Akun 2018 2019 2020

Asset lancar 8,257,910 8,530,334 8,828,360

Hutang lancar 11,273,822 13,065,308 13,357,536
Total asset 20,326,869 20,649,371 20,534,632
Laba ditahan 41,187 4,092,837 33,536
Laba sebelum bunga dan
12,148,087 9,901,772 9,206,869
pajak
Nilai pasar saham biasa
dan preferen 7,383,667 5,281,862 4,937,368
(jml ekuitas)
Nilai buku total hutang
12,943,202 15,367,509 15,597,264
(jml liabilitas)
Penjualan 41,802,073 42,922,563 42,972,474

2018 2019 2020

- - -
X1 (Asset lancar - hutang lancar) / total asset
0,14837 0,21962 0,22056
0,00202 0,19820 0,00163
X2 Laba ditahan / total asset
6 6 3
0,59763 0,47951 0,44835
X3 Laba sebelum bunga pajak / total asset
7 9 8
Nilai pasar saham biasa dan preferensi / Nilai 0,57046 0,34370 0,31655
X4
buku total hutang 7 3 3
2,05649 2,07863 2,09268
X5 Penjualan / total asset
3 8 3

4,19371 3,87914 3,49771

Zi 1,2 X1 +1,4 X2 + 3,3 X3 + 0,6 X4 + 0,999 X5
1 2 5