Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  INDONESIA STOCK EXCHANGE  >  Waskita Karya (Persero) Tbk PT    WSKT   ID1000126105

WASKITA KARYA (PERSERO) TBK PT

(WSKT)
  Report  
No quotes available
-- IDR   --.--%
2018Philippines falls 2 percent on widening trade deficit
RE
SummaryNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
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 23 788 45 213 48 789 47 235 51 173 52 864
EBITDA 3 377 7 884 7 832 8 299 8 828 8 985
Operating profit (EBIT) 3 180 7 360 7 195 7 028 7 776 7 801
Pre-Tax Profit (EBT) 2 156 4 621 5 536 5 221 5 273 5 451
Net income 1 713 3 882 9 963 3 250 3 645 3 560
P/E ratio - - - 7,13x 6,13x 6,33x
EPS ( IDR ) 147 284 292 231 269 261
Dividend per Share (  ) - - - 58,3 60,8 52,2
Yield - - - 3,53% 3,69% 3,16%
Reference price ( IDR ) - - - 1 650,000 1 650,000 1 650,000
Announcement Date 02/16/2017
07:15am
03/02/2018
12:40pm
02/27/2019
09:06am
- - -
Finances - Leverage
Actuals in B IDR Estimates in B IDR
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 14 576 37 804 53 789 60 979 57 028 66 113
Finance - - - - - -
Operating income (EBITDA) 3 377 7 884 7 832 8 299 8 828 8 985
Leverage
(Debt/EBITDA)
4,32x 4,79x 6,87x 7,35x 6,46x 7,36x
Capital Expenditure 611 2 253 2 962 1 767 2 713 6 510
Free Cash Flow (FCF) -8 373 834 -20 341 359 -15 733 012 -14 087 319 -13 759 931 -1 946 200
Book Value Per Share (BVPS) ( IDR ) 816 1 032 1 326 1 499 1 696 1 875
Cash Flow per Share (  ) - - 224 911 224 231
Announcement Date 02/16/2017
07:15am
03/02/2018
12:40pm
02/27/2019
09:06am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 22 396 939 M IDR -
Entreprise Value (EV) 22 457 918 M IDR 22 453 967 M IDR
Valuation 2019e 2020e
P/E ratio (Price / EPS) 7,13x 6,13x
Capitalization / Revenue 474x 438x
EV / Revenue 475x 439x
EV / EBITDA 2 706x 2 544x
Yield (DPS / Price) 3,53% 3,69%
Price to book (Price / BVPS) 1,10x 0,97x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 14,9% 15,2%
Operating Leverage (Delta EBIT / Delta Sales) -0,73x 1,28x
Net Margin (Net Profit / Revenue) 6,88% 7,12%
ROA (Net Profit / Asset) 3,91% 3,11%
ROE (Net Profit / Equities) 16,0% 14,6%
Rate of Dividend 25,2% 22,6%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   3,74% 5,30%
Cash Flow / Sales 26,2% 5,95%
Capital Intensity (Assets / Sales) 1,76x 2,29x
Financial Leverage (Net Debt / EBITDA) 7,35x 6,46x
EPS & Dividend