PT BANK SYARIAH INDONESIA TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,470 IDR | -4.26% |
|
-2.76% | +41.95% |
| Apr. 18 | Abu Dhabi Islamic Bank in talks to buy $1.1 bln stake in Indonesian lender, sources say | RE |
| Apr. 18 | Bank Syariah Indonesia shares soar after report on talks about possible stake sale | RE |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 22,057,532 | 73,209,386 | 59,506,746 | 113,939,273 | - | - |
| Enterprise Value (EV) 1 | 22,057,532 | 73,209,386 | 59,506,746 | 113,939,273 | 113,939,273 | 113,939,273 |
| P/E ratio | 88.4 x | 24.2 x | 12.6 x | 17.7 x | 14.7 x | 12.7 x |
| Yield | - | - | - | 0.74% | 1.01% | 2.26% |
| Capitalization / Revenue | - | 4.45 x | 3.08 x | 4.91 x | 4.37 x | 3.88 x |
| EV / Revenue | - | 4.45 x | 3.08 x | 4.91 x | 4.37 x | 3.88 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 2.93 x | 1.58 x | 2.6 x | 2.29 x | 1.92 x |
| Nbr of stocks (in thousands) | 9,803,348 | 41,128,869 | 46,129,260 | 46,129,260 | - | - |
| Reference price 2 | 2,250 | 1,780 | 1,290 | 2,470 | 2,470 | 2,470 |
| Announcement Date | 1/29/21 | 1/31/22 | 2/14/23 | - | - | - |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 16,442 | 19,292 | 23,198 | 26,075 | 29,347 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | - | 7,561 | 9,396 | 12,068 | 13,826 | 22,858 |
| Operating Margin | - | 45.98% | 48.71% | 52.02% | 53.03% | 77.89% |
| Earnings before Tax (EBT) 1 | - | 3,961 | 5,656 | 8,598 | 10,323 | 11,825 |
| Net income 1 | 248.1 | 3,028 | 4,260 | 6,617 | 7,842 | 8,984 |
| Net margin | - | 18.42% | 22.08% | 28.53% | 30.07% | 30.61% |
| EPS 2 | 25.44 | 73.66 | 102.5 | 139.2 | 167.8 | 193.9 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 18.30 | 25.06 | 55.80 |
| Announcement Date | 1/29/21 | 1/31/22 | 2/14/23 | - | - | - |
1IDR in Billions2IDR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | 5,198 | 5,057 | 3,531 | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | 2,367 | 2,700 | 2,768 | - | - | - | - | - | - |
| Operating Margin | - | - | 45.55% | 53.4% | 78.41% | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | 1,261 | 1,941 | 1,804 | - | - | - | - | - | - |
| Net income | 987.7 | 1,074 | 1,055 | 1,458 | - | 1,378 | - | - | - | - | - |
| Net margin | - | - | 20.3% | 28.84% | - | - | - | - | - | - | - |
| EPS | 24.01 | 26.11 | - | - | 29.57 | 29.87 | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - | 12.36 | - | - | - |
| Announcement Date | 4/28/22 | 10/28/22 | 2/14/23 | 4/27/23 | 9/19/23 | 10/31/23 | - | - | - | - | - |
1IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 13% | 14.6% | 16.1% | 16.7% | 16.8% |
| ROA (Net income/ Total Assets) | - | 1.2% | 1.49% | 1.79% | 1.89% | 2% |
| Assets 1 | - | 252,435 | 285,516 | 369,985 | 414,680 | 450,088 |
| Book Value Per Share 2 | - | 608.0 | 815.0 | 950.0 | 1,080 | 1,284 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 1/29/21 | 1/31/22 | 2/14/23 | - | - | - |
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
BUY
Number of Analysts
11
Last Close Price
2,470
IDR
Average target price
2,635
IDR
Spread / Average Target
+6.68%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +41.95% | 7.02B | |
| -4.40% | 58.55B | |
| +8.54% | 39B | |
| +5.27% | 21.7B | |
| -4.29% | 11.6B | |
| +10.67% | 11.07B | |
| +3.00% | 7.95B | |
| -6.78% | 6.32B | |
| -1.89% | 5.57B | |
| +8.42% | 4.43B |
- Stock Market
- Equities
- BRIS Stock
- Financials PT Bank Syariah Indonesia Tbk
