Stock SAMF PT SARASWANTI ANUGERAH MAKMUR, TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Saraswanti Anugerah Makmur, Tbk

Equities

SAMF

ID1000155104

Agricultural Chemicals

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
750 IDR +0.67% Intraday chart for PT Saraswanti Anugerah Makmur, Tbk +2.04% +0.67%
Mar. 28 PT Saraswanti Anugerah Makmur, Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Saraswanti Anugerah Makmur, Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 2,039,750 5,611,875 2,408,750 3,818,125
Enterprise Value (EV) 1 2,316,743 6,043,628 2,926,289 4,438,520
P/E ratio 17.9 x 33.9 x 7.21 x 9.4 x
Yield 4.38% 1.53% 6.38% -
Capitalization / Revenue 1.45 x 3.03 x 0.65 x 0.86 x
EV / Revenue 1.64 x 3.26 x 0.79 x 0.99 x
EV / EBITDA 10.6 x 22.9 x 5.43 x 7.02 x
EV / FCF 17 x -54.4 x -45.7 x -90.1 x
FCF Yield 5.89% -1.84% -2.19% -1.11%
Price to Book 2.68 x 6.71 x 2.22 x 2.86 x
Nbr of stocks (in thousands) 5,125,000 5,125,000 5,125,000 5,125,000
Reference price 2 398.0 1,095 470.0 745.0
Announcement Date 4/30/21 4/21/22 3/28/23 3/28/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,204,258 1,282,791 1,409,226 1,852,362 3,689,404 4,463,508
EBITDA 1 201,973 211,597 218,533 264,112 538,731 632,290
EBIT 1 184,819 194,088 200,934 240,684 514,290 603,385
Operating Margin 15.35% 15.13% 14.26% 12.99% 13.94% 13.52%
Earnings before Tax (EBT) 1 112,116 111,375 150,387 218,507 441,547 536,965
Net income 1 81,532 82,117 113,829 165,349 334,149 406,352
Net margin 6.77% 6.4% 8.08% 8.93% 9.06% 9.1%
EPS 2 22.65 18.88 22.21 32.34 65.20 79.29
Free Cash Flow 1 48,324 198,693 136,494 -111,094 -64,049 -49,241
FCF margin 4.01% 15.49% 9.69% -6% -1.74% -1.1%
FCF Conversion (EBITDA) 23.93% 93.9% 62.46% - - -
FCF Conversion (Net income) 59.27% 241.96% 119.91% - - -
Dividend per Share - 10.30 17.42 16.70 30.00 -
Announcement Date 3/29/20 5/17/20 4/30/21 4/21/22 3/28/23 3/28/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 596,917 477,945 276,993 431,753 517,539 620,395
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.955 x 2.259 x 1.268 x 1.635 x 0.9607 x 0.9812 x
Free Cash Flow 1 48,324 198,693 136,494 -111,094 -64,049 -49,241
ROE (net income / shareholders' equity) 15% 14.2% 16.7% 20.8% 34.9% 33.6%
ROA (Net income/ Total Assets) 8.12% 8.76% 9.34% 9.69% 13.2% 12.8%
Assets 1 1,003,953 937,296 1,218,913 1,706,621 2,526,630 3,174,101
Book Value Per Share 2 159.0 140.0 148.0 163.0 212.0 261.0
Cash Flow per Share 2 16.70 13.50 9.030 19.50 60.70 32.30
Capex 1 3,558 53,203 65,761 32,039 93,947 41,803
Capex / Sales 0.3% 4.15% 4.67% 1.73% 2.55% 0.94%
Announcement Date 3/29/20 5/17/20 4/30/21 4/21/22 3/28/23 3/28/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Fertilizer

1st Jan change Capi.
PT SARASWANTI ANUGERAH MAKMUR, TBK Stock PT Saraswanti Anugerah Makmur, Tbk
+0.67% 237M
CF INDUSTRIES HOLDINGS, INC. Stock CF Industries Holdings, Inc.
+0.63% 15.02B
SABIC AGRI-NUTRIENTS COMPANY Stock SABIC Agri-Nutrients Company
-21.27% 13.81B
QINGHAI SALT LAKE INDUSTRY CO.,LTD Stock Qinghai Salt Lake Industry Co.,Ltd
+3.13% 12.19B
THE MOSAIC COMPANY Stock The Mosaic Company
-15.34% 9.72B
YARA INTERNATIONAL ASA Stock Yara International ASA
-11.77% 7.35B
ACRON Stock Acron
-.--% 7.31B
FERTIGLOBE PLC Stock Fertiglobe plc
-5.39% 6.35B
COROMANDEL INTERNATIONAL LIMITED Stock Coromandel International Limited
-5.36% 4.18B
ASIA-POTASH INTERNATIONAL INVESTMENT (GUANGZHOU)CO.,LTD. Stock Asia-potash International Investment (Guangzhou)Co.,Ltd.
-28.77% 2.37B
Fertilizer
  1. Stock Market
  2. Equities
  3. SAMF Stock
  4. Financials PT Saraswanti Anugerah Makmur, Tbk