Informasi Saham BMSR PT Bintang Mitra Semestaraya Tbk

for any inquiries please contact i@keselip.com

Last Viewed

Stock Code	Company Name
MGRO	PT Mahkota Group Tbk
INDY	PT. Indika Energy Tbk
GWSA	PT Greenwood Sejahtera Tbk
DRMA	PT Dharma Polimetal Tbk
ARKO	PT. Arkora Hydro Tbk

Most Viewed

Stock Code	Company Name
ANTM	PT Aneka Tambang Tbk
ADRO	PT Adaro Energy Indonesia Tbk
BRPT	PT Barito Pacific Tbk
PTBA	PT Bukit Asam Tbk
ASII	PT Astra International Tbk

Valuation measure last update : 2024-05-11

Valuation Measure (Annual)

Dataid	Breakdown	Seq	TTM	2023-12-31	2022-12-31
102	Enterprises Value E B I T D A Ratio	1	1	1	17
14012	Pb Ratio	4	1	1	1
14008	Pe Ratio	7	2	4	2
101	Enterprises Value Revenue Ratio	11	0	0	1
40001	Market Cap	14	419,630,408,688	389,491,208,064	892,584,018,480
14010	Ps Ratio	21	0	0	0
40002	Enterprise Value	37	308,693,677,066	227,436,989,313	652,264,673,015

Valuation Measure (Quarterly)

Dataid	Breakdown	Seq	TTM	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31
102	Enterprises Value E B I T D A Ratio	1	1	1	1	1	1	17
14012	Pb Ratio	4	1	1	1	1	1	1
14008	Pe Ratio	7	2	4	2	1	2	2
101	Enterprises Value Revenue Ratio	11	0	0	0	0	0	1
40001	Market Cap	14	419,630,408,688	389,491,208,064	479,908,809,936	375,580,807,776	770,868,015,960	892,584,018,480
14010	Ps Ratio	21	0	0	0	0	0	0
40002	Enterprise Value	37	308,693,677,066	227,436,989,313	341,797,139,971	232,462,372,009	543,956,015,900	652,264,673,015

Financial statement last update : 2024-05-07

Income Statement (Annual)

