Stock SDRA PT BANK WOORI SAUDARA INDONESIA 1906 TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Bank Woori Saudara Indonesia 1906 Tbk

Equities

SDRA

ID1000105307

Banks

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
505 IDR -3.81% Intraday chart for PT Bank Woori Saudara Indonesia 1906 Tbk -5.61% -10.62%
Feb. 13 PT Bank Woori Saudara Indonesia 1906 Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Bank Woori Saudara Indonesia 1906 Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5,659,597 5,462,169 4,869,885 4,792,642 4,883,894 4,841,052
Enterprise Value (EV) 1 10,574,290 10,569,421 14,041,589 11,278,958 12,987,303 13,919,450
P/E ratio 10.5 x 10.9 x 9.09 x 6.36 x 5.68 x 6.94 x
Yield - - - 3.27% 3.95% -
Capitalization / Revenue 3.95 x 4 x 3.4 x 3.03 x 2.45 x 2.75 x
EV / Revenue 7.37 x 7.75 x 9.81 x 7.13 x 6.51 x 7.9 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 0.86 x 0.79 x 0.67 x 0.52 x 0.49 x 0.47 x
Nbr of stocks (in thousands) 6,580,926 6,580,926 6,580,926 8,482,552 8,568,234 8,568,234
Reference price 2 860.0 830.0 740.0 565.0 570.0 565.0
Announcement Date 2/28/19 3/4/20 3/2/21 3/4/22 3/1/23 2/13/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,434,075 1,364,109 1,431,257 1,582,370 1,994,615 1,761,291
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 734,723 672,866 692,054 820,650 1,113,455 908,101
Net income 1 537,971 499,791 536,001 629,168 860,571 697,864
Net margin 37.51% 36.64% 37.45% 39.76% 43.14% 39.62%
EPS 2 81.75 75.94 81.45 88.89 100.4 81.45
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - 18.50 22.50 -
Announcement Date 2/28/19 3/4/20 3/2/21 3/4/22 3/1/23 2/13/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 4,914,693 5,107,252 9,171,704 6,486,316 8,103,409 9,078,398
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 8.5% 7.41% 7.55% 7.61% 8.97% 6.91%
ROA (Net income/ Total Assets) 1.9% 1.5% 1.43% 1.54% 1.81% 1.31%
Assets 1 28,360,536 33,286,114 37,498,321 40,929,482 47,650,664 53,162,490
Book Value Per Share 2 995.0 1,054 1,105 1,080 1,159 1,199
Cash Flow per Share 2 184.0 482.0 247.0 304.0 264.0 261.0
Capex 1 18,161 22,252 15,632 13,386 49,905 41,545
Capex / Sales 1.27% 1.63% 1.09% 0.85% 2.5% 2.36%
Announcement Date 2/28/19 3/4/20 3/2/21 3/4/22 3/1/23 2/13/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Commercial Banks

1st Jan change Capi.
PT BANK WOORI SAUDARA INDONESIA 1906 TBK Stock PT Bank Woori Saudara Indonesia 1906 Tbk
-10.62% 277M
AGRICULTURAL BANK OF CHINA LIMITED Stock Agricultural Bank of China Limited
+18.60% 210B
PT BANK CENTRAL ASIA TBK Stock PT Bank Central Asia Tbk
+4.26% 73.14B
ANZ GROUP HOLDINGS LIMITED Stock ANZ Group Holdings Limited
+8.29% 54.82B
INDUSTRIAL BANK CO., LTD. Stock Industrial Bank Co., Ltd.
+3.27% 47.1B
CHINA CITIC BANK CO., LTD. Stock China CITIC Bank Co., Ltd.
+21.47% 44.81B
JAPAN POST BANK CO., LTD. Stock JAPAN POST BANK Co., Ltd.
+10.93% 36.6B
QATAR NATIONAL BANK (Q.P.S.C.) Stock Qatar National Bank (Q.P.S.C.)
-16.09% 35.14B
INVEST BANK Stock Invest bank
-96.60% 32.24B
FIFTH THIRD BANCORP Stock Fifth Third Bancorp
+7.64% 25.23B
Commercial Banks
  1. Stock Market
  2. Equities
  3. SDRA Stock
  4. Financials PT Bank Woori Saudara Indonesia 1906 Tbk