|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,900.00 IDR | +1.75% |
|
-1.02% | -7.94% |
| Jun. 15 | Aneka Tambang Increases Dividend | MT |
| Jun. 11 | PT Antam Tbk Announces Management Changes | CI |
Company Valuation: PT Antam (Persero) Tbk
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 54,069,221 | 47,701,068 | 40,972,454 | 36,646,916 | 75,696,909 | 69,708,121 | - | - |
| Change | - | -11.78% | -14.11% | -10.56% | 106.56% | -7.91% | - | - |
| Enterprise Value (EV) 1 | 54,031 | 46,379 | 34,271 | 31,895 | 71,514 | 62,449 | 59,296 | 57,388 |
| Change | - | -14.16% | -26.11% | -6.93% | 124.21% | -12.67% | -5.05% | -3.22% |
| P/E | 29x | 12.5x | 13.3x | 10x | 10.5x | 6.47x | 6.14x | 5.48x |
| PBR | 2.59x | 2.01x | 1.34x | 1.16x | 2.14x | 1.72x | 1.58x | 1.53x |
| PEG | - | 0x | -0.7x | 0.5x | 0.1x | 0.1x | 1.14x | 0.5x |
| Capitalization / Revenue | 1.41x | 1.04x | 1x | 0.53x | 0.89x | 0.55x | 0.52x | 0.47x |
| EV / Revenue | 1.41x | 1.01x | 0.83x | 0.46x | 0.84x | 0.49x | 0.44x | 0.38x |
| EV / EBITDA | 14.8x | 9.64x | 7.99x | 7x | 7.43x | 4.05x | 3.66x | 3.16x |
| EV / EBIT | 19.7x | 11.8x | 13.1x | 10.6x | 8.52x | 4.53x | 4.11x | 3.47x |
| EV / FCF | 11.9x | 13.6x | 10.9x | 11.8x | 16.2x | 8.72x | 5.12x | 4.32x |
| FCF Yield | 8.41% | 7.37% | 9.13% | 8.49% | 6.18% | 11.5% | 19.5% | 23.1% |
| Dividend per Share 3 | 38.74 | - | 128.1 | - | - | 245.5 | 329.9 | 424.2 |
| Rate of return | 1.72% | - | 7.51% | - | - | 8.47% | 11.4% | 14.6% |
| EPS 3 | 77.47 | 159 | 128.1 | 151.8 | 300 | 448.3 | 472.5 | 529.7 |
| Distribution rate | 50% | - | 100% | - | - | 54.8% | 69.8% | 80.1% |
| Net sales 1 | 38,446 | 45,930 | 41,048 | 69,192 | 84,642 | 126,509 | 134,300 | 149,229 |
| EBITDA 1 | 3,639 | 4,813 | 4,289 | 4,553 | 9,631 | 15,430 | 16,189 | 18,168 |
| EBIT 1 | 2,738 | 3,942 | 2,617 | 2,998 | 8,395 | 13,783 | 14,421 | 16,526 |
| Net income 1 | 1,862 | 3,821 | 3,078 | 3,647 | 7,209 | 10,556 | 11,459 | 13,038 |
| Net Debt 1 | -38.15 | -1,322 | -6,701 | -4,752 | -4,183 | -7,259 | -10,412 | -12,320 |
| Reference price 3 | 2,250.00 | 1,985.00 | 1,705.00 | 1,525.00 | 3,150.00 | 2,900.00 | 2,900.00 | 2,900.00 |
| Nbr of stocks (in thousands) | 24,030,765 | 24,030,765 | 24,030,765 | 24,030,765 | 24,030,765 | 24,037,283 | - | - |
| Announcement Date | 3/16/22 | 3/26/23 | 3/29/24 | 4/8/25 | 3/31/26 | - | - | - |
1IDR in Million2IDR in Billions3IDR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.47x | 0.49x | 4.05x | 8.47% | 3.86B | |
| 24.03x | 14.34x | 15.49x | 0.86% | 39.81B | |
| 6.27x | 2.41x | 3.38x | 6.65% | 30.75B | |
| 14.39x | 4.22x | 7.23x | 3.58% | 16.43B | |
| 9.49x | - | - | 6.93% | 14.54B | |
| 5.03x | 1.55x | 3.07x | 5.41% | 9.53B | |
| 19.01x | 11.43x | 14.29x | 0.82% | 5.81B | |
| 33.62x | 4.88x | 7.47x | 1.69% | 4B | |
| 20.02x | 3.36x | 13.86x | -.--% | 3.7B | |
| Average | 15.37x | 5.33x | 8.61x | 3.82% | 14.27B | |
| Weighted average by Cap. | 14.92x | 7.28x | 9.21x | 3.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ANTM Stock
- Valuation PT Antam (Persero) Tbk
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
