PT Bank Rakyat Indonesia (Persero) Tbk Website

PT Bank Rakyat Indonesia (Persero) Tbk

IDX-BBRI

Basic

  • Market Cap

    IDR 737.37T

  • EV

  • Shares Out

    150.79B

  • Revenue

    IDR 136.61T

  • Employees

    80,585

Margins

  • Gross

  • EBITDA

  • Operating

  • Pre-Tax

    56.19%

  • Net

    44.28%

  • FCF

    -69.98%

Returns (5Yr Avg)

  • ROA

    2.44%

  • ROTA

    15.76%

  • ROE

    15.76%

  • ROCE

  • ROIC

    2.18%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    IDR 6,044.29

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

  • Net Debt

    IDR 80.54T

  • Debt/Equity

  • EBIT/Interest

Growth (CAGR)

  • Rev 3Yr

    11.57%

  • Rev 5Yr

    11.55%

  • Rev 10Yr

  • Dil EPS 3Yr

    41.79%

  • Dil EPS 5Yr

    8.13%

  • Dil EPS 10Yr

    8.32%

  • Rev Fwd 2Yr

    6.13%

  • EBITDA Fwd 2Yr

  • EPS Fwd 2Yr

    7.27%

  • EPS LT Growth Est

    11.38%

Dividends

  • Yield

  • Payout

    79.56%

  • DPS

    IDR 319

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

    20.01%

  • DPS Growth Fwd 2Yr

    3.23%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Interest Income On Loans

121,756,276

135,764,561

143,523,329

151,874,816

178,995,994

186,610,648

Interest Income, Total

121,756,276

135,764,561

143,523,329

151,874,816

178,995,994

186,610,648

Interest On Deposits

40,048,971

42,180,448

29,428,900

27,277,743

43,812,507

48,254,052

Interest Expense, Total

40,048,971

42,180,448

29,428,900

27,277,743

43,812,507

48,254,052

Net Interest Income

81,707,305

93,584,113

114,094,429

124,597,073

135,183,487

138,356,596

Gain (Loss) on Sale of Assets

141

41,211

44,164

242,077

125,187

125,187

Gain (Loss) on Sale of Invest. & Securities

1,325,306

3,115,308

3,572,852

1,663,711

2,113,088

2,157,251

Total Other Non Interest Income

20,463,556

28,512,612

29,680,270

26,872,136

29,160,155

30,406,571

Non Interest Income, Total

21,789,003

31,669,131

33,297,286

28,777,924

31,398,430

32,689,009

Revenues Before Provison For Loan Losses

103,496,308

125,253,244

147,391,715

153,374,997

166,581,917

171,045,605

Provision For Loan Losses

21,556,319

33,024,492

35,806,312

27,384,906

29,523,426

34,437,081

Total Revenues

81,939,989

92,228,752

111,585,403

125,990,091

137,058,491

136,608,524

Total Revenues % Chg.

5.7%

12.6%

21%

12.9%

8.8%

5.1%

Salaries And Other Employee Benefits

23,773,911

30,647,564

35,806,729

38,956,576

36,836,264

35,850,131

Federal Deposit Insurance

Selling General & Admin Expenses, Total

15,485,208

23,284,471

24,701,759

25,958,686

28,741,523

29,153,666

Total Other Non Interest Expense

5,963,868

17,932,102

20,323,895

8,424,048

10,105,813

11,179,802

Non Operating (Income) Expenses

68,021

-173,494

196,481

-48,587

524,212

675,648

Non Interest Expense, Total

45,291,008

71,690,643

81,028,864

73,290,723

76,207,812

76,859,247

EBT, Excl. Unusual Items

36,648,981

20,538,109

30,556,539

52,699,368

60,850,679

59,749,277

Restructuring Charges

-350,909

-177,916

-807,682

-433,557

-756,697

-756,697

Asset Writedown

7,065,981

7,252,171

8,842,517

12,330,890

16,335,730

17,764,766

EBT, Incl. Unusual Items

43,364,053

27,612,364

38,591,374

64,596,701

76,429,712

76,757,346

Income Tax Expense

8,950,228

8,951,971

7,835,608

13,188,494

16,004,664

15,913,625

Earnings From Continuing Operations

34,413,825

18,660,393

30,755,766

51,408,207

60,425,048

60,843,721

Minority Interest

-41,216

-5,640

310,826

-237,895

-325,185

-360,199

Net Income

34,372,609

18,654,753

31,066,592

51,170,312

60,099,863

60,483,522

Net Income to Common Incl Extra Items

34,372,609

18,654,753

31,066,592

51,170,312

60,099,863

60,483,522

Net Income to Common Excl. Extra Items

34,372,609

18,654,753

31,066,592

51,170,312

60,099,863

60,483,522

Total Shares Outstanding

122,380.6

122,595.3

151,543.1

151,070.7

150,790.9

150,790.9

Weighted Avg. Shares Outstanding

122,334.6

122,564.8

130,552.6

151,386.4

150,881

150,849

Weighted Avg. Shares Outstanding Dil

122,341.5

123,315.3

130,573.5

151,408.9

150,914.8

150,893.1

EPS

281

152.2

238

338

398.3

401

EPS Diluted

281

151.3

238

338

398

400

Effective Tax Rate

20.6%

32.4%

20.3%

20.4%

20.9%

20.7%