65063,584,87458,861,80554,246,04947,740,68552,590,98852,371,47144,027,37750,829,67951,472,51445,426,22054,172,37147,119,95145,684,97042,723,64045,573,09437,657,37359,759,59548,231,01049,669,41646,429,39641,703,83351,233,98248,316,67340,818,61436,690,95523,090,05525,458,73835,225,80532,377,171
   > Total Current Liabilities 
31,534,124
35,225,805
25,458,738
22,764,749
35,732,096
40,122,287
47,620,346
50,537,655
39,500,625
43,549,920
46,789,941
45,351,535
56,880,120
32,299,574
40,215,295
37,365,841
40,327,171
40,409,989
47,462,409
38,072,802
43,797,367
42,684,736
35,710,732
43,875,767
43,780,255
38,420,491
44,525,715
48,741,332
53,359,213
68,108,811
50,730,688
74,536,080
142,224,736
52,578,914
65,077,522
70,665,090
83,616,917
65,430,555
63,746,437
68,721,490
149,822,454
119,827,938
214,255,230
136,335,603
149,928,824
147,818,253
319,592,115
120,178,608
98,343,914
129,820,145
99,110,619
102,895,470
85,533,293
132,435,895
263,520,627
172,341,088
116,025,384
120,622,129
166,310,922
197,538,722
218,944,971
184,971,088
161,819,822
304,517,030
195,999,454
709,437,157
686,476,007
285,936,709
224,030,284
269,085,165
294,675,669
285,657,515
298,917,684
266,348,137
169,467,280
192,698,903
193,167,833
282,931,352
253,454,589
230,067,660
173,968,053
239,074,429
201,568,608
152,747,273
140,675,075
125,031,384
206,329,911
230,262,846
147,741,859
108,891,459
108,891,459147,741,859230,262,846206,329,911125,031,384140,675,075152,747,273201,568,608239,074,429173,968,053230,067,660253,454,589282,931,352193,167,833192,698,903169,467,280266,348,137298,917,684285,657,515294,675,669269,085,165224,030,284285,936,709686,476,007709,437,157195,999,454304,517,030161,819,822184,971,088218,944,971197,538,722166,310,922120,622,129116,025,384172,341,088263,520,627132,435,89585,533,293102,895,47099,110,619129,820,14598,343,914120,178,608319,592,115147,818,253149,928,824136,335,603214,255,230119,827,938149,822,45468,721,49063,746,43765,430,55583,616,91770,665,09065,077,52252,578,914142,224,73674,536,08050,730,68868,108,81153,359,21348,741,33244,525,71538,420,49143,780,25543,875,76735,710,73242,684,73643,797,36738,072,80247,462,40940,409,98940,327,17137,365,84140,215,29532,299,57456,880,12045,351,53546,789,94143,549,92039,500,62550,537,65547,620,34640,122,28735,732,09622,764,74925,458,73835,225,80531,534,124
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,000,000
20,000,000
3,281,119
1,694,004
1,670,016
1,656,226
2,865,901
19,653,818
18,117,441
0
1,240,887
10,769,470
4,673,718
26,432,150
7,049,999
9,024,376
8,873,992
9,422,923
7,163,108
6,840,926
5,543,878
6,955,100
6,452,768
6,189,798
6,063,955
6,087,221
6,936,890
6,228,663
0
0
0
0006,228,6636,936,8906,087,2216,063,9556,189,7986,452,7686,955,1005,543,8786,840,9267,163,1089,422,9238,873,9929,024,3767,049,99926,432,1504,673,71810,769,4701,240,887018,117,44119,653,8182,865,9011,656,2261,670,0161,694,0043,281,11920,000,00030,000,00000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
20,510,849
0
8,150,035
16,271,290
19,430,936
26,029,449
32,269,396
18,007,671
25,019,215
30,475,729
24,138,242
37,841,814
20,085,207
19,002,172
12,196,666
15,406,731
7,968,076
18,485,468
6,222,256
8,736,488
11,352,931
7,542,076
8,950,294
13,660,677
8,195,558
11,442,362
12,269,210
18,254,352
7,965,451
7,601,728
30,741,109
8,216,060
15,361,615
12,573,218
14,100,745
19,029,829
16,295,420
14,669,816
17,655,129
93,377,587
62,401,118
69,664,578
69,840,248
85,458,603
73,930,946
112,353,841
56,580,866
45,285,626
64,086,809
38,411,134
36,588,590
28,260,352
69,098,984
83,017,715
103,922,686
57,117,477
54,481,568
90,294,484
107,165,000
122,668,199
90,146,923
47,418,196
84,498,379
95,261,084
41,699,183
107,303,806
84,794,497
49,265,314
74,149,907
88,971,401
78,221,122
