PT AUTOPEDIA SUKSES LESTARI TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 92 IDR | +1.10% |
|
0.00% | -5.15% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 1,542,309 | 1,236,396 | 1,172,665 | - | - |
| Enterprise Value (EV) 1 | 1,542,309 | 1,236,396 | 1,172,665 | 1,172,665 | 1,172,665 |
| P/E ratio | - | - | - | - | - |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 3.21 x | 1.81 x | 1.38 x | 1.12 x | 0.9 x |
| EV / Revenue | 3.21 x | 1.81 x | 1.38 x | 1.12 x | 0.9 x |
| EV / EBITDA | 71.8 x | 23.1 x | 11.3 x | 9.27 x | 7.28 x |
| EV / FCF | - | - | 19.5 x | 19.2 x | 12.9 x |
| FCF Yield | - | - | 5.12% | 5.2% | 7.76% |
| Price to Book | 1.84 x | - | 1.58 x | 1.47 x | 1.36 x |
| Nbr of stocks (in thousands) | 12,746,355 | 12,746,355 | 12,746,355 | - | - |
| Reference price 2 | 121.0 | 97.00 | 92.00 | 92.00 | 92.00 |
| Announcement Date | 4/5/23 | 3/28/24 | - | - | - |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | 177.6 | 479.9 | 682.4 | 851 | 1,044 | 1,304 |
| EBITDA 1 | 67.58 | 21.48 | 53.53 | 103.5 | 126.5 | 161 |
| EBIT 1 | 37.95 | -3.172 | 17.89 | 66 | 83 | 111 |
| Operating Margin | 21.37% | -0.66% | 2.62% | 7.76% | 7.95% | 8.52% |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - |
| Free Cash Flow 2 | - | - | - | 60,000 | 61,000 | 91,000 |
| FCF margin | - | - | - | 7,050.53% | 5,842.91% | 6,981.2% |
| FCF Conversion (EBITDA) | - | - | - | 57,971.01% | 48,221.34% | 56,521.74% |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/31/22 | 4/5/23 | 3/28/24 | - | - | - |
1IDR in Billions2IDR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | 60,000 | 61,000 | 91,000 |
| ROE (net income / shareholders' equity) | 33% | 0.14% | - | 8.05% | 8.65% | 9.75% |
| ROA (Net income/ Total Assets) | 2.69% | 0.08% | - | 6% | 5.8% | 6.1% |
| Assets | - | - | - | - | - | - |
| Book Value Per Share 2 | 3.110 | 65.90 | - | 58.30 | 62.60 | 67.80 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 3 | 24.4 | 32.3 | - | 32.5 | 37 | 40 |
| Capex / Sales | 13.72% | 6.74% | - | 3.82% | 3.54% | 3.07% |
| Announcement Date | 5/31/22 | 4/5/23 | 3/28/24 | - | - | - |
1IDR in Million2IDR3IDR in Billions
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
92
IDR
Average target price
152.5
IDR
Spread / Average Target
+65.76%
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -5.15% | 72.49M | |
| +5.45% | 9.27B | |
| -19.19% | 1.53B | |
| -25.51% | 1.37B | |
| +7.68% | 804M | |
| +18.87% | 419M | |
| +49.31% | 147M |
- Stock Market
- Equities
- ASLC Stock
- Financials PT Autopedia Sukses Lestari Tbk
