EXCL - XLSMART Telecom Sejahtera Tbk
Aset vs Hutang vs Modal
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
| Aset |
62,73 T
8,87%
|
67,74 T
8,00%
|
72,75 T
7,39%
|
87,28 T
19,96%
|
87,70 T
0,48%
|
86,20 T
1,71%
|
115,30 T
33,76%
|
| Hutang |
43,60 T
11,03%
|
48,61 T
11,48%
|
52,66 T
8,35%
|
61,50 T
16,78%
|
61,20 T
0,49%
|
60 T
1,96%
|
85,30 T
42,17%
|
| Modal |
19,12 T
4,25%
|
19,14 T
0,08%
|
20,09 T
4,97%
|
25,77 T
28,30%
|
26,50 T
2,82%
|
26,20 T
1,13%
|
30 T
14,50%
|
| Nilai Buku |
1.050,67
-
|
1.051,51
0,08%
|
1.103,79
4,97%
|
1.416,18
28,30%
|
1.456,05
2,82%
|
1.439,57
1,13%
|
1.648,36
14,50%
|
Aset Lancar vs Hutang Lancar
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
| Aset Lancar |
7,15 T
1,23%
|
7,57 T
5,95%
|
7,73 T
2,14%
|
10,41 T
34,59%
|
-
-
|
-
-
|
-
-
|
| Hutang Lancar |
21,29 T
35,34%
|
18,86 T
11,44%
|
20,95 T
11,12%
|
26,35 T
25,75%
|
-
-
|
-
-
|
-
-
|
| Modal Kerja Bersih |
-14,15 T
63,08%
|
-11,29 T
20,22%
|
-13,22 T
17,14%
|
-15,94 T
20,58%
|
-
-
|
-
-
|
-
-
|
Penjualan vs Beban Pokok vs Laba
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
| Penjualan |
25,13 T
9,56%
|
26,01 T
3,49%
|
26,75 T
2,86%
|
29,14 T
8,93%
|
32,30 T
10,84%
|
34,40 T
6,50%
|
42,40 T
23,26%
|
| Beban Pokok |
-
-
|
-
-
|
-
-
|
-
-
|
-
-
|
-
-
|
-
-
|
| Laba Operasi |
3,13 T
217,40%
|
940,56 M
69,99%
|
3,63 T
285,87%
|
4 T
10,21%
|
4,70 T
17,50%
|
5,80 T
23,40%
|
-1,10 T
118,97%
|
| Laba Bersih |
712,58 M
121,61%
|
371,60 M
47,85%
|
1,29 T
246,56%
|
1,12 T
12,94%
|
1,30 T
15,95%
|
1,80 T
38,46%
|
-4,40 T
344,44%
|
| Laba per Saham |
39,15
-
|
20,42
47,85%
|
70,76
246,56%
|
61,60
12,94%
|
71,43
15,95%
|
98,90
38,46%
|
-241,76
344,44%
|
Laba vs Laba Ditahan vs Dividen
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
| Laba per Saham |
39,15
-
|
20,42
47,85%
|
70,76
246,56%
|
61,60
12,94%
|
71,43
15,95%
|
98,90
38,46%
|
-241,76
344,44%
|
| Laba Ditahan per Saham |
321,47
-
|
327,97
2,02%
|
381,01
16,17%
|
414,85
8,88%
|
-
-
|
-
-
|
-
-
|
| Dividend per Saham |
-
-
|
-11,70
-
|
18,58
258,75%
|
29,89
60,88%
|
-
-
|
-
-
|
-
-
|
| Rasio Dividend |
-
-
|
-0,57
0,00%
|
0,26
145,81%
|
0,49
84,79%
|
-
-
|
-
-
|
-
-
|
Arus Kas Operasi vs Pembiayaan vs Investasi vs Perubahan Kas
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
| Operasi |
12,36 T
32,05%
|
13,95 T
12,89%
|
11,96 T
14,24%
|
14,10 T
17,90%
|
-
-
|
-
-
|
-
-
|
| Pembiayaan |
-3,09 T
32,63%
|
-7,09 T
129,41%
|
-5,33 T
24,77%
|
-91,37 M
98,29%
|
-
-
|
-
-
|
-
-
|
| Investasi |
-8,69 T
40,12%
|
-5,50 T
36,75%
|
-6,93 T
26,06%
|
-11,50 T
65,86%
|
-
-
|
-
-
|
-
-
|
| Perubahan Kas |
573,86 M
140,04%
|
1,36 T
137,16%
|
-301,67 M
122,17%
|
2,52 T
934,58%
|
-
-
|
-
-
|
-
-
|
| Posisi Kas |
1,60 T
53,13%
|
2,97 T
84,95%
|
2,66 T
10,16%
|
5,18 T
94,57%
|
966 M
81,37%
|
1,40 T
44,93%
|
2,70 T
92,86%
|
Anda dapat melakukan login jika ingin melihat data historis yang lebih panjang. Belum punya login? Yuk mari bergabung.