58,779,105
54,065,820
37,999,928
81,265,554
82,020,648
83,878,618
101,256,048
91,028,730
59,617,617
90,112,211
73,424,249
42,894,577
16,948,454
21,251,488
108,652,877
145,253,020
79,435,537
37,497,769
37,497,76979,435,537145,253,020108,652,87721,251,48816,948,45442,894,57773,424,24990,112,21159,617,61791,028,730101,256,04883,878,61882,020,64881,265,55437,999,92854,065,82058,779,10578,221,12288,971,40174,149,90749,265,31484,794,497107,303,80641,699,18395,261,08484,498,37947,418,19690,146,923122,668,199107,165,00090,294,48454,481,56857,117,477103,922,68683,017,71569,098,98428,260,35236,588,59038,411,13464,086,80945,285,62656,580,866112,353,84173,930,94685,458,60369,840,24869,664,57862,401,11893,377,58717,655,12914,669,81616,295,42019,029,82914,100,74512,573,21815,361,6158,216,06030,741,1097,601,7287,965,45118,254,35212,269,21011,442,3628,195,55813,660,6778,950,2947,542,07611,352,9318,736,4886,222,25618,485,4687,968,07615,406,73112,196,66619,002,17220,085,20737,841,81424,138,24230,475,72925,019,21518,007,67132,269,39626,029,44919,430,93616,271,2908,150,035020,510,8490
       Other Current Liabilities 
0
8,684,210
0
6,798,500
19,460,806
20,691,351
21,590,897
18,268,259
21,492,954
18,530,705
16,314,212
19,713,293
19,038,306
12,214,367
21,213,123
25,169,175
24,920,440
32,441,913
28,976,941
31,850,546
35,060,879
31,331,805
28,168,656
34,925,473
30,119,578
30,224,933
33,083,353
36,472,122
35,104,861
60,143,360
43,128,960
43,794,971
134,008,676
52,578,914
65,077,522
56,564,345
64,587,088
65,430,555
63,746,437
51,066,361
56,444,867
57,426,820
144,590,652
66,495,355
64,470,221
73,887,307
207,238,274
63,597,742
53,058,288
65,733,336
60,699,485
66,306,880
57,272,941
63,336,911
180,502,912
68,418,402
58,907,907
66,140,561
76,016,438
36,829,961
50,708,004
56,570,511
60,491,533
152,076,532
63,160,275
113,988,852
162,850,391
139,493,308
174,764,970
133,268,261
131,423,787
138,693,586
161,775,946
128,641,296
34,301,915
37,088,203
25,341,422
93,374,252
145,357,615
133,495,052
107,395,336
142,509,450
121,954,561
43,721,137
52,989,268
73,034,875
48,289,845
44,697,153
29,655,283
33,910,667
33,910,66729,655,28344,697,15348,289,84573,034,87552,989,26843,721,137121,954,561142,509,450107,395,336133,495,052145,357,61593,374,25225,341,42237,088,20334,301,915128,641,296161,775,946138,693,586131,423,787133,268,261174,764,970139,493,308162,850,391113,988,85263,160,275152,076,53260,491,53356,570,51150,708,00436,829,96176,016,43866,140,56158,907,90768,418,402180,502,91263,336,91157,272,94166,306,88060,699,48565,733,33653,058,28863,597,742207,238,27473,887,30764,470,22166,495,355144,590,65257,426,82056,444,86751,066,36163,746,43765,430,55564,587,08856,564,34565,077,52252,578,914134,008,67643,794,97143,128,96060,143,36035,104,86136,472,12233,083,35330,224,93330,119,57834,925,47328,168,65631,331,80535,060,87931,850,54628,976,94132,441,91324,920,44025,169,17521,213,12312,214,36719,038,30619,713,29316,314,21218,530,70521,492,95418,268,25921,590,89720,691,35119,460,8066,798,50008,684,2100
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,677,839
12,146,184
0
12,644,979
19,172,916
19,998,788
0
0
24,776,313
26,041,888
27,524,673
29,035,554
32,861,148
34,883,653
36,756,822
38,750,626
36,909,443
39,165,438
41,402,029
44,517,276
33,088,525
36,129,493
34,962,658
36,778,974
35,667,641
37,387,275
38,793,329
42,172,135
40,640,296
43,401,984
44,463,963
46,446,552
46,598,015
49,312,017
52,267,617
54,582,877
35,396,131
36,622,697
38,447,585
41,510,351
37,964,163
40,384,217
42,693,077
34,960,495
50,869,884
52,133,137
53,226,443
56,015,599
59,291,726
60,387,027
58,451,883
50,535,146
41,331,162
33,517,012
36,480,082
42,793,382
36,903,933
41,472,722
39,392,452
39,593,270
40,771,713
