PT ASURANSI JIWA SYARIAH JASA MITRA ABADI TBK Financials PT Asuransi Jiwa Syariah Jasa Mitra Abadi Tbk
Equities
JMAS
ID1000141609
Life & Health Insurance
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 54 IDR | -3.57% |
|
0.00% | -11.48% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 900,000 | 880,000 | 200,000 | 174,000 | 105,000 | 61,000 |
| Enterprise Value (EV) 1 | 857,776 | 851,075 | 137,478 | 121,093 | 55,626 | 26,547 |
| P/E ratio | 1,628 x | 704 x | 3,751 x | 136 x | 66.9 x | 24.1 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 60.8 x | 28.4 x | 4.5 x | 3.28 x | 2.15 x | 0.84 x |
| EV / Revenue | 58 x | 27.5 x | 3.1 x | 2.28 x | 1.14 x | 0.37 x |
| EV / EBITDA | 1,191 x | 482 x | 136 x | 42.5 x | 13.9 x | 3.35 x |
| EV / FCF | -57.4 x | 79.3 x | -18.8 x | 26.3 x | -1.01 x | -1.99 x |
| FCF Yield | -1.74% | 1.26% | -5.33% | 3.81% | -98.9% | -50.2% |
| Price to Book | 7.98 x | 7.74 x | 1.72 x | 1.5 x | 0.9 x | 0.51 x |
| Nbr of stocks (in thousands) | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 |
| Reference price 2 | 900.0 | 880.0 | 200.0 | 174.0 | 105.0 | 61.00 |
| Announcement Date | 3/29/19 | 6/2/20 | 6/28/21 | 5/31/22 | 4/29/23 | 3/31/24 |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 14,793 | 30,942 | 44,418 | 53,024 | 48,831 | 72,645 |
| EBITDA 1 | 720.2 | 1,764 | 1,013 | 2,847 | 4,014 | 7,926 |
| EBIT 1 | 250.9 | 1,180 | 190.8 | 1,836 | 2,834 | 6,580 |
| Operating Margin | 1.7% | 3.81% | 0.43% | 3.46% | 5.8% | 9.06% |
| Earnings before Tax (EBT) 1 | 595.9 | 1,267 | 269.5 | 1,937 | 2,147 | 3,604 |
| Net income 1 | 552.9 | 1,251 | 53.33 | 1,284 | 1,501 | 2,527 |
| Net margin | 3.74% | 4.04% | 0.12% | 2.42% | 3.07% | 3.48% |
| EPS 2 | 0.5529 | 1.251 | 0.0533 | 1.284 | 1.570 | 2.527 |
| Free Cash Flow 1 | -14,951 | 10,733 | -7,321 | 4,609 | -55,007 | -13,327 |
| FCF margin | -101.06% | 34.69% | -16.48% | 8.69% | -112.65% | -18.35% |
| FCF Conversion (EBITDA) | - | 608.47% | - | 161.91% | - | - |
| FCF Conversion (Net income) | - | 858.28% | - | 359% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/29/19 | 6/2/20 | 6/28/21 | 5/31/22 | 4/29/23 | 3/31/24 |
1IDR in Million2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 42,224 | 28,925 | 62,522 | 52,907 | 49,374 | 34,453 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -14,951 | 10,733 | -7,321 | 4,609 | -55,007 | -13,327 |
| ROE (net income / shareholders' equity) | 0.49% | 1.1% | 0.05% | 1.11% | 1.29% | 2.14% |
| ROA (Net income/ Total Assets) | 0.09% | 0.39% | 0.05% | 0.47% | 0.65% | 1.38% |
| Assets 1 | 608,921 | 319,755 | 97,847 | 273,207 | 229,665 | 183,164 |
| Book Value Per Share 2 | 113.0 | 114.0 | 116.0 | 116.0 | 116.0 | 120.0 |
| Cash Flow per Share 2 | 42.20 | 28.90 | 62.50 | 52.90 | 49.40 | 34.50 |
| Capex 1 | 1,421 | 360 | 7,783 | 368 | 1,660 | 1,577 |
| Capex / Sales | 9.6% | 1.16% | 17.52% | 0.69% | 3.4% | 2.17% |
| Announcement Date | 3/29/19 | 6/2/20 | 6/28/21 | 5/31/22 | 4/29/23 | 3/31/24 |
1IDR in Million2IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -11.48% | 3.38M | |
| +12.16% | 110B | |
| +25.10% | 107B | |
| -4.26% | 93.7B | |
| +17.05% | 73.99B | |
| +21.74% | 35.28B | |
| +15.12% | 30.15B | |
| +16.59% | 29.95B | |
| +0.51% | 17.31B | |
| -11.95% | 14.7B |
- Stock Market
- Equities
- JMAS Stock
- Financials PT Asuransi Jiwa Syariah Jasa Mitra Abadi Tbk