Dataid	Breakdown	TTM	2023-12-31	2022-12-31	2021-12-31	2020-12-31
20189	E B I T	233,818,831,757	118,261,663,054	433,889,881,728	272,972,155,657	52,796,013,801
20304	Write Off	0	0	0	65,438,321	107,879,945
20091	Net Income	174,797,980,396	96,072,469,911	375,486,730,238	179,419,547,565	-1,276,221,557
29004	Basic E P S	151	0	324	155	-1
20190	E B I T D A	236,932,605,840	118,965,939,276	436,838,752,891	275,761,925,994	55,059,195,620
20046	Gross Profit	314,072,956,194	80,886,298,751	597,206,688,916	297,483,370,956	204,476,615,000
29009	Diluted E P S	151	0	324	155	-1
20136	Pretax Income	210,259,609,833	112,772,350,433	407,157,095,284	241,843,074,595	12,625,968,440
20145	Tax Provision	35,567,647,859	16,080,939,795	32,647,985,240	63,794,566,504	11,567,420,380
20100	Total Revenue	3,859,879,267,941	832,353,090,772	4,830,287,518,791	3,309,550,194,031	2,597,432,424,347
20164	Total Expenses	3,721,697,235,658	800,364,766,962	4,396,447,152,251	3,168,496,296,086	2,549,838,877,535
20013	Cost Of Revenue	3,545,806,311,747	751,466,792,021	4,233,080,829,875	3,012,066,823,075	2,392,955,809,347
20177	Interest Income	11,412,110,005	11,412,110,005	7,907,952,847	0	0
20057	Interest Expense	23,559,221,924	5,489,312,621	26,732,786,444	31,129,081,062	40,170,045,361
20109	Operating Income	138,182,032,283	31,988,323,810	433,840,366,540	141,053,897,945	47,593,546,812
20316	Normalized Income	178,553,117,839	97,024,727,155	379,791,546,493	182,980,786,620	1,530,239,194
20108	Operating Expense	175,890,923,911	48,897,974,941	163,366,322,376	156,429,473,011	156,883,068,188
20112	Operating Revenue	3,859,879,267,941	832,353,090,772	4,830,287,518,791	3,309,550,194,031	2,597,432,424,347
20087	Minority Interests	106,018,422	-618,940,727	977,620,194	1,371,039,474	-2,334,769,617
20418	Tax Rate For Calcs	0	0	0	0	0
20095	Net Interest Income	-12,147,111,919	5,922,797,384	-18,824,833,597	-31,129,081,062	-40,170,045,361
20416	Total Unusual Items	229,167	229,167	-398,978,634	0	2,466,439,170
29010	Basic Average Shares	1,159,200,024	0	1,159,200,024	1,159,200,024	1,159,200,024
20269	Other Special Charges	-229,167	-229,167	398,978,634	0	-2,466,439,170
20287	Rent And Landing Fees	2,088,350,000	580,905,000	1,617,050,000	833,980,000	803,700,000
29011	Diluted Average Shares	1,159,200,024	0	1,159,200,024	1,159,200,024	1,159,200,024
20420	Normalized E B I T D A	236,932,376,673	118,965,710,109	437,237,731,525	275,761,925,994	52,592,756,450
20162	Special Income Charges	-2,050,921,744	-512,558,561	-2,450,129,545	-2,051,150,911	-194,298,046
20315	Reconciled Depreciation	3,113,774,083	704,276,222	2,948,871,163	2,789,770,337	2,263,181,819
20312	Other Operating Expenses	5,201,878,014	3,517,871,001	2,101,868,435	1,562,235,867	854,698,640
20440	Rent Expense Supplemental	2,088,350,000	580,905,000	1,617,050,000	833,980,000	803,700,000
20314	Reconciled Cost Of Revenue	3,545,806,311,747	751,466,792,021	4,233,080,829,875	3,012,066,823,075	2,392,955,809,347
20419	Tax Effect Of Unusual Items	-346,935,212	-73,089,045	-196,464,201	-541,062,767	-48,574,512
20018	Depreciation Income Statement	3,113,774,083	704,276,222	2,948,871,163	2,789,770,337	2,263,181,819
20075	Interest Income Non Operating	11,412,110,005	11,412,110,005	7,907,952,847	0	0
20158	Selling And Marketing Expense	137,128,472,777	35,787,974,619	137,587,032,440	135,740,960,817	136,574,912,841
20064	Interest Expense Non Operating	23,559,221,924	5,489,312,621	26,732,786,444	31,129,081,062	40,170,045,361
20093	Net Income Common Stockholders	174,797,980,396	96,072,469,911	375,486,730,238	179,419,547,565	-1,276,221,557
20094	Net Income Continuous Operations	174,691,961,974	96,691,410,638	374,509,110,044	178,048,508,091	1,058,548,060
20045	General And Administrative Expense	7,556,321,299	3,944,882,223	4,522,265,137	2,959,488,233	3,331,658,117
20159	Selling General And Administration	144,684,794,076	39,732,856,842	142,109,297,577	138,700,449,050	139,906,570,958
20435	Total Operating Income As Reported	138,367,721,217	32,174,012,744	433,448,338,741	141,119,336,266	47,701,426,757
20412	Other Non Operating Income Expenses	57,851,170,805	45,498,320,550	-9,046,745,768	134,828,841,487	6,370,803,044
20347	Otherunder Preferred Stock Dividend	0	0	0	0	0
20424	Diluted N I Availto Com Stockholders	174,797,980,396	96,072,469,911	375,486,730,238	179,419,547,565	-1,276,221,557
20417	Total Unusual Items Excluding Goodwill	-2,050,921,744	-512,558,561	-2,450,129,545	-2,051,150,911	-194,298,046
20077	Net Non Operating Interest Income Expense	-12,147,111,919	5,922,797,384	-18,824,833,597	-31,129,081,062	-40,170,045,361
20346	Net Income Including Noncontrolling Interests	174,691,961,974	96,691,410,638	374,509,110,044	178,048,508,091	1,058,548,060
20019	Depreciation And Amortization In Income Statement	3,113,774,083	704,276,222	2,948,871,163	2,789,770,337	2,263,181,819
20309	Net Income From Continuing And Discontinued Operation	174,797,980,396	96,072,469,911	375,486,730,238	179,419,547,565	-1,276,221,557
20331	Net Income From Continuing Operation Net Minority Interest	174,797,980,396	96,072,469,911	375,486,730,238	179,419,547,565	-1,276,221,557

Income Statement (Quarterly)

