End-of-day quote
INDONESIA S.E.
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
1,000
IDR
|
-4.76%
|
|
-0.50%
|
-4.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
8,048,625
|
11,906,250
|
9,191,625
|
14,001,750
|
9,953,625
|
9,525,000
|
-
|
Enterprise Value (EV)
2 |
8,049
|
11,906
|
9,192
|
14,002
|
9,954
|
14,487
|
14,243
|
P/E ratio
|
687
x
|
20.6
x
|
6.06
x
|
7.62
x
|
19.4
x
|
11.6
x
|
8.01
x
|
Yield
|
-
|
-
|
8.31%
|
-
|
-
|
4.33%
|
6.25%
|
Capitalization / Revenue
|
2.46
x
|
2.97
x
|
1.77
x
|
1.93
x
|
0.89
x
|
1.65
x
|
1.61
x
|
EV / Revenue
|
2.46
x
|
2.97
x
|
1.77
x
|
1.93
x
|
0.89
x
|
2.51
x
|
2.4
x
|
EV / EBITDA
|
10.8
x
|
7.8
x
|
4.46
x
|
5.87
x
|
6.69
x
|
9.75
x
|
7.78
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.99
x
|
2.46
x
|
1.51
x
|
-
|
-
|
1.32
x
|
1.22
x
|
Nbr of stocks (in thousands)
|
9,525,000
|
9,525,000
|
9,525,000
|
9,525,000
|
9,525,000
|
9,525,000
|
-
|
Reference price
3 |
845.0
|
1,250
|
965.0
|
1,470
|
1,045
|
1,000
|
1,000
|
Announcement Date
|
4/27/20
|
4/2/21
|
4/6/22
|
4/4/23
|
4/3/24
|
-
|
-
|
1IDR in Million2IDR in Billions3IDR Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
3,278
|
4,011
|
5,203
|
7,261
|
11,240
|
5,776
|
5,925
|
EBITDA
1 |
742.9
|
1,526
|
2,060
|
2,386
|
1,488
|
1,486
|
1,831
|
EBIT
1 |
446.4
|
1,206
|
1,768
|
2,259
|
1,108
|
1,130
|
1,465
|
Operating Margin
|
13.62%
|
30.08%
|
33.98%
|
31.1%
|
9.85%
|
19.56%
|
24.73%
|
Earnings before Tax (EBT)
1 |
154.6
|
899.5
|
1,874
|
2,276
|
552.1
|
943
|
1,415
|
Net income
1 |
11.68
|
576.6
|
1,516
|
1,837
|
512.3
|
704
|
1,070
|
Net margin
|
0.36%
|
14.38%
|
29.13%
|
25.3%
|
4.56%
|
12.19%
|
18.06%
|
EPS
2 |
1.230
|
60.54
|
159.1
|
192.9
|
53.78
|
86.50
|
124.9
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
80.15
|
-
|
-
|
43.30
|
62.50
|
Announcement Date
|
4/27/20
|
4/2/21
|
4/6/22
|
4/4/23
|
4/3/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
4,962
|
4,718
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
3.339
x
|
2.577
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
0.29%
|
13%
|
27.8%
|
-
|
-
|
11.5%
|
15.3%
|
ROA (Net income/ Total Assets)
|
0.1%
|
4.68%
|
11.4%
|
-
|
-
|
6.1%
|
8.6%
|
Assets
1 |
11,576
|
12,310
|
13,313
|
-
|
-
|
11,541
|
12,442
|
Book Value Per Share
2 |
425.0
|
509.0
|
638.0
|
-
|
-
|
760.0
|
823.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
462
|
214
|
266
|
-
|
-
|
376
|
376
|
Capex / Sales
|
14.11%
|
5.35%
|
5.11%
|
-
|
-
|
6.51%
|
6.35%
|
Announcement Date
|
4/27/20
|
4/2/21
|
4/6/22
|
4/4/23
|
4/3/24
|
-
|
-
|
Last Close Price
1,000
IDR Average target price
1,315
IDR Spread / Average Target +31.50% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.31% | 593M | | -14.47% | 2.19B | | +0.20% | 1.95B | | -26.38% | 1.18B | | -10.50% | 982M | | -6.22% | 784M | | +18.72% | 732M | | -3.89% | 505M | | +11.83% | 485M | | -9.17% | 397M |
Grain (Crop) Production
|