Financials PT Wijaya Karya Bangunan Gedung Tbk

Equities

WEGE

ID1000141104

Construction & Engineering

End-of-day quote INDONESIA S.E. 06:00:00 2024-05-02 pm EDT 5-day change 1st Jan Change
68 IDR +3.03% Intraday chart for PT Wijaya Karya Bangunan Gedung Tbk -8.11% -15.00%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 2,929,032 2,450,432 1,818,680 1,426,228 765,760 650,896
Enterprise Value (EV) 1 2,929,032 2,450,432 1,818,680 1,426,228 765,760 650,896
P/E ratio - - - - - -
Yield - 1.25% 2.35% - - -
Capitalization / Revenue 0.64 x 0.87 x 0.57 x 0.6 x 0.19 x 0.19 x
EV / Revenue 0.64 x 0.87 x 0.57 x 0.6 x 0.19 x 0.19 x
EV / EBITDA - 13.2 x 7.06 x 7.02 x 3.18 x 1.27 x
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book - 1.13 x 0.78 x - - 0.23 x
Nbr of stocks (in thousands) 9,572,000 9,572,000 9,572,000 9,572,000 9,572,000 9,572,000
Reference price 2 306.0 256.0 190.0 149.0 80.00 68.00
Announcement Date 3/9/20 3/15/21 3/14/22 3/9/23 3/29/24 -
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales 1 4,568 2,810 3,168 2,366 3,980 3,482
EBITDA 1 - 186.3 257.7 203.2 240.9 510.7
EBIT 1 394.2 148.8 212.2 167.1 213.6 401.1
Operating Margin 8.63% 5.29% 6.7% 7.06% 5.37% 11.52%
Earnings before Tax (EBT) - - - - - -
Net income - - - - - -
Net margin - - - - - -
EPS - - - - - -
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - 3.210 4.470 - - -
Announcement Date 3/9/20 3/15/21 3/14/22 3/9/23 3/29/24 -
1IDR in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 19.9% 6.68% 9.49% 9.42% - 8.8%
ROA (Net income/ Total Assets) - 2.5% 3.55% 4.04% - 3.4%
Assets - - - - - -
Book Value Per Share 1 - 226.0 245.0 - - 296.0
Cash Flow per Share - - - - - -
Capex 2 83.9 164 163 24.2 - 250
Capex / Sales 1.84% 5.82% 5.14% 1.02% - 7.18%
Announcement Date 3/9/20 3/15/21 3/14/22 3/9/23 3/29/24 -
1IDR2IDR in Billions
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
68 IDR
Average target price
100 IDR
Spread / Average Target
+47.06%
Consensus

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. WEGE Stock
  4. Financials PT Wijaya Karya Bangunan Gedung Tbk