Stock ABDA PT ASURANSI BINA DANA ARTA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Asuransi Bina Dana Arta Tbk

Equities

ABDA

ID1000073406

Multiline Insurance & Brokers

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-03 pm EDT 		5-day change 1st Jan Change
5,000 IDR 0.00% Intraday chart for PT Asuransi Bina Dana Arta Tbk 0.00% -13.79%
Apr. 01 PT Asuransi Bina Dana Arta Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Asuransi Bina Dana Arta Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,330,127 4,330,127 3,460,997 3,631,719 4,159,405 3,600,679
Enterprise Value (EV) 1 3,619,080 3,303,484 2,808,914 3,246,566 3,713,854 2,878,026
P/E ratio 62.7 x 49.5 x 25 x 23.1 x 45.6 x 42.6 x
Yield - 0.86% - - - -
Capitalization / Revenue 3.56 x 3.96 x 3.77 x 4.7 x 5.4 x 4.42 x
EV / Revenue 2.98 x 3.02 x 3.06 x 4.2 x 4.82 x 3.53 x
EV / EBITDA 62.8 x 28.3 x 13.5 x 16.6 x 30.2 x 34.5 x
EV / FCF 13.2 x 8.16 x -7.1 x -15.1 x 49.2 x 10.2 x
FCF Yield 7.55% 12.3% -14.1% -6.62% 2.03% 9.83%
Price to Book 3.25 x 3.45 x 2.5 x 2.4 x 2.76 x 2.32 x
Nbr of stocks (in thousands) 620,807 620,807 620,807 620,807 620,807 620,807
Reference price 2 6,975 6,975 5,575 5,850 6,700 5,800
Announcement Date 3/28/19 3/31/20 5/10/21 3/31/22 3/13/23 4/1/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,215,439 1,093,767 919,102 772,861 770,789 814,795
EBITDA 1 57,672 116,667 208,074 195,609 122,848 83,497
EBIT 1 48,928 107,947 200,065 187,282 112,822 73,930
Operating Margin 4.03% 9.87% 21.77% 24.23% 14.64% 9.07%
Earnings before Tax (EBT) 1 50,829 108,601 184,381 191,816 118,793 84,569
Net income 1 69,109 87,524 138,204 157,363 91,144 84,581
Net margin 5.69% 8% 15.04% 20.36% 11.82% 10.38%
EPS 2 111.3 141.0 222.6 253.5 146.8 136.2
Free Cash Flow 1 273,275 404,828 -395,510 -215,028 75,534 282,994
FCF margin 22.48% 37.01% -43.03% -27.82% 9.8% 34.73%
FCF Conversion (EBITDA) 473.84% 346.99% - - 61.49% 338.92%
FCF Conversion (Net income) 395.42% 462.53% - - 82.87% 334.58%
Dividend per Share - 60.00 - - - -
Announcement Date 3/28/19 3/31/20 5/10/21 3/31/22 3/13/23 4/1/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 711,046 1,026,643 652,084 385,153 445,550 722,652
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 273,275 404,828 -395,510 -215,028 75,534 282,994
ROE (net income / shareholders' equity) 5.1% 6.76% 10.5% 10.9% 6.04% 5.54%
ROA (Net income/ Total Assets) 1.04% 2.47% 4.94% 4.71% 2.84% 1.8%
Assets 1 6,618,407 3,548,219 2,794,931 3,343,317 3,210,781 4,701,312
Book Value Per Share 2 2,149 2,019 2,234 2,436 2,425 2,495
Cash Flow per Share 2 1,145 1,654 1,050 620.0 718.0 1,164
Capex 1 12,392 3,946 4,967 14,744 6,302 3,590
Capex / Sales 1.02% 0.36% 0.54% 1.91% 0.82% 0.44%
Announcement Date 3/28/19 3/31/20 5/10/21 3/31/22 3/13/23 4/1/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Insurance Brokers

1st Jan change Capi.
PT ASURANSI BINA DANA ARTA TBK Stock PT Asuransi Bina Dana Arta Tbk
-13.79% 191M
ARTHUR J. GALLAGHER & CO. Stock Arthur J. Gallagher & Co.
+4.10% 51.16B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY Stock Willis Towers Watson Public Limited Company
+4.04% 25.66B
BROWN & BROWN, INC. Stock Brown & Brown, Inc.
+14.55% 23.24B
CAIXA SEGURIDADE PARTICIPAÇÕES S.A. Stock Caixa Seguridade Participações S.A.
+26.59% 9.56B
RYAN SPECIALTY HOLDINGS, INC. Stock Ryan Specialty Holdings, Inc.
+13.76% 5.81B
STEADFAST GROUP LIMITED Stock Steadfast Group Limited
-4.12% 4.02B
AUB GROUP LIMITED Stock AUB Group Limited
+1.30% 1.99B
BRP GROUP, INC. Stock BRP Group, Inc.
+11.16% 1.76B
GOOSEHEAD INSURANCE, INC Stock Goosehead Insurance, Inc
-26.78% 1.4B
Insurance Brokers
  1. Stock Market
  2. Equities
  3. ABDA Stock
  4. Financials PT Asuransi Bina Dana Arta Tbk