PT. Mitra Adiperkasa Tbk / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€2.12B +22.6%	€91.71M -6.7%	4.3% -0.014 pp	€425.35M +119.1%	20.1% +0.088 pp
2023	€1.73B +23.7%	€98.25M -10.6%	5.7% -0.022 pp	€194.10M -30.8%	11.2% -0.088 pp
2022	€1.40B +46.2%	€109.89M +404.0%	7.9% +0.056 pp	€280.52M +57.4%	20.1% +0.014 pp
2021	€955.94M +24.1%	€21.80M -171.8%	2.3% +0.062 pp	€178.19M +100.1%	18.6% +0.071 pp
2020	€770.37M -31.2%	-€30.37M -162.7%	-3.9% -0.083 pp	€89.05M -48.9%	11.6% -0.040 pp
2019	€1.12B +14.0%	€48.44M +26.9%	4.3% +0.0044 pp	€174.29M +24.8%	15.6% +0.013 pp
2018	€981.74M +16.0%	€38.18M +119.9%	3.9% +0.018 pp	€139.71M +10.2%	14.2% -0.0076 pp
2017	€846.04M +15.2%	€17.36M +60.5%	2.1% +0.0058 pp	€126.79M +20.9%	15.0% +0.0071 pp
2016	€734.17M +10.3%	€10.82M +458.4%	1.5% +0.012 pp	€104.83M +164.0%	14.3% +0.083 pp
2015	€665.84M +8.5%	€1.94M -49.6%	0.3% -0.0034 pp	€39.72M -7.9%	6.0% -0.011 pp
2014	€613.40M +21.4%	€3.84M -77.4%	0.6% -0.027 pp	€43.11M -16.2%	7.0% -0.032 pp
2013	€505.07M +28.3%	€17.01M -24.3%	3.4% -0.023 pp	€51.46M -15.9%	10.2% -0.054 pp
2012	€393.56M +28.8%	€22.45M +20.1%	5.7% -0.0041 pp	€61.17M +28.9%	15.5% +0.00017 pp
2011	€305.60M +25.0%	€18.70M +79.3%	6.1% +0.019 pp	€47.45M -23.8%	15.5% -0.099 pp
2010	€244.51M +14.6%	€10.43M +22.6%	4.3% +0.0028 pp	€62.22M +134.4%	25.4% +0.13 pp
2009	€213.37M +18.6%	€8.51M -335.0%	4.0% +0.060 pp	€26.55M +5.3%	12.4% -0.016 pp
2008	€179.94M -10.8%	-€3.62M -160.5%	-2.0% -0.050 pp	€25.22M -26.9%	14.0% -0.031 pp
2007	€201.65M +16.6%	€5.99M +5.6%	3.0% -0.0031 pp	€34.49M +16.3%	17.1% -0.00044 pp
2006	€172.94M +15.9%	€5.67M -17.1%	3.3% -0.013 pp	€29.66M +82.5%	17.1% +0.063 pp
2005	€149.27M	€6.85M	4.6%	€16.25M	10.9%