PT SALIM IVOMAS PRATAMA TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 362 IDR | -0.55% |
|
-0.55% | -3.72% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,696,566 | 6,510,550 | 7,068,597 | 6,417,542 | 5,828,493 | 5,611,474 | - |
| Enterprise Value (EV) 1 | 6,696,566 | 6,510,550 | 7,068,597 | 6,417,542 | 5,828,493 | 5,611,474 | 5,611,474 |
| P/E ratio | -12.3 x | 27.8 x | 7.18 x | 5.38 x | 7.83 x | 8.5 x | 7.45 x |
| Yield | 2.31% | - | 2.85% | 3.62% | - | 0.97% | 1.55% |
| Capitalization / Revenue | 0.49 x | 0.45 x | 0.36 x | 0.36 x | 0.36 x | 0.34 x | 0.32 x |
| EV / Revenue | 0.49 x | 0.45 x | 0.36 x | 0.36 x | 0.36 x | 0.34 x | 0.32 x |
| EV / EBITDA | 3.26 x | - | 1.58 x | 1.34 x | 1.62 x | 1.99 x | 1.6 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 0.46 x | - | 0.45 x | 0.38 x | - | 0.32 x | 0.3 x |
| Nbr of stocks (in thousands) | 15,501,310 | 15,501,310 | 15,501,310 | 15,501,310 | 15,501,310 | 15,501,310 | - |
| Reference price 2 | 432.0 | 420.0 | 456.0 | 414.0 | 376.0 | 362.0 | 362.0 |
| Announcement Date | 2/27/20 | 3/1/21 | 3/1/22 | 3/3/23 | 2/29/24 | - | - |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 13,650 | 14,475 | 19,659 | 17,794 | 16,003 | 16,315 | 17,523 |
| EBITDA 1 | 2,056 | - | 4,470 | 4,801 | 3,594 | 2,824 | 3,513 |
| EBIT 1 | 652.9 | - | 3,558 | 3,425 | 2,157 | 1,560 | 2,290 |
| Operating Margin | 4.78% | - | 18.1% | 19.25% | 13.48% | 9.56% | 13.07% |
| Earnings before Tax (EBT) 1 | -197.1 | - | 2,278 | 2,397 | 1,488 | 778 | 1,425 |
| Net income 1 | -546.1 | - | 984.4 | 1,198 | 736.4 | 660 | 753 |
| Net margin | -4% | - | 5.01% | 6.73% | 4.6% | 4.05% | 4.3% |
| EPS 2 | -35.23 | 15.11 | 63.51 | 77.00 | 48.00 | 42.60 | 48.60 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | 10.00 | - | 13.00 | 15.00 | - | 3.500 | 5.600 |
| Announcement Date | 2/27/20 | 3/1/21 | 3/1/22 | 3/3/23 | 2/29/24 | - | - |
1IDR in Billions2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | -3.72% | - | 6.43% | 7.36% | - | 3.7% | 4.1% |
| ROA (Net income/ Total Assets) | -1.57% | - | 2.76% | 3.33% | - | 1.9% | 2.1% |
| Assets 1 | 34,789 | - | 35,688 | 36,039 | - | 34,737 | 35,857 |
| Book Value Per Share 2 | 934.0 | - | 1,011 | 1,086 | - | 1,146 | 1,189 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 1,949 | - | 1,207 | 1,413 | - | 1,146 | 1,059 |
| Capex / Sales | 14.28% | - | 6.14% | 7.94% | - | 7.02% | 6.04% |
| Announcement Date | 2/27/20 | 3/1/21 | 3/1/22 | 3/3/23 | 2/29/24 | - | - |
1IDR in Billions2IDR
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
HOLD
Number of Analysts
1
Last Close Price
362
IDR
Average target price
400
IDR
Spread / Average Target
+10.50%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -3.72% | 346M | |
| +24.91% | 6.65B | |
| -0.67% | 6.43B | |
| +3.05% | 5.27B | |
| +3.85% | 2.51B | |
| +39.89% | 2.17B | |
| -2.10% | 1.6B | |
| +17.72% | 1.04B | |
| +22.31% | 942M | |
| -7.83% | 768M |
- Stock Market
- Equities
- SIMP Stock
- Financials PT Salim Ivomas Pratama Tbk
