PT PELAYARAN NELLY DWI PUTRI TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 454 IDR | +0.44% |
|
-2.16% | -6.58% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 728,500 | 1,142,100 | 1,066,900 | - |
| Enterprise Value (EV) 1 | 728,500 | 1,142,100 | 1,066,900 | 1,066,900 |
| P/E ratio | 5.77 x | 4.99 x | 3.85 x | 3.52 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | 2.19 x | 1.76 x | 1.62 x |
| EV / Revenue | - | 2.19 x | 1.76 x | 1.62 x |
| EV / EBITDA | - | 3.89 x | 3.23 x | 2.92 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | 2,350,000 | 2,350,000 | 2,350,000 | - |
| Reference price 2 | 310.0 | 486.0 | 454.0 | 454.0 |
| Announcement Date | 3/28/23 | 3/27/24 | - | - |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 522.4 | 605 | 657 | - |
| EBITDA 1 | - | 293.8 | 330 | 365 | - |
| EBIT 1 | - | 240.3 | 280 | 304 | 327 |
| Operating Margin | - | 46.01% | 46.28% | 46.27% | - |
| Earnings before Tax (EBT) 1 | - | 232.3 | 281 | 308 | - |
| Net income 1 | 126.3 | 228.9 | 277 | 303 | - |
| Net margin | - | 43.82% | 45.79% | 46.12% | - |
| EPS 2 | 53.76 | 97.40 | 118.0 | 129.0 | - |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/28/23 | 3/27/24 | - | - | - |
1IDR in Billions2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 34.9% | 30% | 27.7% | - |
| ROA (Net income/ Total Assets) | - | 30.9% | 27.5% | 25.5% | - |
| Assets 1 | - | 741.3 | 1,007 | 1,188 | - |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | 184 | 141 | 149 | 169 |
| Capex / Sales | - | 35.17% | 23.31% | 22.68% | - |
| Announcement Date | 3/28/23 | 3/27/24 | - | - | - |
1IDR in Billions
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
454
IDR
Average target price
730
IDR
Spread / Average Target
+60.79%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -6.58% | 65.67M | |
| +30.67% | 33.18B | |
| +76.82% | 31.84B | |
| +3.17% | 27.98B | |
| +17.11% | 14.56B | |
| +16.07% | 11.95B | |
| +27.71% | 11.21B | |
| +21.04% | 10.24B | |
| +50.85% | 9.97B | |
| -8.07% | 8.97B |
- Stock Market
- Equities
- NELY Stock
- Financials PT Pelayaran Nelly Dwi Putri Tbk
