End-of-day quote
INDONESIA S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
2,040
IDR
|
-4.67%
|
|
-4.23%
|
-29.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
3,739,375
|
46,681,875
|
221,700,000
|
51,545,250
|
28,266,750
|
28,266,750
|
-
|
Enterprise Value (EV)
1 |
3,739,375
|
46,681,875
|
221,700,000
|
51,545,250
|
28,266,750
|
28,266,750
|
28,266,750
|
P/E ratio
|
-30.7
x
|
-191
x
|
2,469
x
|
3,235
x
|
364
x
|
192
x
|
76
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.01%
|
0.06%
|
Capitalization / Revenue
|
-
|
701
x
|
350
x
|
36
x
|
15.4
x
|
12.9
x
|
9.7
x
|
EV / Revenue
|
-
|
701
x
|
350
x
|
36
x
|
15.4
x
|
12.9
x
|
9.7
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
37.9
x
|
26.9
x
|
6.24
x
|
3.37
x
|
3.32
x
|
3.17
x
|
Nbr of stocks (in thousands)
|
1,206,250
|
10,856,250
|
13,856,250
|
13,856,250
|
13,856,250
|
13,856,250
|
-
|
Reference price
2 |
3,100
|
4,300
|
16,000
|
3,720
|
2,040
|
2,040
|
2,040
|
Announcement Date
|
3/23/20
|
3/12/21
|
3/10/22
|
3/17/23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
-
|
66.59
|
633.9
|
1,431
|
1,833
|
2,198
|
2,913
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-171.4
|
102.8
|
405.4
|
595.3
|
755.7
|
1,221
|
Operating Margin
|
-
|
-257.4%
|
16.23%
|
28.33%
|
32.48%
|
34.39%
|
41.9%
|
Earnings before Tax (EBT)
1 |
-
|
-189.6
|
9.134
|
20.43
|
96.67
|
178.7
|
465.6
|
Net income
1 |
-122
|
-189.6
|
86.02
|
15.91
|
74.21
|
143.9
|
340
|
Net margin
|
-
|
-284.68%
|
13.57%
|
1.11%
|
4.05%
|
6.55%
|
11.67%
|
EPS
2 |
-101.1
|
-22.49
|
6.480
|
1.150
|
5.598
|
10.63
|
26.83
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.2749
|
1.165
|
Announcement Date
|
3/23/20
|
3/12/21
|
3/10/22
|
3/17/23
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
288.5
|
316.3
|
334.2
|
-
|
395.1
|
451.5
|
473.3
|
451
|
458
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
67.44
|
-
|
120.8
|
-
|
91.48
|
148.4
|
158.3
|
102
|
111
|
-
|
-
|
-
|
Operating Margin
|
23.38%
|
-
|
36.14%
|
-
|
23.15%
|
32.88%
|
33.44%
|
22.62%
|
24.24%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
41.74
|
-
|
12.89
|
-
|
-31.92
|
22.45
|
29.56
|
10
|
17
|
-
|
-
|
-
|
Net income
1 |
118.6
|
-
|
9.983
|
-
|
-24.66
|
17.5
|
23.01
|
19
|
14
|
-
|
-
|
-
|
Net margin
|
41.12%
|
-
|
2.99%
|
-
|
-6.24%
|
3.88%
|
4.86%
|
4.21%
|
3.06%
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
0.7200
|
-
|
-
|
-
|
1.660
|
0.8786
|
0.9847
|
1.546
|
1.893
|
2.090
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.189
|
-
|
-
|
Announcement Date
|
3/10/22
|
4/28/22
|
7/21/22
|
10/21/22
|
3/17/23
|
4/28/23
|
7/31/23
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-19.8%
|
1.81%
|
0.19%
|
0.95%
|
1.97%
|
4.83%
|
ROA (Net income/ Total Assets)
|
-
|
-10.8%
|
1.19%
|
0.11%
|
0.36%
|
0.62%
|
1.21%
|
Assets
1 |
-
|
1,750
|
7,246
|
14,639
|
20,500
|
23,112
|
28,155
|
Book Value Per Share
2 |
-
|
114.0
|
595.0
|
596.0
|
605.0
|
614.0
|
643.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/23/20
|
3/12/21
|
3/10/22
|
3/17/23
|
-
|
-
|
-
|
Last Close Price
2,040
IDR Average target price
2,972
IDR Spread / Average Target +45.70% Consensus |
1st Jan change
|
Capi.
|
---|
| -29.66% | 1.74B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|