40,771,71339,593,27039,392,45241,472,72236,903,93342,793,38236,480,08233,517,01241,331,16250,535,14658,451,88360,387,02759,291,72656,015,59953,226,44352,133,13750,869,88434,960,49542,693,07740,384,21737,964,16341,510,35138,447,58536,622,69735,396,13154,582,87752,267,61749,312,01746,598,01546,446,55244,463,96343,401,98440,640,29642,172,13538,793,32937,387,27535,667,64136,778,97434,962,65836,129,49333,088,52544,517,27641,402,02939,165,43836,909,44338,750,62636,756,82234,883,65332,861,14829,035,55427,524,67326,041,88824,776,3130019,998,78819,172,91612,644,979012,146,18411,677,83900000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,970,554
15,069,723
13,785,432
15,008,194
13,119,377
11,672,567
10,911,381
10,541,102
9,730,396
8,797,569
10,728,533
0
0
0
0
0
0
00000010,728,5338,797,5699,730,39610,541,10210,911,38111,672,56713,119,37715,008,19413,785,43215,069,72314,970,5540000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
696,327
696,327
696,327
2,203,208
2,879,476
2,879,475
2,879,475
2,879,475
5,357,799
5,357,799
5,357,799
5,357,799
6,709,962
6,709,962
7,353,418
7,675,147
8,144,943
8,316,645
8,495,704
8,810,733
9,320,194
9,720,334
10,120,473
10,225,661
11,677,839
12,146,184
12,139,219
12,644,979
19,172,916
19,998,788
20,604,495
21,429,436
24,776,313
26,041,888
27,524,673
29,035,554
32,861,148
34,883,653
36,756,822
38,750,626
36,909,443
39,165,438
41,402,029
44,517,276
33,088,525
36,129,493
34,962,658
36,778,974
35,667,641
37,387,275
38,793,329
42,172,135
40,640,296
43,401,984
44,463,963
46,446,552
46,598,015
49,312,017
52,267,617
54,582,877
35,396,131
36,622,697
38,447,585
41,510,351
37,964,163
40,384,217
42,693,077
34,960,495
35,899,330
37,063,414
39,441,011
41,007,405
46,172,349
48,714,460
47,540,502
39,994,044
31,600,766
0
25,751,549
0
0
0
0
0
0
00000025,751,549031,600,76639,994,04447,540,50248,714,46046,172,34941,007,40539,441,01137,063,41435,899,33034,960,49542,693,07740,384,21737,964,16341,510,35138,447,58536,622,69735,396,13154,582,87752,267,61749,312,01746,598,01546,446,55244,463,96343,401,98440,640,29642,172,13538,793,32937,387,27535,667,64136,778,97434,962,65836,129,49333,088,52544,517,27641,402,02939,165,43836,909,44338,750,62636,756,82234,883,65332,861,14829,035,55427,524,67326,041,88824,776,31321,429,43620,604,49519,998,78819,172,91612,644,97912,139,21912,146,18411,677,83910,225,66110,120,4739,720,3349,320,1948,810,7338,495,7048,316,6458,144,9437,675,1477,353,4186,709,9626,709,9625,357,7995,357,7995,357,7995,357,7992,879,4752,879,4752,879,4752,879,4762,203,208696,327696,327696,32700000
> Total Stockholder Equity
127,497,746
127,494,009
141,281,638
149,242,804
150,328,358
159,502,944
178,627,218
159,526,727
170,293,890
154,021,462
169,957,136
147,876,726
158,101,276
180,361,507
208,047,390
194,053,512
216,211,476
235,539,209
267,287,472
235,396,677
257,803,393
280,223,737
307,194,511
277,842,593
302,714,183
327,323,807
367,603,633
286,682,345
321,898,055
354,183,985
394,056,696
388,278,168
335,807,836
363,016,663
408,814,112
354,074,173
389,291,099
494,181,710
533,096,656
389,301,522
415,361,082
416,741,865
418,616,750
455,740,379
491,542,972
512,218,622
434,034,177
473,969,027
514,321,788
553,690,856
603,933,344
490,683,793
522,247,969
473,543,282
489,052,932
525,750,717
554,191,966
582,672,469
648,453,719
560,117,803
610,436,380
615,437,441
667,647,948
589,263,833
637,328,067
518,280,401
529,835,804
524,400,818
535,348,845
594,011,658
629,002,107
626,130,372
597,868,867
612,683,025
665,998,136
694,224,983
675,816,581
684,043,788
752,940,159
699,924,547
726,270,665
757,241,649
803,551,464
705,246,168
744,272,059
795,878,793
819,533,346
699,716,896
729,576,273
807,273,556
