Stock JSPT PT JAKARTA SETIABUDI INTERNASIONAL TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Jakarta Setiabudi Internasional Tbk

Equities

JSPT

ID1000082001

Hotels, Motels & Cruise Lines

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-24 pm EDT 		5-day change 1st Jan Change
1,610 IDR 0.00% Intraday chart for PT Jakarta Setiabudi Internasional Tbk -0.31% +24.32%
Apr. 02 PT Jakarta Setiabudi Internasional Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Jakarta Setiabudi Internasional 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 2,249,174 2,376,704 1,970,926 1,750,646 1,947,738 3,002,763
Enterprise Value (EV) 1 2,573,533 3,128,448 3,403,760 3,386,177 3,580,133 4,663,359
P/E ratio 7.5 x 21.4 x -13.8 x -8.32 x -43.2 x 15.7 x
Yield 1.96% 0.98% - - - -
Capitalization / Revenue 1.46 x 1.83 x 3.34 x 3.17 x 1.41 x 1.69 x
EV / Revenue 1.68 x 2.41 x 5.77 x 6.13 x 2.6 x 2.63 x
EV / EBITDA 4.06 x 8.84 x 137 x 428 x 7.35 x 7.25 x
EV / FCF -11.4 x -22.4 x -19.6 x -108 x 12.8 x 13.6 x
FCF Yield -8.81% -4.46% -5.11% -0.92% 7.79% 7.34%
Price to Book 0.96 x 0.99 x 0.89 x 0.87 x 0.97 x 1.56 x
Nbr of stocks (in thousands) 2,318,736 2,318,736 2,318,736 2,318,736 2,318,736 2,318,736
Reference price 2 970.0 1,025 850.0 755.0 840.0 1,295
Announcement Date 3/29/19 5/30/20 6/8/21 5/9/22 3/31/23 4/2/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,535,734 1,295,695 590,038 552,781 1,376,551 1,774,897
EBITDA 1 633,413 353,930 24,804 7,904 487,089 643,414
EBIT 1 535,636 171,531 -165,008 -222,325 236,208 426,580
Operating Margin 34.88% 13.24% -27.97% -40.22% 17.16% 24.03%
Earnings before Tax (EBT) 1 523,522 162,378 -239,970 -328,705 -54,195 276,822
Net income 1 300,083 110,903 -143,215 -210,408 -45,050 191,237
Net margin 19.54% 8.56% -24.27% -38.06% -3.27% 10.77%
EPS 2 129.4 47.83 -61.76 -90.74 -19.43 82.47
Free Cash Flow 1 -226,698 -139,681 -173,965 -31,305 278,894 342,509
FCF margin -14.76% -10.78% -29.48% -5.66% 20.26% 19.3%
FCF Conversion (EBITDA) - - - - 57.26% 53.23%
FCF Conversion (Net income) - - - - - 179.1%
Dividend per Share 2 19.00 10.00 - - - -
Announcement Date 3/29/19 5/30/20 6/8/21 5/9/22 3/31/23 4/2/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 324,359 751,744 1,432,835 1,635,531 1,632,395 1,660,596
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.5121 x 2.124 x 57.77 x 206.9 x 3.351 x 2.581 x
Free Cash Flow 1 -226,698 -139,681 -173,965 -31,305 278,894 342,509
ROE (net income / shareholders' equity) 15.5% 4.39% -7.46% -11.6% -1.93% 8.79%
ROA (Net income/ Total Assets) 7.3% 2.02% -1.82% -2.43% 2.51% 4.32%
Assets 1 4,109,315 5,503,622 7,875,871 8,657,329 -1,795,257 4,431,816
Book Value Per Share 2 1,012 1,035 956.0 872.0 863.0 833.0
Cash Flow per Share 2 321.0 307.0 241.0 278.0 471.0 560.0
Capex 1 548,375 382,796 159,399 109,596 58,904 127,225
Capex / Sales 35.71% 29.54% 27.02% 19.83% 4.28% 7.17%
Announcement Date 3/29/19 5/30/20 6/8/21 5/9/22 3/31/23 4/2/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Hotels & Motels

1st Jan change Capi.
PT JAKARTA SETIABUDI INTERNASIONAL TBK Stock PT Jakarta Setiabudi Internasional Tbk
+24.32% 230M
WHITBREAD PLC Stock Whitbread PLC
-16.77% 6.95B
WYNDHAM HOTELS & RESORTS, INC. Stock Wyndham Hotels & Resorts, Inc.
-8.23% 5.95B
CHOICE HOTELS INTERNATIONAL, INC. Stock Choice Hotels International, Inc.
+5.08% 5.91B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD. Stock Shanghai Jin Jiang International Hotels Co., Ltd.
-7.69% 3.72B
SHANGRI-LA ASIA LIMITED Stock Shangri-La Asia Limited
+5.97% 2.58B
ATOUR LIFESTYLE HOLDINGS LIMITED Stock Atour Lifestyle Holdings Limited
+7.49% 2.57B
BTG HOTELS (GROUP) CO., LTD. Stock BTG Hotels (Group) Co., Ltd.
-3.46% 2.32B
CHALET HOTELS LIMITED Stock Chalet Hotels Limited
+26.90% 2.31B
MANDARIN ORIENTAL INTERNATIONAL LIMITED Stock Mandarin Oriental International Limited
+10.26% 2.17B
Hotels & Motels
  1. Stock Market
  2. Equities
  3. JSPT Stock
  4. Financials PT Jakarta Setiabudi Internasional Tbk