End-of-day quote
INDONESIA S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
6,900
IDR
|
-0.36%
|
|
+2.60%
|
+14.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
358,166,667
|
294,942,762
|
327,584,648
|
463,166,667
|
564,666,667
|
644,000,000
|
-
|
-
|
Enterprise Value (EV)
1 |
358,166,667
|
294,942,762
|
327,584,648
|
463,166,667
|
564,666,667
|
644,000,000
|
644,000,000
|
644,000,000
|
P/E ratio
|
13
x
|
17.2
x
|
11.7
x
|
11.2
x
|
10.3
x
|
10.9
x
|
10
x
|
8.92
x
|
Yield
|
4.6%
|
3.48%
|
5.13%
|
3.63%
|
-
|
5.17%
|
5.63%
|
6.29%
|
Capitalization / Revenue
|
4.02
x
|
3.4
x
|
3.05
x
|
3.79
x
|
4.14
x
|
4.27
x
|
3.91
x
|
3.54
x
|
EV / Revenue
|
4.02
x
|
3.4
x
|
3.05
x
|
3.79
x
|
4.14
x
|
4.27
x
|
3.91
x
|
3.54
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.75
x
|
1.56
x
|
1.6
x
|
2.02
x
|
2.16
x
|
2.24
x
|
2.03
x
|
1.83
x
|
Nbr of stocks (in thousands)
|
93,333,333
|
93,262,533
|
93,262,533
|
93,333,333
|
93,333,333
|
93,333,333
|
-
|
-
|
Reference price
2 |
3,838
|
3,162
|
3,512
|
4,962
|
6,050
|
6,900
|
6,900
|
6,900
|
Announcement Date
|
1/27/20
|
1/28/21
|
1/28/22
|
2/14/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
89,106
|
86,768
|
107,245
|
122,184
|
136,409
|
150,970
|
164,737
|
182,138
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
48,524
|
45,880
|
57,706
|
68,924
|
82,542
|
95,351
|
105,741
|
118,316
|
Operating Margin
|
54.46%
|
52.88%
|
53.81%
|
56.41%
|
60.51%
|
63.16%
|
64.19%
|
64.96%
|
Earnings before Tax (EBT)
1 |
36,441
|
23,298
|
38,358
|
56,378
|
74,685
|
81,290
|
88,590
|
100,966
|
Net income
1 |
27,482
|
17,119
|
28,028
|
41,171
|
55,060
|
59,557
|
64,846
|
73,668
|
Net margin
|
30.84%
|
19.73%
|
26.13%
|
33.7%
|
40.36%
|
39.45%
|
39.36%
|
40.45%
|
EPS
2 |
294.4
|
183.5
|
300.5
|
441.3
|
589.9
|
631.9
|
688.1
|
773.9
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
176.7
|
110.1
|
180.3
|
180.3
|
-
|
356.5
|
388.2
|
434.1
|
Announcement Date
|
1/27/20
|
1/28/21
|
1/28/22
|
2/14/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
25,846
|
31,864
|
29,712
|
25,933
|
-
|
31,391
|
-
|
32,674
|
33,918
|
-
|
34,115
|
35,703
|
33,507
|
35,715
|
37,333
|
38,385
|
37,664
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
14,270
|
14,572
|
-
|
14,035
|
35,472
|
18,571
|
17,763
|
20,398
|
21,640
|
-
|
20,216
|
20,288
|
19,584
|
-
|
-
|
-
|
-
|
Operating Margin
|
55.21%
|
45.73%
|
-
|
54.12%
|
-
|
59.16%
|
-
|
62.43%
|
63.8%
|
-
|
59.26%
|
56.82%
|
58.45%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
9,483
|
10,948
|
-
|
14,052
|
-
|
-
|
-
|
17,256
|
17,183
|
-
|
18,772
|
21,473
|
18,602
|
-
|
-
|
-
|
-
|
Net income
1 |
6,728
|
8,799
|
-
|
10,178
|
20,209
|
-
|
10,518
|
12,560
|
12,672
|
25,232
|
13,832
|
15,997
|
13,775
|
-
|
-
|
-
|
-
|
Net margin
|
26.03%
|
27.61%
|
-
|
39.25%
|
-
|
-
|
-
|
38.44%
|
37.36%
|
-
|
40.54%
|
44.8%
|
41.11%
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
91.31
|
-
|
58.08
|
171.4
|
147.6
|
151.1
|
153.4
|
168.7
|
-
|
Dividend per Share
2 |
-
|
180.3
|
-
|
-
|
-
|
-
|
180.3
|
-
|
-
|
-
|
-
|
-
|
354.0
|
-
|
-
|
-
|
376.9
|
Announcement Date
|
10/29/21
|
1/28/22
|
4/28/22
|
8/8/22
|
8/8/22
|
10/27/22
|
2/14/23
|
4/18/23
|
7/31/23
|
7/31/23
|
10/30/23
|
1/31/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
14.2%
|
9.16%
|
16.2%
|
19%
|
22.4%
|
21.4%
|
21.1%
|
21.5%
|
ROA (Net income/ Total Assets)
|
2.18%
|
1.25%
|
2.53%
|
2.21%
|
2.64%
|
2.67%
|
2.71%
|
2.72%
|
Assets
1 |
1,260,249
|
1,373,794
|
1,107,832
|
1,859,055
|
2,083,399
|
2,231,283
|
2,396,063
|
2,712,387
|
Book Value Per Share
2 |
2,192
|
2,028
|
2,195
|
2,462
|
2,795
|
3,074
|
3,393
|
3,770
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/27/20
|
1/28/21
|
1/28/22
|
2/14/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
6,900
IDR Average target price
7,590
IDR Spread / Average Target +10.00% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.05% | 39.63B | | +12.72% | 551B | | +9.92% | 291B | | +10.73% | 249B | | +20.52% | 208B | | +18.46% | 171B | | +9.68% | 166B | | +10.35% | 162B | | -11.07% | 138B | | -0.60% | 137B |
Other Banks
|