807,273,556729,576,273699,716,896819,533,346795,878,793744,272,059705,246,168803,551,464757,241,649726,270,665699,924,547752,940,159684,043,788675,816,581694,224,983665,998,136612,683,025597,868,867626,130,372629,002,107594,011,658535,348,845524,400,818529,835,804518,280,401637,328,067589,263,833667,647,948615,437,441610,436,380560,117,803648,453,719582,672,469554,191,966525,750,717489,052,932473,543,282522,247,969490,683,793603,933,344553,690,856514,321,788473,969,027434,034,177512,218,622491,542,972455,740,379418,616,750416,741,865415,361,082389,301,522533,096,656494,181,710389,291,099354,074,173408,814,112363,016,663335,807,836388,278,168394,056,696354,183,985321,898,055286,682,345367,603,633327,323,807302,714,183277,842,593307,194,511280,223,737257,803,393235,396,677267,287,472235,539,209216,211,476194,053,512208,047,390180,361,507158,101,276147,876,726169,957,136154,021,462170,293,890159,526,727178,627,218159,502,944150,328,358149,242,804141,281,638127,494,009127,497,746
   Common Stock
0
22,400,000
0
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
22,400,000
0
0
0
00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,00022,400,000022,400,0000
   Retained Earnings 
86,233,494
82,869,757
100,017,386
103,498,552
104,584,106
113,758,692
132,882,966
113,782,475
124,549,638
108,277,210
124,212,884
102,132,474
112,357,024
134,617,255
166,783,138
152,789,260
174,947,224
194,274,957
226,023,220
194,132,425
216,539,141
238,959,485
265,930,259
236,578,341
261,449,931
287,362,290
327,642,116
246,720,828
281,936,538
314,222,468
354,095,179
348,316,651
295,846,319
318,575,146
364,372,595
314,112,656
349,329,582
449,740,193
488,655,139
344,860,005
370,919,565
376,780,348
378,655,233
415,778,862
451,581,455
472,257,105
394,072,660
434,007,510
474,360,271
513,729,339
563,971,827
450,722,276
482,286,452
433,581,765
449,091,415
485,789,200
514,230,449
542,710,952
608,492,202
520,156,286
570,474,863
575,475,924
627,686,431
549,302,316
597,366,550
478,318,884
489,874,287
484,439,301
495,387,328
554,050,141
589,040,590
586,168,855
557,907,350
572,721,508
626,036,619
654,263,466
635,855,064
644,082,271
712,978,642
659,963,030
686,309,148
717,280,132
763,589,947
665,284,651
704,310,542
755,917,276
779,571,829
659,755,379
689,614,756
762,832,039
762,832,039689,614,756659,755,379779,571,829755,917,276704,310,542665,284,651763,589,947717,280,132686,309,148659,963,030712,978,642644,082,271635,855,064654,263,466626,036,619572,721,508557,907,350586,168,855589,040,590554,050,141495,387,328484,439,301489,874,287478,318,884597,366,550549,302,316627,686,431575,475,924570,474,863520,156,286608,492,202542,710,952514,230,449485,789,200449,091,415433,581,765482,286,452450,722,276563,971,827513,729,339474,360,271434,007,510394,072,660472,257,105451,581,455415,778,862378,655,233376,780,348370,919,565344,860,005488,655,139449,740,193349,329,582314,112,656364,372,595318,575,146295,846,319348,316,651354,095,179314,222,468281,936,538246,720,828327,642,116287,362,290261,449,931236,578,341265,930,259238,959,485216,539,141194,132,425226,023,220194,274,957174,947,224152,789,260166,783,138134,617,255112,357,024102,132,474124,212,884108,277,210124,549,638113,782,475132,882,966113,758,692104,584,106103,498,552100,017,38682,869,75786,233,494
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
0
0
0
0
0
0
00000017,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51700000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,561,517
371,656,696
0
313,407,836
22,041,517
22,041,517
0
0
22,041,517
22,041,517
22,041,517
22,041,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
17,561,517
0
0
0
00017,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51717,561,51722,041,51722,041,51722,041,51722,041,5170022,041,51722,041,517313,407,8360371,656,69617,561,51700000000000000000000000000000



