Stock ALDO PT ALKINDO NARATAMA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Alkindo Naratama Tbk

Equities

ALDO

ID1000120207

Paper Packaging

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
850 IDR -1.73% Intraday chart for PT Alkindo Naratama Tbk +1.19% -8.60%
2023 PT Alkindo Naratama Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI
2023 PT Alkindo Naratama Tbk Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 330,000 368,500 470,800 624,299 1,301,136 1,047,415
Enterprise Value (EV) 1 413,854 449,539 641,606 724,363 1,433,420 1,511,621
P/E ratio 25.1 x 15.2 x 7.7 x 12.4 x 14.5 x 16.2 x
Yield 0.27% 0.16% 0.26% 0.26% 0.16% 0.12%
Capitalization / Revenue 0.47 x 0.47 x 0.43 x 0.56 x 0.89 x 0.75 x
EV / Revenue 0.58 x 0.57 x 0.59 x 0.65 x 0.98 x 1.08 x
EV / EBITDA 6.82 x 5.29 x 3.79 x 5.76 x 8.11 x 10.8 x
EV / FCF -10.4 x 162 x 22.3 x 12 x -26 x -5.1 x
FCF Yield -9.64% 0.62% 4.48% 8.32% -3.85% -19.6%
Price to Book 2.15 x 2.08 x 1.13 x 1.35 x 1.86 x 1.38 x
Nbr of stocks (in thousands) 550,000 550,000 1,100,000 1,095,261 1,301,136 1,301,136
Reference price 2 600.0 670.0 428.0 570.0 1,000 805.0
Announcement Date 3/28/18 3/29/19 4/6/20 3/25/21 3/17/22 3/31/23
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 708,741 789,644 1,096,436 1,105,921 1,457,267 1,401,914
EBITDA 1 60,654 84,948 169,441 125,774 176,639 139,722
EBIT 1 47,785 72,620 139,178 94,042 142,253 103,126
Operating Margin 6.74% 9.2% 12.69% 8.5% 9.76% 7.36%
Earnings before Tax (EBT) 1 38,622 57,208 109,633 83,963 129,768 84,845
Net income 1 13,170 24,249 56,315 50,565 75,859 65,304
Net margin 1.86% 3.07% 5.14% 4.57% 5.21% 4.66%
EPS 2 23.95 44.09 55.61 45.97 68.89 49.59
Free Cash Flow 1 -39,914 2,769 28,775 60,301 -55,120 -296,498
FCF margin -5.63% 0.35% 2.62% 5.45% -3.78% -21.15%
FCF Conversion (EBITDA) - 3.26% 16.98% 47.94% - -
FCF Conversion (Net income) - 11.42% 51.1% 119.25% - -
Dividend per Share 2 1.600 1.100 1.100 1.500 1.600 1.000
Announcement Date 3/28/18 3/29/19 4/6/20 3/25/21 3/17/22 3/31/23
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 83,854 81,039 170,806 100,064 132,283 464,207
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.382 x 0.954 x 1.008 x 0.7956 x 0.7489 x 3.322 x
Free Cash Flow 1 -39,914 2,769 28,775 60,301 -55,120 -296,498
ROE (net income / shareholders' equity) 13.5% 17% 16% 11.6% 15.6% 8.96%
ROA (Net income/ Total Assets) 6.57% 8.86% 9.6% 6.26% 8.22% 4.64%
Assets 1 200,436 273,765 586,825 808,104 923,353 1,408,147
Book Value Per Share 2 279.0 322.0 378.0 421.0 536.0 585.0
Cash Flow per Share 2 16.60 22.00 17.10 23.00 73.90 31.10
Capex 1 48,100 11,114 47,081 45,861 114,162 348,379
Capex / Sales 6.79% 1.41% 4.29% 4.15% 7.83% 24.85%
Announcement Date 3/28/18 3/29/19 4/6/20 3/25/21 3/17/22 3/31/23
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Paper Packaging

1st Jan change Capi.
PT ALKINDO NARATAMA TBK Stock PT Alkindo Naratama Tbk
-8.60% 71.49M
PACKAGING CORPORATION OF AMERICA Stock Packaging Corporation of America
+8.20% 15.7B
WESTROCK COMPANY Stock WestRock Company
+23.22% 13.21B
INTERNATIONAL PAPER COMPANY Stock International Paper Company
+0.36% 12.6B
SMURFIT KAPPA GROUP PLC Stock Smurfit Kappa Group Plc
+21.79% 12.2B
STORA ENSO OYJ Stock Stora Enso Oyj
+2.99% 10.96B
MONDI PLC Stock Mondi plc
-7.55% 8.65B
GRAPHIC PACKAGING HOLDING COMPANY Stock Graphic Packaging Holding Company
+9.90% 8.32B
SIG GROUP AG Stock SIG Group AG
-3.67% 7.88B
DS SMITH PLC Stock DS Smith Plc
+17.67% 6.26B
Other Paper Packaging
  1. Stock Market
  2. Equities
  3. ALDO Stock
  4. Financials PT Alkindo Naratama Tbk