|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
2 510 769 | 3 080 658 | 3 194 502 | 4 935 148 | 5 816 959 | 7 416 623 | - | - |
Enterprise Value (EV)2 |
2 563 | 3 081 | 3 195 | 4 592 | 5 817 | 6 769 | 6 698 | 6 607 |
P/E ratio |
20,8x | - | 14,8x | 15,3x | - | 13,1x | 11,5x | 11,0x |
Yield |
- | 2,86% | - | - | - | 4,72% | 5,61% | 6,16% |
Capitalization / Revenue |
1,45x | 1,56x | 1,48x | 2,23x | 2,28x | 2,72x | 2,57x | 2,44x |
EV / Revenue |
1,48x | 1,56x | 1,48x | 2,08x | 2,28x | 2,48x | 2,32x | 2,17x |
EV / EBITDA |
8,84x | - | - | 8,70x | 9,49x | 8,02x | 7,15x | 6,69x |
Price to Book |
2,48x | 2,85x | - | 3,84x | 3,76x | 4,13x | 3,69x | 3,46x |
Nbr of stocks (in thousands) |
7 341 431 | 7 334 900 | 7 326 840 | 7 257 571 | 7 271 199 | 7 271 199 | - | - |
Reference price (IDR) |
342 | 420 | 436 | 680 | 800 | 1 020 | 1 020 | 1 020 |
Announcement Date |
03/06/2018 | 02/07/2019 | 02/06/2020 | 02/08/2021 | 02/14/2022 | - | - | - |
1 IDR in Million 2 IDR in Billions |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
1 733 | 1 971 | 2 152 | 2 212 | 2 555 | 2 730 | 2 890 | 3 042 |
EBITDA1 |
290 | - | - | 528 | 613 | 844 | 937 | 987 |
Operating profit (EBIT)1 |
183 | 222 | - | 420 | 603 | 726 | 806 | 849 |
Operating Margin |
10,6% | 11,3% | - | 19,0% | 23,6% | 26,6% | 27,9% | 27,9% |
Pre-Tax Profit (EBT)1 |
166 | 212 | - | 421 | 610 | 738 | 822 | 861 |
Net income1 |
121 | 157 | 216 | 323 | 471 | 578 | 644 | 675 |
Net margin |
6,97% | 7,94% | 10,0% | 14,6% | 18,4% | 21,2% | 22,3% | 22,2% |
EPS2 |
16,5 | - | 29,4 | 44,4 | - | 77,8 | 88,4 | 92,8 |
Dividend per Share2 |
- | 12,0 | - | - | - | 48,1 | 57,2 | 62,8 |
Announcement Date |
03/06/2018 | 02/07/2019 | 02/06/2020 | 02/08/2021 | 02/14/2022 | - | - | - |
1 IDR in Billions 2 IDR |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
52,4 | - | - | - | - | - | - | - |
Net Cash position1 |
- | - | - | 343 | - | 648 | 719 | 810 |
Leverage (Debt / EBITDA) |
0,18x | - | - | -0,65x | - | -0,77x | -0,77x | -0,82x |
Free Cash Flow2 |
174 959 | 267 896 | - | 342 355 | 389 917 | 392 000 | 466 000 | 537 000 |
ROE (Net Profit / Equities) |
12,0% | - | 19,3% | 26,5% | 33,3% | 33,2% | 32,8% | 32,9% |
Shareholders' equity1 |
1 007 | - | 1 119 | 1 221 | 1 416 | 1 742 | 1 962 | 2 055 |
ROA (Net Profit / Asset) |
- | - | - | 17,1% | - | 39,1% | 40,4% | 42,1% |
Assets1 |
- | - | - | 1 885 | - | 1 479 | 1 593 | 1 603 |
Book Value Per Share3 |
138 | 147 | - | 177 | 213 | 247 | 276 | 295 |
Cash Flow per Share |
- | - | - | 57,7 | - | - | - | - |
Capex1 |
70,3 | 88,9 | - | 83,6 | 112 | 214 | 197 | 166 |
Capex / Sales |
4,05% | 4,51% | - | 3,78% | 4,38% | 7,85% | 6,80% | 5,44% |
Announcement Date |
03/06/2018 | 02/07/2019 | 02/06/2020 | 02/08/2021 | 02/14/2022 | - | - | - |
1 IDR in Billions 2 IDR in Million 3 IDR |
|
| |
|
Capitalization (IDR) |
7 416 622 649 520 |
Capitalization (USD) |
509 523 403 |
Net sales (IDR) |
2 554 880 980 000 |
Net sales (USD) |
175 520 815 |
Number of employees |
2 028 |
Sales / Employee (IDR) |
1 259 803 245 |
Sales / Employee (USD) |
86 549 |
Free-Float |
47,6% |
Free-Float capitalization (IDR) |
3 529 002 229 937 |
Free-Float capitalization (USD) |
242 443 132 |
Avg. Exchange 20 sessions (IDR) |
3 278 035 200 |
Avg. Exchange 20 sessions (USD) |
225 202 |
Average Daily Capital Traded |
0% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|