6.3. Balance Sheets

Currency in IDR. All numbers in thousands.




6.4. Cash Flows

Currency in IDR. All numbers in thousands.




6.5. Income Statements

Currency in IDR. All numbers in thousands.


6.6. Latest Income Statement

Income Statement (annual), 2024-12-31. Currency in IDR. All numbers in thousands.

Gross Profit (+$)
totalRevenue1,036,747,709
Cost of Revenue-634,081,223
Gross Profit402,666,486402,666,486
 
Operating Income (+$)
Gross Profit402,666,486
Operating Expense-842,839,064
Operating Income193,908,645-440,172,578
 
Operating Expense (+$)
Research Development347,585
Selling General Administrative96,949,213
Selling And Marketing Expenses0
Operating Expense842,839,06497,296,798
 
Net Interest Income (+$)
Interest Income6,636,351
Interest Expense-4,535,767
Other Finance Cost-0
Net Interest Income2,100,584
 
Pretax Income (+$)
Operating Income193,908,645
Net Interest Income2,100,584
Other Non-Operating Income Expenses0
Income Before Tax (EBT)195,064,747193,908,645
EBIT - interestExpense = -4,535,767
153,463,416
157,999,183
Interest Expense4,535,767
Earnings Before Interest and Taxes (EBIT)0199,600,514
Earnings Before Interest and Taxes (EBITDA)0
 
After tax Income (+$)
Income Before Tax195,064,747
Tax Provision-41,601,331
Net Income From Continuing Ops153,463,416153,463,416
Net Income153,463,416
Net Income Applicable To Common Shares0
 
Non-recurring Events
Discontinued Operations0
Extraordinary Items0
Effect of Accounting Charges0
Other Items0
Non Recurring0
Other Operating Expenses0
Total Other Income/Expenses Net0-2,100,584
 

Technical Analysis of Merck Tbk
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Merck Tbk. The general trend of Merck Tbk is UNKNOWN with 0.0% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Merck Tbk's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator StateBullish trend Bearish trend
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Merck Tbk Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.


Score

Let's take a look at the Support & Resistance of Merck Tbk.

The long score for the Support & Resistance is 1/1.
The longshort score for the Support & Resistance is 1/(-1 +1).

  • Around support: The price is currently trading around a support level. This can be considered as a potential entry level. +1

The bullish price targets are: 3,600 < 3,640 < 3,650.

The bearish price targets are: 3,490 > 3,490 > 3,170.

Know someone who trades $MERK? Share this with them.👇

Merck Tbk Daily Support & Resistance Chart
3rd party ad coffee SUPPORTERis ad-free.

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

  • Moving averages are lagging trend indicators.
  • There are many types of moving averages.
  • Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of Merck Tbk. The current mas is .

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

Merck Tbk Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

  • MACD is a lagging momentum indicator.
  • Uses two moving averages.
  • Can show buy or sell signals based on momentum.
  • Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Merck Tbk.

Merck Tbk Daily Moving Average Convergence/Divergence (MACD) ChartMerck Tbk Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.


Score

Let's take a look at the Directional Movement Index (DMI) of Merck Tbk. The current adx is .

Merck Tbk Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

  • Parabolic SAR (stop and reverse) is a lagging trend indicator.
  • Shows the current trend.
  • Shows potential entry signals.
  • Shows  potential exit signals.
  • Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of Merck Tbk.

