Listas de seguimiento Ideas ProPicks IA Filtro Explorador de datos Gráficos Trabajo guardado

Bank Harda Internasional Tbk PT

IDX:BBHI

Indonesia / Fundamental / Bancos

Visión general

Finanzas históricas del banco a 5 años

Precio

670.00 IDR

Model Summary
-	-
Key Metrics	Latest
Total Revenue	1,332.8 B
Net Profit Margin	35.0%
Total Assets	13,984 B
Total Equity	7,265.7 B

5Y Historical Financial Statements

Summary Financials


Summary Financials

						Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months	Dec-23	Dec-24

Net Revenue	135,029	304,196	716,487	1,111,388	1,332,847	1,332,847	1,111,388	1,332,847
% Growth	NA	125.3%	135.5%	55.1%	19.9%			19.9%

Adjusted Net Income	37,011	192,475	270,029	444,566	467,106	467,106	444,566	467,106
% Margin	27.4%	63.3%	37.7%	40.0%	35.0%	35.0%	40.0%	35.0%

Adjusted Basic EPS	8.85	24.26	12.43	20.46	21.50	21.50	20.46	21.50

Cálculos de apoyo

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
IDR						Latest	Year-to-date Ending
(in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24	Dec-23	Dec-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Net Revenue	135,029	304,196	716,487	1,111,388	1,332,847	1,332,847	1,111,388	1,332,847
% Growth	NA	125.3%	135.5%	55.1%	19.9%			19.9%

Research and Development	0	0	0	0	0	0	0	0
Selling and Marketing	(531)	(192)	(152,165)	(161,727)	(166,057)	(166,057)	(161,727)	(166,057)
General and Admin	(89,148)	(83,166)	(204,336)	(372,703)	(565,655)	(565,655)	(372,703)	(565,655)
Other Exp / (Inc)	478	(838)	(7,674)	(1,684)	(2,186)	(2,186)	(1,684)	(2,186)
Total Operating Exp	(89,202)	(84,197)	(364,175)	(536,114)	(733,898)	(733,898)	(536,114)	(733,898)

Operating Income	45,827	219,999	352,312	575,274	598,949	598,949	575,274	598,949
% Revenue	33.9%	72.3%	49.2%	51.8%	44.9%	44.9%	51.8%	44.9%

Interest Expense	0	0	0	0	0	0	0	0
Pre-tax Income	45,827	219,999	352,312	575,274	598,949	598,949	575,274	598,949
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	(8,815)	(27,524)	(82,283)	(130,708)	(131,844)	(131,844)	(130,708)	(131,844)
Net Income to Company	37,011	192,475	270,029	444,566	467,106	467,106	444,566	467,106
% Margin	27.4%	63.3%	37.7%	40.0%	35.0%	35.0%	40.0%	35.0%

Minority Interest in Earnings							0	0
Net Income to Stockholders	37,011	192,475	270,029	444,566	467,106	467,106	444,566	467,106

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	37,011	192,475	270,029	444,566	467,106	467,106	444,566	467,106
% Margin	27.4%	63.3%	37.7%	40.0%	35.0%	35.0%	40.0%	35.0%

As Reported
Basic EPS (Continuing Ops)	8.85	24.26	12.43	20.46	21.50	21.50	20.46	21.50
Diluted EPS (Continuing Ops)	8.85	24.26	12.43	20.46	21.50	21.50	20.46	21.50

WA Basic Shares Out.	4,184	7,934	21,730	21,730	21,730	21,730	21,730	21,730
WA Diluted Shares Out.	4,184	7,934	21,730	21,730	21,730	21,730	21,730	21,730

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	(1,463)	192	4,291	287	(126)	(126)	287	(126)
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0
Total Unusual Items	(1,463)	192	4,291	287	(126)	(126)	287	(126)
% Margin	-1.1%	0.1%	0.6%	0.0%	0.0%	0.0%	0.0%	0.0%

Adjusted Net Income Reconciliation
Net Income to Company	37,011	192,475	270,029	444,566	467,106	467,106	444,566	467,106
Addback: Unusual Items	0	0	0	0	0	0	0	0
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	0	0	0	0
Adjusted Net Income	37,011	192,475	270,029	444,566	467,106	467,106	444,566	467,106
% Margin	27.4%	63.3%	37.7%	40.0%	35.0%	35.0%	40.0%	35.0%

Adjusted Basic EPS	8.85	24.26	12.43	20.46	21.50	21.50	20.46	21.50

Error de carga

Bank Harda Internasional Tbk PT

IDX:BBHI

Indonesia / Fundamental / Bancos

Finanzas históricas del banco a 5 años