Stock SMMT PT GOLDEN EAGLE ENERGY TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Golden Eagle Energy Tbk

Equities

SMMT

ID1000100704

Coal

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-05-27 pm EDT 		5-day change 1st Jan Change
740 IDR +0.68% Intraday chart for PT Golden Eagle Energy Tbk +0.68% -20.43%
Apr. 30 PT Golden Eagle Energy Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 28 PT Golden Eagle Energy Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 504,000 387,450 365,400 636,300 2,047,500 2,929,500
Enterprise Value (EV) 1 749,957 538,529 526,824 601,588 1,964,818 2,885,613
P/E ratio 6.58 x 56.8 x -22.1 x 2.73 x 5.65 x 12 x
Yield - - - - 18.8% -
Capitalization / Revenue 2.65 x 1.55 x 1.74 x 1.25 x 1.95 x 2.88 x
EV / Revenue 3.94 x 2.15 x 2.52 x 1.18 x 1.87 x 2.84 x
EV / EBITDA 15.3 x 11.2 x 31.7 x 3.37 x 4.47 x 10.4 x
EV / FCF 49.4 x 22.6 x 30 x 9.21 x 8.16 x 53.3 x
FCF Yield 2.02% 4.43% 3.34% 10.9% 12.2% 1.88%
Price to Book 0.96 x 0.66 x 0.63 x 0.78 x 2.11 x 3.93 x
Nbr of stocks (in thousands) 3,150,000 3,150,000 3,150,000 3,150,000 3,150,000 3,150,000
Reference price 2 160.0 123.0 116.0 202.0 650.0 930.0
Announcement Date 3/29/19 5/18/20 6/30/21 3/31/22 3/31/23 2/27/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 190,411 250,265 209,446 508,274 1,049,271 1,016,267
EBITDA 1 49,108 48,204 16,641 178,607 439,212 278,355
EBIT 1 7,823 -97.87 -28,140 120,768 277,662 110,568
Operating Margin 4.11% -0.04% -13.44% 23.76% 26.46% 10.88%
Earnings before Tax (EBT) 1 84,585 6,234 -23,387 258,002 463,166 280,054
Net income 1 76,611 6,825 -16,529 233,438 362,332 244,436
Net margin 40.23% 2.73% -7.89% 45.93% 34.53% 24.05%
EPS 2 24.32 2.167 -5.247 74.11 115.0 77.60
Free Cash Flow 1 15,175 23,856 17,580 65,335 240,687 54,154
FCF margin 7.97% 9.53% 8.39% 12.85% 22.94% 5.33%
FCF Conversion (EBITDA) 30.9% 49.49% 105.65% 36.58% 54.8% 19.46%
FCF Conversion (Net income) 19.81% 349.53% - 27.99% 66.43% 22.15%
Dividend per Share - - - - 122.0 -
Announcement Date 3/29/19 5/18/20 6/30/21 3/31/22 3/31/23 2/27/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 245,957 151,079 161,424 - - -
Net Cash position 1 - - - 34,712 82,682 43,887
Leverage (Debt/EBITDA) 5.008 x 3.134 x 9.701 x - - -
Free Cash Flow 1 15,175 23,856 17,580 65,335 240,687 54,154
ROE (net income / shareholders' equity) 18.6% 1.09% -4.07% 36.2% 43.9% 28.2%
ROA (Net income/ Total Assets) 0.63% -0.01% -2.01% 7.81% 15.5% 6.31%
Assets 1 12,203,090 -98,914,662 823,898 2,989,765 2,332,703 3,874,525
Book Value Per Share 2 167.0 187.0 183.0 258.0 309.0 237.0
Cash Flow per Share 2 14.50 24.10 20.70 59.80 26.20 13.90
Capex 1 39,435 26,836 13,039 27,392 135,442 139,207
Capex / Sales 20.71% 10.72% 6.23% 5.39% 12.91% 13.7%
Announcement Date 3/29/19 5/18/20 6/30/21 3/31/22 3/31/23 2/27/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Coal

1st Jan change Capi.
PT GOLDEN EAGLE ENERGY TBK Stock PT Golden Eagle Energy Tbk
-20.43% 145M
CHINA SHENHUA ENERGY COMPANY LIMITED Stock China Shenhua Energy Company Limited
+42.80% 114B
PT BAYAN RESOURCES TBK. Stock PT Bayan Resources Tbk.
-6.53% 38.52B
COAL INDIA LIMITED Stock Coal India Limited
+29.38% 36.12B
SHAANXI COAL INDUSTRY COMPANY LIMITED Stock Shaanxi Coal Industry Company Limited
+26.04% 35.23B
YANKUANG ENERGY GROUP COMPANY LIMITED Stock Yankuang Energy Group Company Limited
+33.96% 23.14B
CHINA COAL ENERGY COMPANY LIMITED Stock China Coal Energy Company Limited
+35.63% 20.92B
SHANXI LU'AN ENVIRONMENTAL ENERGY DEVELOPMENT CO., LTD. Stock Shanxi Lu'an Environmental Energy Development Co., Ltd.
+5.16% 9.51B
SHANXI COKING COAL ENERGY GROUP CO., LTD. Stock Shanxi Coking Coal Energy Group Co., Ltd.
+13.06% 8.75B
HUAIBEI MINING HOLDINGS CO.,LTD. Stock Huaibei Mining Holdings Co.,Ltd.
+17.32% 7.25B
Other Coal
  1. Stock Market
  2. Equities
  3. SMMT Stock
  4. Financials PT Golden Eagle Energy Tbk