Stock MFIN PT MANDALA MULTIFINANCE TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials Pt Mandala Multifinance Tbk

Equities

MFIN

ID1000102304

Consumer Lending

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
3,160 IDR -0.63% Intraday chart for Pt Mandala Multifinance Tbk -0.63% +8.22%
Mar. 27 PT Mandala Multifinance Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 13 MUFG Bank, Ltd. and PT Adira Dinamika Multi Finance Tbk completed the acquisition of 80.6% stake in PT Mandala Multifinance Tbk from Pt Jayamandiri Gemasejati and others. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,345,250 3,445,000 2,623,500 2,888,500 4,385,750 7,738,000
Enterprise Value (EV) 1 3,644,268 5,542,614 3,771,748 4,564,473 5,907,440 9,341,411
P/E ratio 7.04 x 9.15 x 15 x 5.96 x 6.67 x 18.3 x
Yield 5.65% 2.31% 1.92% 6.7% 6.04% -
Capitalization / Revenue 1.9 x 2.48 x 2.59 x 2.25 x 2.67 x 5.25 x
EV / Revenue 2.96 x 3.99 x 3.73 x 3.55 x 3.6 x 6.34 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 1.14 x 1.51 x 1.12 x 1.05 x 1.36 x 2.28 x
Nbr of stocks (in thousands) 2,650,000 2,650,000 2,650,000 2,650,000 2,650,000 2,650,000
Reference price 2 885.0 1,300 990.0 1,090 1,655 2,920
Announcement Date 3/29/19 3/31/20 4/1/21 3/17/22 3/10/23 3/27/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,231,837 1,387,737 1,011,445 1,286,570 1,640,763 1,473,759
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 445,604 513,860 233,486 614,038 839,177 527,278
Net income 1 333,346 377,084 174,397 485,251 658,514 422,910
Net margin 27.06% 27.17% 17.24% 37.72% 40.13% 28.7%
EPS 2 125.8 142.0 65.81 183.0 248.0 159.6
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 50.00 30.00 19.00 73.00 100.0 -
Announcement Date 3/29/19 3/31/20 4/1/21 3/17/22 3/10/23 3/27/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,299,018 2,097,614 1,148,248 1,675,973 1,521,690 1,603,411
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 16.7% 17.4% 7.56% 19% 22% 12.8%
ROA (Net income/ Total Assets) 9.75% 9.03% 3.9% 10.2% 11.1% 6.39%
Assets 1 3,418,442 4,173,915 4,468,281 4,777,880 5,956,869 6,616,032
Book Value Per Share 2 778.0 860.0 881.0 1,043 1,221 1,282
Cash Flow per Share 2 22.70 20.50 180.0 237.0 571.0 513.0
Capex 1 39,941 31,548 21,788 24,538 47,052 69,631
Capex / Sales 3.24% 2.27% 2.15% 1.91% 2.87% 4.72%
Announcement Date 3/29/19 3/31/20 4/1/21 3/17/22 3/10/23 3/27/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Consumer Lending

1st Jan change Capi.
PT MANDALA MULTIFINANCE TBK Stock Pt Mandala Multifinance Tbk
+8.22% 519M
BAJAJ FINANCE LIMITED Stock Bajaj Finance Limited
-5.52% 50.55B
BAJAJ FINSERV LTD. Stock Bajaj Finserv Ltd.
-4.20% 30.74B
JIO FINANCIAL SERVICES LIMITED Stock Jio Financial Services Limited
+61.84% 28.97B
ORIX CORPORATION Stock ORIX Corporation
+22.03% 23.48B
SYNCHRONY FINANCIAL Stock Synchrony Financial
+15.24% 17.95B
CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY LIMITED Stock Cholamandalam Investment and Finance Company Limited
-5.26% 11.79B
SHRIRAM FINANCE LIMITED Stock Shriram Finance Limited
+24.19% 11.22B
MUTHOOT FINANCE LIMITED Stock Muthoot Finance Limited
+16.55% 8.17B
SOFI TECHNOLOGIES, INC. Stock SoFi Technologies, Inc.
-31.93% 7.44B
Other Consumer Lending
  1. Stock Market
  2. Equities
  3. MFIN Stock
  4. Financials Pt Mandala Multifinance Tbk