Merck Tbk Daily Parabolic SAR Chart
3rd party ad coffee SUPPORTERis ad-free.

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

  • Leading momentum indicator, meaning the signals are instant.
  • Ranges between 0 and 100.
  • Above 70 is considered overbought.
  • Below 30 is considered oversold.
  • Above or below 50 can also be used to determine price trend or support and resistance.
  • RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
  • Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of Merck Tbk.

Merck Tbk Daily Relative Strength Index (RSI) ChartMerck Tbk Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

  • Leading momentum indicator, meaning the signals are instant.
  • Used to determine overbought and oversold areas much like the RSI.
  • Ranges between 0 and 100.
  • Above 80 is considered overbought.
  • Below 20 is considered oversold.
  • Consists of two lines named K and D.
  • K compares the highest high and lowest low on the selected price range.
  • The D line is a moving average of the K line.
  • Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of Merck Tbk.

Merck Tbk Daily Stochastic Oscillator ChartMerck Tbk Daily Stochastic Oscillator Chart
3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

  • Lagging or leading Momentum indicator
  • When the CCI is above zero, the price is above the historical average
  • When the CCI is below zero, the price is below the historical average
  • Used for spotting trends
    • If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
    • If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of Merck Tbk.

Merck Tbk Daily Commodity Channel Index (CCI) ChartMerck Tbk Daily Commodity Channel Index (CCI) Chart
3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

  • Lagging momentum indicator
  • Ranges between +100 and -100
  • Considered overbought above +50
  • Considered oversold below -50
  • It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Merck Tbk.

Merck Tbk Daily Chande Momentum Oscillator (CMO) ChartMerck Tbk Daily Chande Momentum Oscillator (CMO) Chart
3.5 Williams %R

 Shows the current price relative to the highest high over the last 14 days.
 

  • Lagging momentum indicator
  • Ranging between 0 and -100
  • Above -20 is considered overbought
  • Below -80 is considered oversold
  • Is prone to give false signals

Score

Let's take a look at the Williams %R of Merck Tbk.

Merck Tbk Daily Williams %R ChartMerck Tbk Daily Williams %R Chart
3rd party ad coffee SUPPORTERis ad-free.

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

  • Lagging volatility indicator
  • Uses 3 bands: one upper, one lower and one in the middle
  • Works best when the middle band reflects an intermediate trend (MA20).
  • When the price is moving closer to the upper band, the market might be overbought
  • When the price is moving closer to the lower band, the market might be oversold 

Score

Let's take a look at the Bollinger Bands of Merck Tbk.

Merck Tbk Daily Bollinger Bands Chart
4.2 Average True Range (ATR)
Measures market volatility
  • Leading volatility indicator
  • Can be used to determine stop-loss positions
  • Calculated by:
    • Current high minus the current low
    • Current high minus the previous close
    • Current low minus the previous close
  • The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of Merck Tbk.

Merck Tbk Daily Average True Range (ATR) ChartMerck Tbk Daily Average True Range (ATR) Chart
3rd party ad coffee SUPPORTERis ad-free.

5. Volume Indicators

5.1 On-Balance Volume (OBV)

 Measures market volatility

  • Leading momentum indicator
  • Calculation:
    • If the closing price is above the previous closing price: OBV = previous OBV + current volume
    • If the closing price is below the previous closing price: OBV = previous OBV - current volume
    • If the closing price is the same as the previous closing price than the OBV is the same.
  • Can be used to confirm price trends
  • Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of Merck Tbk.

Merck Tbk Daily On-Balance Volume (OBV) ChartMerck Tbk Daily On-Balance Volume (OBV) Chart
5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

  • Lagging momentum indicator
  • Looks like RSI but uses volume as an extra metric (RSI only considers price)
  • Above 80 is considered overbought
  • Below 20 is considered oversold
  • Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of Merck Tbk.

Merck Tbk Daily Money Flow Index (MFI) ChartMerck Tbk Daily Money Flow Index (MFI) Chart
3rd party ad coffee SUPPORTERis ad-free.

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for Merck Tbk.

