PT ASTRA AGRO LESTARI TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,475 IDR | -1.52% |
|
-2.26% | -7.83% |
| Apr. 08 | Glass Lewis ESG Controversy Alert: Astra Agro Lestari | MT |
| Apr. 05 | Glass Lewis ESG Controversy Alert: Astra Agro Lestari | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 28,052,332 | 23,721,784 | 18,284,539 | 15,445,624 | 13,520,936 | 12,462,357 | - | - |
| Enterprise Value (EV) 2 | 33,354 | 28,367 | 20,085 | 17,880 | 13,521 | 11,466 | 11,059 | 12,462 |
| P/E ratio | 133 x | 28.5 x | 9.28 x | 8.95 x | 12.8 x | 10.6 x | 10.3 x | 10.5 x |
| Yield | - | 0.34% | 1.07% | 5.03% | - | 2.29% | 3.81% | 2.44% |
| Capitalization / Revenue | 1.61 x | 1.26 x | 0.75 x | 0.71 x | 0.65 x | 0.57 x | 0.57 x | 0.51 x |
| EV / Revenue | 1.91 x | 1.51 x | 0.83 x | 0.82 x | 0.65 x | 0.52 x | 0.51 x | 0.51 x |
| EV / EBITDA | 13.7 x | 8.96 x | 4.27 x | 4.89 x | 4.52 x | 3.78 x | 3.42 x | 4.48 x |
| EV / FCF | - | 21,441,840 x | 5,479,245 x | 39,214,074 x | - | - | - | - |
| FCF Yield | - | 0% | 0% | 0% | - | - | - | - |
| Price to Book | 1.51 x | 1.26 x | 0.89 x | 0.71 x | - | 0.55 x | 0.51 x | 0.53 x |
| Nbr of stocks (in thousands) | 1,924,688 | 1,924,688 | 1,924,688 | 1,924,688 | 1,924,688 | 1,924,688 | - | - |
| Reference price 3 | 14,575 | 12,325 | 9,500 | 8,025 | 7,025 | 6,475 | 6,475 | 6,475 |
| Announcement Date | 2/26/20 | 2/24/21 | 2/24/22 | 3/11/23 | 2/23/24 | - | - | - |
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 | 17,453 | 18,807 | 24,322 | 21,829 | 20,745 | 21,973 | 21,748 | 24,497 |
| EBITDA 1 | 2,433 | 3,165 | 4,701 | 3,657 | 2,991 | 3,034 | 3,233 | 2,784 |
| EBIT 1 | 960.3 | 1,842 | 3,430 | 2,360 | 1,251 | 1,611 | 1,826 | 1,596 |
| Operating Margin | 5.5% | 9.8% | 14.1% | 10.81% | 6.03% | 7.33% | 8.4% | 6.51% |
| Earnings before Tax (EBT) 1 | 660.9 | 1,463 | 2,913 | 2,429 | 1,498 | 1,735 | 1,803 | 1,771 |
| Net income 1 | 211.1 | 833.1 | 1,971 | 1,727 | 1,056 | 1,170 | 1,253 | 1,192 |
| Net margin | 1.21% | 4.43% | 8.11% | 7.91% | 5.09% | 5.32% | 5.76% | 4.87% |
| EPS 2 | 109.7 | 432.8 | 1,024 | 897.1 | 548.6 | 612.4 | 631.0 | 619.2 |
| Free Cash Flow | - | 1,322,966 | 3,665,637 | 455,953 | - | - | - | - |
| FCF margin | - | 7,034.42% | 15,071.25% | 2,088.79% | - | - | - | - |
| FCF Conversion (EBITDA) | - | 41,800.9% | 77,977.91% | 12,468.33% | - | - | - | - |
| FCF Conversion (Net income) | - | 158,802.29% | 185,944.1% | 26,407.46% | - | - | - | - |
| Dividend per Share 2 | - | 42.00 | 102.0 | 404.0 | - | 148.2 | 246.7 | 157.7 |
| Announcement Date | 2/26/20 | 2/24/21 | 2/24/22 | 3/11/23 | 2/23/24 | - | - | - |
1IDR in Billions2IDR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2023 Q4 |
|---|---|---|---|
| Net sales 1 | - | 6,308 | 5,063 |
| EBITDA | - | - | - |
| EBIT 1 | - | 760.5 | 386 |
| Operating Margin | - | 12.06% | 7.62% |
| Earnings before Tax (EBT) | 1,113 | - | - |
| Net income 1 | 819.8 | - | 255.3 |
| Net margin | - | - | 5.04% |
| EPS | - | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 10/27/21 | 2/24/22 | 2/23/24 |
1IDR in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 5,302 | 4,645 | 1,800 | 2,434 | - | - | - | - |
| Net Cash position 1 | - | - | - | - | - | 996 | 1,403 | - |
| Leverage (Debt/EBITDA) | 2.179 x | 1.468 x | 0.383 x | 0.6656 x | - | - | - | - |
| Free Cash Flow | - | 1,322,966 | 3,665,637 | 455,953 | - | - | - | - |
| ROE (net income / shareholders' equity) | 1.28% | 4.47% | 10% | 8.16% | - | 6.35% | 5.6% | 4.85% |
| ROA (Net income/ Total Assets) | 0.9% | 3.04% | 6.78% | 5.79% | - | 4.17% | 4.38% | 3.8% |
| Assets 1 | 23,457 | 27,378 | 29,091 | 29,825 | - | 28,074 | 28,631 | 31,368 |
| Book Value Per Share 2 | 9,623 | 9,743 | 10,713 | 11,266 | - | 11,742 | 12,637 | 12,317 |
| Cash Flow per Share | 671.0 | 1,207 | 2,543 | - | - | - | - | - |
| Capex 1 | 1,307 | 999 | 1,229 | 1,379 | - | 1,438 | 1,504 | 1,000 |
| Capex / Sales | 7.49% | 5.31% | 5.06% | 6.32% | - | 6.54% | 6.92% | 4.08% |
| Announcement Date | 2/26/20 | 2/24/21 | 2/24/22 | 3/11/23 | 2/23/24 | - | - | - |
1IDR in Billions2IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
HOLD
Number of Analysts
9
Last Close Price
6,475
IDR
Average target price
8,350
IDR
Spread / Average Target
+28.96%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -7.83% | 768M | |
| +24.91% | 6.65B | |
| -0.67% | 6.43B | |
| +3.05% | 5.27B | |
| +3.85% | 2.51B | |
| +39.89% | 2.17B | |
| -2.10% | 1.6B | |
| +17.72% | 1.04B | |
| +22.31% | 942M | |
| +11.01% | 740M |
- Stock Market
- Equities
- AALI Stock
- Financials PT Astra Agro Lestari Tbk
