PT BUKALAPAK.COM TBK. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 120 IDR | -2.44% |
|
-0.83% | -44.44% |
| Apr. 29 | PT Bukalapak.com Tbk. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 29 | Transcript : PT Bukalapak.com Tbk., Q1 2024 Earnings Call, Apr 29, 2024 |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 44,316,668 | 27,002,249 | 22,269,593 | 12,373,056 | - | - |
| Enterprise Value (EV) 2 | 21,014 | 10,811 | 22,270 | -3,985 | -4,553 | 12,373 |
| P/E ratio | -26.9 x | 13.8 x | -16.3 x | 28.3 x | 19.8 x | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 23.7 x | 7.46 x | 5.02 x | 2.36 x | 1.94 x | 1.87 x |
| EV / Revenue | 11.2 x | 2.99 x | 5.02 x | -0.76 x | -0.71 x | 1.87 x |
| EV / EBITDA | -13.5 x | -5.19 x | -10.8 x | -25 x | -10.7 x | - |
| EV / FCF | -14.9 x | -16.8 x | 695 x | 7.75 x | 51.4 x | 129 x |
| FCF Yield | -6.72% | -5.96% | 0.14% | 12.9% | 1.94% | 0.78% |
| Price to Book | 1.89 x | 1.02 x | 0.88 x | 0.47 x | 0.47 x | 0.46 x |
| Nbr of stocks (in thousands) | 103,062,019 | 103,062,019 | 103,099,967 | 103,108,797 | - | - |
| Reference price 3 | 430.0 | 262.0 | 216.0 | 120.0 | 120.0 | 120.0 |
| Announcement Date | 4/13/22 | 5/1/23 | 3/27/24 | - | - | - |
1IDR in Million2IDR in Billions3IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,352 | 1,869 | 3,618 | 4,438 | 5,249 | 6,371 | 6,629 |
| EBITDA 1 | - | -1,555 | -2,082 | -2,056 | 159.5 | 425.1 | - |
| EBIT 1 | - | -1,709 | -2,175 | -2,129 | -63.92 | 307.7 | - |
| Operating Margin | - | -91.45% | -60.12% | -47.97% | -1.22% | 4.83% | - |
| Earnings before Tax (EBT) 1 | - | -1,501 | 2,270 | -1,343 | 237.1 | 782.4 | 1,018 |
| Net income 1 | -1,349 | -1,673 | 1,984 | -1,365 | 443.5 | 642.2 | 794 |
| Net margin | -99.81% | -89.51% | 54.82% | -30.76% | 8.45% | 10.08% | 11.98% |
| EPS 2 | - | -16.00 | 19.03 | -13.24 | 4.247 | 6.053 | - |
| Free Cash Flow 3 | - | -1,411,361 | -644,144 | 32,040 | -514,425 | -88,500 | 96,000 |
| FCF margin | - | -75,509.29% | -17,802.07% | 721.9% | -9,800.46% | -1,389.11% | 1,448.18% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | 12,090.68% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 7/9/21 | 4/13/22 | 5/1/23 | 3/27/24 | - | - | - |
1IDR in Billions2IDR3IDR in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - | 1,175 | 2,181 | 1,158 | 1,099 | - | - | - | - |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | -831 | -269.8 | 1 | 20 | 61 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | -1,640 | -1,006 | 616.7 | - | -386.9 | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | 52.48% | - | -33.42% | - | - | - | - | - |
| EPS | -5.000 | - | -57.80 | -48.22 | -16.13 | -9.760 | 5.980 | - | -3.750 | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 4/13/22 | 5/9/22 | 8/9/22 | 10/31/22 | 5/1/23 | 4/28/23 | 7/30/23 | 7/30/23 | 10/26/23 | 3/27/24 | - | - | - | - |
1IDR in Billions2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 23,302 | 16,191 | - | 16,358 | 16,926 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 2 | - | -1,411,361 | -644,144 | 32,040 | -514,425 | -88,500 | 96,000 |
| ROE (net income / shareholders' equity) | - | -13.3% | 7.94% | -5.27% | 1.05% | 2.49% | 3% |
| ROA (Net income/ Total Assets) | - | -11.5% | -5.35% | -5.1% | 1.9% | 1.74% | 2.9% |
| Assets 1 | - | 14,605 | -37,099 | 26,766 | 23,344 | 36,909 | 27,379 |
| Book Value Per Share 3 | - | 228.0 | 257.0 | 245.0 | 253.0 | 258.0 | 260.0 |
| Cash Flow per Share 3 | - | -13.70 | -6.130 | 0.3900 | 1.100 | 4.240 | - |
| Capex 1 | - | 2.05 | 12.5 | 8.64 | 207 | 229 | - |
| Capex / Sales | - | 0.11% | 0.34% | 0.19% | 3.95% | 3.6% | - |
| Announcement Date | 7/9/21 | 4/13/22 | 5/1/23 | 3/27/24 | - | - | - |
1IDR in Billions2IDR in Million3IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
120
IDR
Average target price
243.5
IDR
Spread / Average Target
+102.92%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -44.44% | 772M | |
| +5.21% | 198B | |
| -5.24% | 193B | |
| +42.12% | 95.37B | |
| +5.24% | 83.85B | |
| +13.76% | 53.59B | |
| +13.20% | 24.99B | |
| +27.01% | 10.48B | |
| -8.95% | 8.77B | |
| -17.28% | 5.45B |
- Stock Market
- Equities
- BUKA Stock
- Financials PT Bukalapak.com Tbk.