Valuation PT Apollo Global Interactive Tbk

Stocks

End-of-day quote INDONESIA S.E. 2026-11-09			5-day change	1st Jan Change
1,835.00 ^IDR	+0.55%		-6.14%	+64.57%

Nov. 03	Indonesia regulator announces sanctions for alleged stock market violations	RE
Oct. 29	PT Apollo Global Interactive Tbk Reports Earnings Results for the Nine Months Ended September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,248,866	5,286,901	4,925,566	4,507,179	2,225,063	4,240,932
Change	-	0.72%	-6.83%	-8.49%	-50.63%	90.6%
Enterprise Value (EV) ¹	5,244,766	5,090,239	4,780,737	4,330,822	2,159,351	4,163,887
Change	-	-2.95%	-6.08%	-9.41%	-50.14%	92.83%
P/E	539x	192x	335x	605x	-79.6x	1,770x
PBR	12x	11.4x	10.3x	9.26x	4.85x	9.19x
PEG	-	1x	-7.2x	-12.3x	0x	-16x
Capitalization / Revenue	11x	9.5x	6.71x	5x	3.28x	11.7x
EV / Revenue	11x	9.15x	6.52x	4.8x	3.18x	11.5x
EV / EBITDA	264x	132x	123x	140x	170x	180x
EV / EBIT	829x	182x	168x	188x	511x	419x
EV / FCF	241x	163x	-76.2x	185x	-27.5x	828x
FCF Yield	0.42%	0.61%	-1.31%	0.54%	-3.64%	0.12%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	2.56	7.23	3.87	1.96	-7.35	0.63
Distribution rate	-	-	-	-	-	-
Net sales ¹	478,026	556,343	733,735	901,839	678,904	361,600
EBITDA ¹	19,843	38,569	38,740	31,001	12,666	23,160
EBIT ¹	6,324	27,943	28,456	23,039	4,230	9,927
Net income ¹	9,743	27,498	14,723	7,459	-27,954	2,408
Net Debt ¹	-4,100	-196,663	-144,829	-176,357	-65,712	-77,045
Reference price ²	1,380.00	1,390.00	1,295.00	1,185.00	585.00	1,115.00
Nbr of stocks (in thousands)	3,803,526	3,803,526	3,803,526	3,803,526	3,803,526	3,803,526
Announcement Date	6/30/21	5/31/22	4/1/23	4/1/24	3/27/25	3/31/26

¹IDR in Million²IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PT APOLLO GLOBAL INTERACTIVE TBK	-	-	-	-	383M
O'REILLY AUTOMOTIVE, INC.	27.09x	4.16x	18.35x	-.--%	72.1B
CARVANA CO.	45.4x	1.86x	18.76x	-.--%	53.17B
AUTOZONE, INC.	18.99x	2.79x	12.76x	-.--%	51.77B
PENSKE AUTOMOTIVE GROUP, INC.	16.1x	0.49x	11.51x	2.72%	13.94B
D'IETEREN GROUP	16.93x	1.42x	18.3x	1.2%	10.44B
CARMAX, INC.	15.95x	0.33x	8.78x	-	7.31B
LITHIA MOTORS, INC.	8.48x	0.43x	9.89x	0.84%	6.68B
AUTONATION, INC.	8.6x	0.5x	8.85x	-.--%	5.88B
Average	19.69x	1.50x	13.40x	0.68%	25B
Weighted average by Cap.	27.00x	2.59x	15.88x	0.26%