Stock AKRA PT AKR CORPORINDO TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT AKR Corporindo Tbk

Equities

AKRA

ID1000106701

Oil & Gas Refining and Marketing

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1,600 IDR -7.78% Intraday chart for PT AKR Corporindo Tbk -13.28% +8.47%
Mar. 21 PT AKR Corporindo Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT AKR Corporindo Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,858,045 12,552,840 16,223,953 27,632,037 29,112,325 31,579,471 - -
Enterprise Value (EV) 2 18,607 15,120 16,681 27,632 29,112 23,991 24,785 18,848
P/E ratio 21.9 x 13.6 x 14.6 x 11.5 x 10.5 x 10.5 x 10.1 x 9.03 x
Yield 2.78% 1.57% 3.53% - - 7.59% 5.78% 7.1%
Capitalization / Revenue 0.73 x 0.71 x 0.63 x 0.58 x 0.69 x 0.73 x 0.68 x 0.65 x
EV / Revenue 0.86 x 0.85 x 0.65 x 0.58 x 0.69 x 0.56 x 0.54 x 0.39 x
EV / EBITDA 13.1 x 9.48 x 9.21 x 7.97 x 7.37 x 5.69 x 5.47 x 3.74 x
EV / FCF -156 x 20.8 x 6.17 x 11.8 x - 3.35 x 5.82 x 3.15 x
FCF Yield -0.64% 4.8% 16.2% 8.46% - 29.9% 17.2% 31.7%
Price to Book 1.9 x 1.43 x 1.74 x 2.52 x - 2.68 x 2.27 x 2.14 x
Nbr of stocks (in thousands) 20,073,475 19,737,170 19,737,170 19,737,170 19,737,170 19,737,170 - -
Reference price 3 790.0 636.0 822.0 1,400 1,475 1,600 1,600 1,600
Announcement Date 3/17/20 3/25/21 3/22/22 3/24/23 3/20/24 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 21,703 17,716 25,707 47,540 42,087 42,987 46,235 48,943
EBITDA 1 1,421 1,595 1,812 3,465 3,953 4,215 4,530 5,043
EBIT 1 1,094 1,258 1,455 3,087 3,561 3,755 4,069 4,590
Operating Margin 5.04% 7.1% 5.66% 6.49% 8.46% 8.74% 8.8% 9.38%
Earnings before Tax (EBT) 1 899.1 1,227 1,437 3,086 3,687 3,987 4,314 4,652
Net income 1 717.2 924.9 1,112 2,403 2,780 2,996 3,134 3,409
Net margin 3.3% 5.22% 4.33% 5.06% 6.61% 6.97% 6.78% 6.96%
EPS 2 36.06 46.71 56.32 121.8 140.9 151.8 159.2 177.3
Free Cash Flow 3 -119,497 725,956 2,702,799 2,338,662 - 7,169,000 4,256,750 5,978,500
FCF margin -550.61% 4,097.76% 10,513.84% 4,919.36% - 16,677.13% 9,206.81% 12,215.13%
FCF Conversion (EBITDA) - 45,525.52% 149,176.41% 67,489.1% - 170,083.04% 93,971.55% 118,541.24%
FCF Conversion (Net income) - 78,488.68% 243,057.45% 97,309.03% - 239,285.71% 135,827.41% 175,385.68%
Dividend per Share 2 22.00 10.00 29.00 - - 121.4 92.48 113.7
Announcement Date 3/17/20 3/25/21 3/22/22 3/24/23 3/20/24 - - -
1IDR in Billions2IDR3IDR in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 - 10,134 11,975 - 8,963 10,123 - 9,811 11,967 11,046 13,808 9,954 12,940
EBITDA 1 - - - - - - 1,465 - 1,190 1,098 1,373 1,046 1,360
EBIT 1 - - - - 552.6 - - 692.3 1,077 994.1 1,243 955.9 1,243
Operating Margin - - - - 6.16% - - 7.06% 9% 9% 9% 9.6% 9.6%
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income 315 - - 607.3 423.7 - 1,070 595.5 - - - - -
Net margin - - - - 4.73% - - 6.07% - - - - -
EPS 2 - - - 30.77 - - - 30.17 40.98 37.83 47.29 35.83 46.58
Dividend per Share 2 - - - - - - - - - - 122.9 - -
Announcement Date 3/22/22 4/25/22 7/25/22 4/26/23 7/26/23 10/25/23 3/20/24 4/25/24 - - - - -
1IDR in Billions2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,749 2,567 457 - - - - -
Net Cash position 1 - - - - - 7,588 6,795 12,731
Leverage (Debt/EBITDA) 1.935 x 1.61 x 0.2523 x - - - - -
Free Cash Flow 2 -119,497 725,956 2,702,799 2,338,662 - 7,169,000 4,256,750 5,978,500
ROE (net income / shareholders' equity) 8.59% 10.8% 12.3% 23.7% - 26% 24.1% 26.1%
ROA (Net income/ Total Assets) 3.47% 4.61% 5.27% 9.48% - 10.7% 10.2% 9.9%
Assets 1 20,675 20,046 21,103 25,348 - 28,000 30,796 34,432
Book Value Per Share 3 415.0 443.0 473.0 556.0 - 597.0 704.0 746.0
Cash Flow per Share 3 34.60 53.90 149.0 133.0 177.0 290.0 251.0 266.0
Capex 1 807 341 242 2,629 - 300 246 224
Capex / Sales 3.72% 1.92% 0.94% 5.53% - 0.7% 0.53% 0.46%
Announcement Date 3/17/20 3/25/21 3/22/22 3/24/23 3/20/24 - - -
1IDR in Billions2IDR in Million3IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for PT AKR Corporindo Tbk

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
1,600 IDR
Average target price
1,964 IDR
Spread / Average Target
+22.72%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Petroleum Product Wholesale

1st Jan change Capi.
PT AKR CORPORINDO TBK Stock PT AKR Corporindo Tbk
+8.47% 1.95B
PTT OIL AND RETAIL BUSINESS Stock PTT Oil and Retail Business
-5.24% 5.86B
PETRONAS DAGANGAN Stock PETRONAS Dagangan
0.00% 4.55B
QATAR FUEL COMPANY Q.P.S.C. ("WOQOD") Stock Qatar Fuel Company Q.P.S.C. ("WOQOD")
-12.67% 3.91B
VIVA ENERGY GROUP LIMITED Stock Viva Energy Group Limited
-0.43% 3.56B
AMERIGAS PARTNERS, L.P. Stock AmeriGas Partners, L.P.
+23.40% 3.23B
GLOBAL PARTNERS LP Stock Global Partners LP
+11.60% 1.6B
WORLD KINECT CORPORATION Stock World Kinect Corporation
+1.01% 1.38B
ITOCHU ENEX CO.,LTD. Stock Itochu Enex Co.,Ltd.
+0.07% 1.1B
SK GAS CO., LTD. Stock SK Gas Co., Ltd.
+11.08% 1.07B
Petroleum Product Wholesale
  1. Stock Market
  2. Equities
  3. AKRA Stock
  4. Financials PT AKR Corporindo Tbk