Dataid	Breakdown	TTM	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2021-12-31	2020-12-31
20189	E B I T	233,818,831,757	118,261,663,054	64,856,565,951	16,607,002,454	34,093,600,298	433,889,881,728	272,972,155,657	52,796,013,801
20304	Write Off	0	0	0	0	0	0	65,438,321	107,879,945
20091	Net Income	174,797,980,396	96,072,469,911	48,776,826,197	7,877,015,729	22,071,668,559	375,486,730,238	179,419,547,565	-1,276,221,557
29004	Basic E P S	151	0	91	0	19	324	155	-1
20190	E B I T D A	236,932,605,840	118,965,939,276	65,812,986,260	17,334,002,649	34,819,677,655	436,838,752,891	275,761,925,994	55,059,195,620
20046	Gross Profit	314,072,956,194	80,886,298,751	88,669,299,210	67,363,996,110	77,153,362,123	597,206,688,916	297,483,370,956	204,476,615,000
29009	Diluted E P S	151	0	91	0	19	324	155	-1
20136	Pretax Income	210,259,609,833	112,772,350,433	59,428,531,722	10,141,580,388	27,917,147,290	407,157,095,284	241,843,074,595	12,625,968,440
20145	Tax Provision	35,567,647,859	16,080,939,795	11,014,733,863	2,456,227,528	6,015,746,673	32,647,985,240	63,794,566,504	11,567,420,380
20100	Total Revenue	3,859,879,267,941	832,353,090,772	876,764,359,475	929,130,579,511	1,221,631,238,183	4,830,287,518,791	3,309,550,194,031	2,597,432,424,347
20164	Total Expenses	3,721,697,235,658	800,364,766,962	819,179,798,433	913,444,191,598	1,188,708,478,665	4,396,447,152,251	3,168,496,296,086	2,549,838,877,535
20013	Cost Of Revenue	3,545,806,311,747	751,466,792,021	788,095,060,265	861,766,583,401	1,144,477,876,060	4,233,080,829,875	3,012,066,823,075	2,392,955,809,347
20177	Interest Income	11,412,110,005	11,412,110,005	0	0	0	7,907,952,847	0	0
20057	Interest Expense	23,559,221,924	5,489,312,621	5,428,034,229	6,465,422,066	6,176,453,008	26,732,786,444	31,129,081,062	40,170,045,361
20109	Operating Income	138,182,032,283	31,988,323,810	57,584,561,042	15,686,387,913	32,922,759,518	433,840,366,540	141,053,897,945	47,593,546,812
20316	Normalized Income	178,553,117,839	97,024,727,155	49,707,359,420	8,778,397,195	22,986,745,579	379,791,546,493	182,980,786,620	1,530,239,194
20108	Operating Expense	175,890,923,911	48,897,974,941	31,084,738,168	51,677,608,197	44,230,602,605	163,366,322,376	156,429,473,011	156,883,068,188
20112	Operating Revenue	3,859,879,267,941	832,353,090,772	876,764,359,475	929,130,579,511	1,221,631,238,183	4,830,287,518,791	3,309,550,194,031	2,597,432,424,347
20087	Minority Interests	106,018,422	-618,940,727	363,028,338	191,662,869	170,267,942	977,620,194	1,371,039,474	-2,334,769,617
20418	Tax Rate For Calcs	0	0	0	0	0	0	0	0
20095	Net Interest Income	-12,147,111,919	5,922,797,384	-5,428,034,229	-6,465,422,066	-6,176,453,008	-18,824,833,597	-31,129,081,062	-40,170,045,361
20416	Total Unusual Items	229,167	229,167	0	0	0	-398,978,634	0	2,466,439,170
29010	Basic Average Shares	1,159,200,024	0	1,159,200,024	0	1,159,200,024	1,159,200,024	1,159,200,024	1,159,200,024
20269	Other Special Charges	-229,167	-229,167	0	0	0	398,978,634	0	-2,466,439,170
20287	Rent And Landing Fees	2,088,350,000	580,905,000	510,275,000	791,385,000	205,785,000	1,617,050,000	833,980,000	803,700,000
29011	Diluted Average Shares	1,159,200,024	0	1,159,200,024	0	1,159,200,024	1,159,200,024	1,159,200,024	1,159,200,024
20420	Normalized E B I T D A	236,932,376,673	118,965,710,109	65,812,986,260	17,334,002,649	34,819,677,655	437,237,731,525	275,761,925,994	52,592,756,450
20162	Special Income Charges	-2,050,921,744	-512,558,561	-512,787,728	-512,787,728	-512,787,727	-2,450,129,545	-2,051,150,911	-194,298,046
20315	Reconciled Depreciation	3,113,774,083	704,276,222	956,420,309	727,000,195	726,077,357	2,948,871,163	2,789,770,337	2,263,181,819