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

DateIndicatorSignal
2024-11-19SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-11-21DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-11-22RSI LONG ENTRY SHORT CLOSE30 crossover to upside
STOCH SHORT EXITThe %K line crosses above the %D line.
2024-11-25WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-11-26STOCH LONG EXITThe %K line crosses below the %D line.
2024-11-29MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
RSI LONG ENTRY SHORT CLOSE30 crossover to upside
2024-12-02MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-12-03MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
RSI LONG ENTRY SHORT CLOSE30 crossover to upside
STOCH SHORT EXITThe %K line crosses above the %D line.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-12-04DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-12-05DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-12-06STOCH LONG EXITThe %K line crosses below the %D line.
2024-12-09STOCH SHORT EXITThe %K line crosses above the %D line.
2024-12-11DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
STOCH LONG EXITThe %K line crosses below the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-12-13STOCH SHORT EXITThe %K line crosses above the %D line.
2024-12-16STOCH LONG EXITThe %K line crosses below the %D line.
2024-12-18STOCH LONG EXITThe %K line crosses below the %D line.
2024-12-23SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
2024-12-24STOCH SHORT EXITThe %K line crosses above the %D line.
2024-12-27STOCH LONG EXITThe %K line crosses below the %D line.
2025-01-03CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2025-01-06MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
STOCH SHORT EXITThe %K line crosses above the %D line.
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2025-01-10STOCH LONG EXITThe %K line crosses below the %D line.
2025-01-13DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2025-01-14STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2025-01-16STOCH SHORT EXITThe %K line crosses above the %D line.
2025-01-17MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2025-01-20STOCH LONG EXITThe %K line crosses below the %D line.
2025-01-21CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2025-01-24MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
2025-01-30DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2025-01-31STOCH SHORT EXITThe %K line crosses above the %D line.
2025-02-03CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2025-02-04STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2025-02-06DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2025-02-07DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2025-02-10STOCH SHORT EXITThe %K line crosses above the %D line.
2025-02-11CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2025-02-13STOCH LONG EXITThe %K line crosses below the %D line.
MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2025-02-14CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2025-02-17STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2025-02-18MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2025-02-19DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2025-02-20MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
2025-02-24STOCH SHORT EXITThe %K line crosses above the %D line.
2025-02-25CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2025-02-26STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2025-02-27DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2025-02-28DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2025-03-03DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2025-03-04DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2025-03-05RSI LONG ENTRY SHORT CLOSE30 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2025-03-07STOCH LONG EXITThe %K line crosses below the %D line.
2025-03-11STOCH SHORT EXITThe %K line crosses above the %D line.
2025-03-13STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2025-03-14SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
2025-03-17STOCH SHORT EXITThe %K line crosses above the %D line.
2025-03-18STOCH LONG EXITThe %K line crosses below the %D line.
2025-03-19CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2025-03-20STOCH SHORT EXITThe %K line crosses above the %D line.
2025-03-21STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2025-03-25STOCH SHORT EXITThe %K line crosses above the %D line.
2025-03-26MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2025-03-27CCI LONG ENTRY SHORT CLOSE100 crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2025-04-08STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2025-04-10STOCH SHORT EXITThe %K line crosses above the %D line.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2025-04-14STOCH LONG EXITThe %K line crosses below the %D line.
2025-04-15DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2025-04-16STOCH LONG EXITThe %K line crosses below the %D line.
2025-04-22STOCH SHORT EXITThe %K line crosses above the %D line.
2025-04-23WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2025-04-24STOCH LONG EXITThe %K line crosses below the %D line.

6.3. Candlestick Patterns

Merck Tbk Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

Let's check the technical score of Merck Tbk based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose3,540.000
Total1/1 (100.0%)
Penke
Good job! You gained 25 XP and 0   0   10 . What's next:
  • Share my analysis of Merck Tbk with someone you think should read this too:
  • Are you bullish or bearish on Merck Tbk? Let me know what you think in the comments.
  • Do you want an email if I find something interesting about Merck Tbk? Add an email alert using the form below.
  • Join the community if you want to keep your earnings and track your progress: Join the community
  • Is this analysis useful to you? Support me via But Me a Coffee. I'll analyze the stock market faster for you!

Get notifications about Merck Tbk

I send you an email if I find something interesting about Merck Tbk.


Comments

How you think about this?

Leave a comment

Stay informed about Merck Tbk.

Receive notifications about Merck Tbk in your mailbox!

3rd party ad coffee SUPPORTERis ad-free.