Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  INDONESIA STOCK EXCHANGE  >  Nippon Indosari Corpindo Tbk PT    ROTI   ID1000129703

NIPPON INDOSARI CORPINDO TBK PT

(ROTI)
  Report  
No quotes available
-- IDR   --.--%
SummaryRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in B IDR Estimates in B IDR
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 2 522 2 491 2 767 3 328 3 840 4 343
EBITDA 559 378 326 472 537 595
Operating profit (EBIT) 443 257 194 303 344 374
Pre-Tax Profit (EBT) 369 186 187 290 350 384
Net income 280 146 173 258 310 341
P/E ratio - - - 32,1x 26,7x 24,3x
EPS ( IDR ) 55,3 27,7 28,1 41,6 50,0 54,9
Dividend per Share (  ) - 13,1 - 6,90 9,60 10,4
Yield - - - 0,52% 0,72% 0,78%
Reference price ( IDR ) - - - 1 335,000 1 335,000 1 335,000
Announcement Date 03/08/2017
11:59pm
03/29/2018
09:16am
03/13/2019
01:26pm
- - -
Finances - Leverage
Actuals in B IDR Estimates in B IDR
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 385 - - - - -
Finance - 779 547 0,00 0,00 0,00
Operating income (EBITDA) 559 378 326 472 537 595
Leverage
(Debt/EBITDA)
0,69x - - - - -
Capital Expenditure 162 337 357 199 219 241
Free Cash Flow (FCF) - 33 975 -60 606 - - -
Book Value Per Share (BVPS) ( IDR ) 276 448 459 500 524 559
Cash Flow per Share ( IDR ) 81,9 - - - - -
Announcement Date 03/08/2017
11:59pm
03/29/2018
09:16am
03/13/2019
01:26pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 8 152 616 M IDR -
Valuation 2019e 2020e
P/E ratio (Price / EPS) 32,1x 26,7x
Capitalization / Revenue 2 450x 2 123x
Yield (DPS / Price) 0,52% 0,72%
Price to book (Price / BVPS) 2,67x 2,55x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 9,09% 8,95%
Operating Leverage (Delta EBIT / Delta Sales) 2,74x 0,88x
Net Margin (Net Profit / Revenue) 7,74% 8,07%
ROA (Net Profit / Asset) 5,90% 7,10%
ROE (Net Profit / Equities) 8,50% 9,40%
Rate of Dividend 16,6% 19,2%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   5,98% 5,70%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 1,31x 1,14x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend