End-of-day quote
INDONESIA S.E.
06:00:00 2024-05-05 pm EDT
|
5-day change
|
1st Jan Change
|
82
IDR
|
-13.68%
|
|
-14.58%
|
-41.84%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
780,000
|
858,000
|
825,500
|
639,600
|
676,000
|
183,300
|
Enterprise Value (EV)
1 |
795,311
|
878,314
|
839,716
|
681,342
|
790,229
|
340,508
|
P/E ratio
|
11.5
x
|
36.6
x
|
-4.64
x
|
-12.5
x
|
-6.38
x
|
-0.96
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.79
x
|
0.92
x
|
1.8
x
|
1.46
x
|
1.05
x
|
0.3
x
|
EV / Revenue
|
0.8
x
|
0.94
x
|
1.83
x
|
1.55
x
|
1.23
x
|
0.56
x
|
EV / EBITDA
|
6.54
x
|
12.2
x
|
-5.27
x
|
-15.6
x
|
-24.3
x
|
-2.84
x
|
EV / FCF
|
-44.8
x
|
107
x
|
2.76
x
|
-184
x
|
11.5
x
|
-3.2
x
|
FCF Yield
|
-2.23%
|
0.94%
|
36.2%
|
-0.54%
|
8.73%
|
-31.3%
|
Price to Book
|
1.22
x
|
1.31
x
|
1.73
x
|
1.5
x
|
2.11
x
|
1.39
x
|
Nbr of stocks (in thousands)
|
1,300,000
|
1,300,000
|
1,300,000
|
1,300,000
|
1,300,000
|
1,300,000
|
Reference price
2 |
600.0
|
660.0
|
635.0
|
492.0
|
520.0
|
141.0
|
Announcement Date
|
4/1/19
|
6/2/20
|
5/25/21
|
6/6/22
|
4/7/23
|
5/1/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
992,696
|
931,271
|
459,584
|
438,485
|
643,454
|
609,612
|
EBITDA
1 |
121,671
|
71,975
|
-159,328
|
-43,792
|
-32,583
|
-120,005
|
EBIT
1 |
89,648
|
38,126
|
-189,752
|
-73,641
|
-61,741
|
-148,252
|
Operating Margin
|
9.03%
|
4.09%
|
-41.29%
|
-16.79%
|
-9.6%
|
-24.32%
|
Earnings before Tax (EBT)
1 |
92,878
|
35,886
|
-224,911
|
-63,954
|
-68,131
|
-162,125
|
Net income
1 |
67,945
|
23,441
|
-177,761
|
-51,208
|
-105,917
|
-190,287
|
Net margin
|
6.84%
|
2.52%
|
-38.68%
|
-11.68%
|
-16.46%
|
-31.21%
|
EPS
2 |
52.27
|
18.03
|
-136.7
|
-39.39
|
-81.47
|
-146.4
|
Free Cash Flow
1 |
-17,767
|
8,235
|
303,804
|
-3,695
|
68,964
|
-106,439
|
FCF margin
|
-1.79%
|
0.88%
|
66.1%
|
-0.84%
|
10.72%
|
-17.46%
|
FCF Conversion (EBITDA)
|
-
|
11.44%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
35.13%
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
4/1/19
|
6/2/20
|
5/25/21
|
6/6/22
|
4/7/23
|
5/1/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
15,311
|
20,314
|
14,216
|
41,742
|
114,229
|
157,208
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.1258
x
|
0.2822
x
|
-0.0892
x
|
-0.9532
x
|
-3.506
x
|
-1.31
x
|
Free Cash Flow
1 |
-17,767
|
8,235
|
303,804
|
-3,695
|
68,964
|
-106,439
|
ROE (net income / shareholders' equity)
|
11.2%
|
3.63%
|
-31.4%
|
-11.3%
|
-28.4%
|
-84.5%
|
ROA (Net income/ Total Assets)
|
6.47%
|
2.74%
|
-14.5%
|
-6.45%
|
-5.61%
|
-14.1%
|
Assets
1 |
1,050,493
|
855,867
|
1,227,945
|
794,439
|
1,889,545
|
1,344,957
|
Book Value Per Share
2 |
490.0
|
503.0
|
368.0
|
328.0
|
246.0
|
101.0
|
Cash Flow per Share
2 |
3.610
|
5.910
|
45.10
|
2.150
|
1.910
|
5.770
|
Capex
1 |
49,796
|
42,814
|
12,857
|
11,738
|
11,709
|
8,687
|
Capex / Sales
|
5.02%
|
4.6%
|
2.8%
|
2.68%
|
1.82%
|
1.43%
|
Announcement Date
|
4/1/19
|
6/2/20
|
5/25/21
|
6/6/22
|
4/7/23
|
5/1/24
|
|
1st Jan change
|
Capi.
|
---|
| -41.84% | 7.69M | | +28.94% | 21.62B | | +34.16% | 10.83B | | +7.14% | 10.23B | | -7.86% | 8.41B | | +35.56% | 7.54B | | -10.08% | 7.23B | | +13.92% | 3.28B | | +62.04% | 2.87B | | -8.34% | 2.47B |
Other Footwear
|