End-of-day quote
INDONESIA S.E.
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
2,410
IDR
|
+6.17%
|
|
+0.84%
|
-16.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,739,375
|
46,681,875
|
221,700,000
|
51,545,250
|
40,183,125
|
33,393,562
|
-
|
-
|
Enterprise Value (EV)
1 |
3,739,375
|
46,681,875
|
221,700,000
|
51,545,250
|
40,183,125
|
33,393,562
|
33,393,562
|
33,393,562
|
P/E ratio
|
-30.7
x
|
-191
x
|
2,469
x
|
3,235
x
|
556
x
|
238
x
|
93.1
x
|
43.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.02%
|
0.06%
|
0.26%
|
Capitalization / Revenue
|
-
|
701
x
|
350
x
|
36
x
|
22.8
x
|
16.4
x
|
11.8
x
|
8.83
x
|
EV / Revenue
|
-
|
701
x
|
350
x
|
36
x
|
22.8
x
|
16.4
x
|
11.8
x
|
8.83
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
37.9
x
|
26.9
x
|
6.24
x
|
-
|
3.92
x
|
3.76
x
|
3.44
x
|
Nbr of stocks (in thousands)
|
1,206,250
|
10,856,250
|
13,856,250
|
13,856,250
|
13,856,250
|
13,856,250
|
-
|
-
|
Reference price
2 |
3,100
|
4,300
|
16,000
|
3,720
|
2,900
|
2,410
|
2,410
|
2,410
|
Announcement Date
|
3/23/20
|
3/12/21
|
3/10/22
|
3/17/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
66.59
|
633.9
|
1,431
|
1,762
|
2,038
|
2,840
|
3,780
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-171.4
|
102.8
|
405.4
|
488.1
|
623.2
|
1,157
|
1,629
|
Operating Margin
|
-
|
-257.4%
|
16.23%
|
28.33%
|
27.69%
|
30.58%
|
40.75%
|
43.08%
|
Earnings before Tax (EBT)
1 |
-
|
-189.6
|
9.134
|
20.43
|
93.56
|
193.7
|
451.5
|
901
|
Net income
1 |
-122
|
-189.6
|
86.02
|
15.91
|
72.36
|
150.4
|
342.9
|
715.4
|
Net margin
|
-
|
-284.68%
|
13.57%
|
1.11%
|
4.11%
|
7.38%
|
12.07%
|
18.92%
|
EPS
2 |
-101.1
|
-22.49
|
6.480
|
1.150
|
5.220
|
10.11
|
25.87
|
55.64
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.5015
|
1.327
|
6.329
|
Announcement Date
|
3/23/20
|
3/12/21
|
3/10/22
|
3/17/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
|
288.5
|
316.3
|
334.2
|
-
|
395.1
|
451.5
|
473.3
|
417.6
|
405.3
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
67.44
|
-
|
120.8
|
-
|
91.48
|
148.4
|
158.3
|
76.93
|
80.66
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
23.38%
|
-
|
36.14%
|
-
|
23.15%
|
32.88%
|
33.44%
|
18.42%
|
19.9%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
41.74
|
-
|
12.89
|
-
|
-31.92
|
22.45
|
29.56
|
23.57
|
27.83
|
-
|
-
|
-
|
-
|
-
|
Net income
|
118.6
|
-
|
9.983
|
-
|
-24.66
|
17.5
|
23.01
|
22.07
|
21.71
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
41.12%
|
-
|
2.99%
|
-
|
-6.24%
|
3.88%
|
4.86%
|
5.28%
|
5.36%
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
-
|
-
|
0.7200
|
-
|
-
|
-
|
1.660
|
1.590
|
1.580
|
1.546
|
1.893
|
2.090
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.044
|
-
|
-
|
-
|
1.437
|
Announcement Date
|
3/10/22
|
4/28/22
|
7/21/22
|
10/21/22
|
3/17/23
|
4/28/23
|
7/31/23
|
3/22/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-19.8%
|
1.81%
|
0.19%
|
0.87%
|
1.69%
|
4.48%
|
7.92%
|
ROA (Net income/ Total Assets)
|
-
|
-10.8%
|
1.19%
|
0.11%
|
0.38%
|
0.64%
|
1.11%
|
1.67%
|
Assets
1 |
-
|
1,750
|
7,246
|
14,639
|
19,131
|
23,449
|
30,981
|
42,777
|
Book Value Per Share
2 |
-
|
114.0
|
595.0
|
596.0
|
-
|
614.0
|
642.0
|
701.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/23/20
|
3/12/21
|
3/10/22
|
3/17/23
|
3/22/24
|
-
|
-
|
-
|
Last Close Price
2,410
IDR Average target price
2,901
IDR Spread / Average Target +20.37% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.90% | 2.06B | | +19.12% | 582B | | +18.87% | 313B | | +16.75% | 251B | | +21.74% | 209B | | +20.43% | 180B | | +25.50% | 169B | | +9.58% | 164B | | +11.18% | 154B | | -8.67% | 140B |
Other Banks
|