20312	Other Operating Expenses	5,201,878,014	3,517,871,001	1,141,488,344	466,665,598	75,853,071	2,101,868,435	1,562,235,867	854,698,640
20440	Rent Expense Supplemental	2,088,350,000	580,905,000	510,275,000	791,385,000	205,785,000	1,617,050,000	833,980,000	803,700,000
20314	Reconciled Cost Of Revenue	3,545,806,311,747	751,466,792,021	788,095,060,265	861,766,583,401	1,144,477,876,060	4,233,080,829,875	3,012,066,823,075	2,392,955,809,347
20419	Tax Effect Of Unusual Items	-346,935,212	-73,089,045	-95,042,233	-124,193,990	-110,498,434	-196,464,201	-541,062,767	-48,574,512
20018	Depreciation Income Statement	3,113,774,083	704,276,222	956,420,309	727,000,195	726,077,357	2,948,871,163	2,789,770,337	2,263,181,819
20075	Interest Income Non Operating	11,412,110,005	11,412,110,005	0	0	0	7,907,952,847	0	0
20158	Selling And Marketing Expense	137,128,472,777	35,787,974,619	26,128,297,896	35,807,026,610	39,405,173,652	137,587,032,440	135,740,960,817	136,574,912,841
20064	Interest Expense Non Operating	23,559,221,924	5,489,312,621	5,428,034,229	6,465,422,066	6,176,453,008	26,732,786,444	31,129,081,062	40,170,045,361
20093	Net Income Common Stockholders	174,797,980,396	96,072,469,911	48,776,826,197	7,877,015,729	22,071,668,559	375,486,730,238	179,419,547,565	-1,276,221,557
20094	Net Income Continuous Operations	174,691,961,974	96,691,410,638	48,413,797,859	7,685,352,860	21,901,400,617	374,509,110,044	178,048,508,091	1,058,548,060
20045	General And Administrative Expense	7,556,321,299	3,944,882,223	34,039,337	2,497,448,297	1,079,951,442	4,522,265,137	2,959,488,233	3,331,658,117
20159	Selling General And Administration	144,684,794,076	39,732,856,842	26,162,337,233	38,304,474,907	40,485,125,094	142,109,297,577	138,700,449,050	139,906,570,958
20435	Total Operating Income As Reported	138,367,721,217	32,174,012,744	57,584,561,042	15,686,387,913	32,922,759,518	433,448,338,741	141,119,336,266	47,701,426,757
20412	Other Non Operating Income Expenses	57,851,170,805	45,498,320,550	6,086,261,938	1,416,943,574	4,849,644,743	-9,046,745,768	134,828,841,487	6,370,803,044
20347	Otherunder Preferred Stock Dividend	0	0	0	0	0	0	0	0
20424	Diluted N I Availto Com Stockholders	174,797,980,396	96,072,469,911	48,776,826,197	7,877,015,729	22,071,668,559	375,486,730,238	179,419,547,565	-1,276,221,557
20417	Total Unusual Items Excluding Goodwill	-2,050,921,744	-512,558,561	-512,787,728	-512,787,728	-512,787,727	-2,450,129,545	-2,051,150,911	-194,298,046
20077	Net Non Operating Interest Income Expense	-12,147,111,919	5,922,797,384	-5,428,034,229	-6,465,422,066	-6,176,453,008	-18,824,833,597	-31,129,081,062	-40,170,045,361
20346	Net Income Including Noncontrolling Interests	174,691,961,974	96,691,410,638	48,413,797,859	7,685,352,860	21,901,400,617	374,509,110,044	178,048,508,091	1,058,548,060
20019	Depreciation And Amortization In Income Statement	3,113,774,083	704,276,222	956,420,309	727,000,195	726,077,357	2,948,871,163	2,789,770,337	2,263,181,819
20309	Net Income From Continuing And Discontinued Operation	174,797,980,396	96,072,469,911	48,776,826,197	7,877,015,729	22,071,668,559	375,486,730,238	179,419,547,565	-1,276,221,557
20331	Net Income From Continuing Operation Net Minority Interest	174,797,980,396	96,072,469,911	48,776,826,197	7,877,015,729	22,071,668,559	375,486,730,238	179,419,547,565	-1,276,221,557

Last Viewed

Most Viewed

Valuation measure last update : 2024-05-11

Valuation Measure (Annual)

Valuation Measure (Quarterly)

Financial statement last update : 2024-05-07

Income Statement (Annual)

Income Statement (Quarterly)

Balance Sheet (Annual)