Stock GSMF PT EQUITY DEVELOPMENT INVESTMENT TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Equity Development Investment Tbk

Equities

GSMF

ID1000074206

Multiline Insurance & Brokers

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
50 IDR -1.96% Intraday chart for PT Equity Development Investment Tbk -1.96% -18.03%
2023 PT Equity Development Investment Tbk Reports Earnings Results for the Half Year Ended June 30, 2023 CI
2023 PT Equity Development Investment Tbk Reports Earnings Results for the First Quarter Ended March 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 879,657 700,744 745,472 708,199 2,291,094 1,109,971
Enterprise Value (EV) 1 1,123,630 1,084,484 1,005,488 963,145 2,333,792 979,699
P/E ratio 12 x 11.9 x 18.9 x 38.4 x 209 x 61.1 x
Yield - - - - - -
Capitalization / Revenue 0.72 x 0.59 x 0.56 x 0.63 x 1.73 x 0.68 x
EV / Revenue 0.92 x 0.91 x 0.76 x 0.85 x 1.77 x 0.6 x
EV / EBITDA 7.78 x 7.49 x 7.18 x 8.55 x 35.2 x 4.81 x
EV / FCF -4.78 x 16.4 x -5.16 x 7.48 x -36.7 x 2.9 x
FCF Yield -20.9% 6.08% -19.4% 13.4% -2.72% 34.4%
Price to Book 0.67 x 0.51 x 0.52 x 0.52 x 0.93 x 0.45 x
Nbr of stocks (in thousands) 7,454,723 7,454,723 7,454,723 7,454,723 14,230,400 14,230,400
Reference price 2 118.0 94.00 100.0 95.00 161.0 78.00
Announcement Date 4/2/18 3/31/19 6/29/20 6/30/21 4/28/22 4/12/23
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 1,226,091 1,194,024 1,331,376 1,128,677 1,321,475 1,622,849
EBITDA 1 144,353 144,849 139,980 112,709 66,334 203,854
EBIT 1 129,836 129,823 124,728 96,660 51,682 180,012
Operating Margin 10.59% 10.87% 9.37% 8.56% 3.91% 11.09%
Earnings before Tax (EBT) 1 100,915 100,771 66,759 57,810 31,284 79,367
Net income 1 73,512 58,726 39,440 18,462 6,168 18,175
Net margin 6% 4.92% 2.96% 1.64% 0.47% 1.12%
EPS 2 9.861 7.878 5.291 2.477 0.7691 1.277
Free Cash Flow 1 -235,104 65,976 -194,906 128,796 -63,541 337,333
FCF margin -19.18% 5.53% -14.64% 11.41% -4.81% 20.79%
FCF Conversion (EBITDA) - 45.55% - 114.27% - 165.48%
FCF Conversion (Net income) - 112.34% - 697.63% - 1,856.03%
Dividend per Share - - - - - -
Announcement Date 4/2/18 3/31/19 6/29/20 6/30/21 4/28/22 4/12/23
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 243,972 383,740 260,016 254,946 42,698 -
Net Cash position 1 - - - - - 130,272
Leverage (Debt/EBITDA) 1.69 x 2.649 x 1.858 x 2.262 x 0.6437 x -
Free Cash Flow 1 -235,104 65,976 -194,906 128,796 -63,541 337,333
ROE (net income / shareholders' equity) 6.36% 4.86% 3.2% 1.78% 0.58% 1.76%
ROA (Net income/ Total Assets) 1.8% 1.72% 1.61% 1.29% 0.65% 2.01%
Assets 1 4,085,139 3,412,740 2,455,179 1,436,284 955,242 903,016
Book Value Per Share 2 175.0 184.0 191.0 183.0 174.0 173.0
Cash Flow per Share 2 24.10 18.80 31.30 26.00 21.50 16.80
Capex 1 20,605 14,373 19,493 6,522 13,920 16,517
Capex / Sales 1.68% 1.2% 1.46% 0.58% 1.05% 1.02%
Announcement Date 4/2/18 3/31/19 6/29/20 6/30/21 4/28/22 4/12/23
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Multiline Insurance & Brokers

1st Jan change Capi.
PT EQUITY DEVELOPMENT INVESTMENT TBK Stock PT Equity Development Investment Tbk
-18.03% 43.86M
ALLIANZ SE Stock Allianz SE
+9.73% 110B
CHUBB LIMITED Stock Chubb Limited
+8.61% 99.66B
MARSH & MCLENNAN COMPANIES Stock Marsh & McLennan Companies
+4.48% 97.53B
ZURICH INSURANCE GROUP LTD Stock Zurich Insurance Group Ltd
+0.07% 69.25B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC. Stock Hartford Financial Services Group (The), Inc.
+18.56% 28.19B
TALANX AG Stock Talanx AG
+10.29% 19.64B
BB SEGURIDADE PARTICIPAÇÕES S.A. Stock BB Seguridade Participações S.A.
-4.64% 12.38B
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA Stock Powszechny Zaklad Ubezpiecze? Spólka Akcyjna
+8.95% 10.98B
ASR NEDERLAND N.V. Stock ASR Nederland N.V.
+8.55% 10.43B
Other Multiline Insurance & Brokers
  1. Stock Market
  2. Equities
  3. GSMF Stock
  4. Financials PT Equity Development Investment Tbk