Stock BSML PT BINTANG SAMUDERA MANDIRI LINES TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Bintang Samudera Mandiri Lines Tbk

Equities

BSML

ID1000165400

Marine Port Services

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
99 IDR -1.00% Intraday chart for PT Bintang Samudera Mandiri Lines Tbk -29.29% -34.44%
May. 10 PT Bintang Samudera Mandiri Lines Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 01 PT Bintang Samudera Mandiri Lines Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 358,944 640,178 279,384
Enterprise Value (EV) 1 463,640 740,119 373,361
P/E ratio 82 x 40 x 16.4 x
Yield 0.56% 0.47% 1.07%
Capitalization / Revenue 5.87 x 1.85 x 0.88 x
EV / Revenue 7.58 x 2.13 x 1.18 x
EV / EBITDA 19.8 x 19.4 x 9.6 x
EV / FCF -56,556,738 x -126,317,487 x 522,121,535 x
FCF Yield -0% -0% 0%
Price to Book 3.8 x 5.9 x 2.26 x
Nbr of stocks (in thousands) 1,850,225 1,850,225 1,850,225
Reference price 2 194.0 346.0 151.0
Announcement Date 4/29/22 4/13/23 4/1/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 22,340 41,814 26,962 61,159 346,766 317,056
EBITDA 1 13,375 19,076 14,861 23,393 38,192 38,912
EBIT 1 12,501 12,850 4,162 8,425 27,704 28,230
Operating Margin 55.96% 30.73% 15.44% 13.78% 7.99% 8.9%
Earnings before Tax (EBT) 1 11,062 2,032 705.3 5,107 20,756 20,876
Net income 1 10,794 1,530 428.6 4,377 16,020 17,072
Net margin 48.32% 3.66% 1.59% 7.16% 4.62% 5.38%
EPS 2 26.33 3.732 1.045 2.365 8.659 9.227
Free Cash Flow - -5,550 3,470 -8,198 -5,859 715.1
FCF margin - -13.27% 12.87% -13.4% -1.69% 0.23%
FCF Conversion (EBITDA) - - 23.35% - - 1.84%
FCF Conversion (Net income) - - 809.65% - - 4.19%
Dividend per Share - - - 1.080 1.620 1.620
Announcement Date 12/9/21 12/9/21 12/9/21 4/29/22 4/13/23 4/1/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 150,435 142,773 140,087 104,696 99,942 93,977
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 11.25 x 7.485 x 9.427 x 4.476 x 2.617 x 2.415 x
Free Cash Flow - -5,550 3,470 -8,198 -5,859 715
ROE (net income / shareholders' equity) - 3.9% 0.87% 6.01% 15.8% 14.7%
ROA (Net income/ Total Assets) - 3.85% 1.23% 2.3% 6.67% 6.72%
Assets 1 - 39,764 34,941 190,517 240,085 254,236
Book Value Per Share 2 76.00 115.0 125.0 51.10 58.70 66.80
Cash Flow per Share 2 0.4500 0.7200 0.9600 14.90 7.190 2.810
Capex 1 27,334 19,589 6,239 18,198 27,911 15,454
Capex / Sales 122.35% 46.85% 23.14% 29.76% 8.05% 4.87%
Announcement Date 12/9/21 12/9/21 12/9/21 4/29/22 4/13/23 4/1/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Marine Port Services

1st Jan change Capi.
PT BINTANG SAMUDERA MANDIRI LINES TBK Stock PT Bintang Samudera Mandiri Lines Tbk
-34.44% 11.27M
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED Stock Adani Ports & Special Economic Zone Limited
+40.32% 37.2B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD. Stock Shanghai International Port (Group) Co., Ltd.
+16.12% 18.29B
DP WORLD PLC Stock DP World PLC
0.00% 13.47B
MISC Stock MISC
+14.40% 7.91B
QINGDAO PORT INTERNATIONAL CO., LTD. Stock Qingdao Port International Co., Ltd.
+36.17% 7.15B
ABU DHABI PORTS COMPANY Stock Abu Dhabi Ports Company
-20.38% 7.04B
JSW INFRASTRUCTURE LIMITED Stock JSW Infrastructure Limited
+35.89% 6.93B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED Stock China Merchants Port Holdings Company Limited
+4.51% 5.97B
QUBE HOLDINGS LIMITED Stock Qube Holdings Limited
+10.80% 4.21B
Other Marine Port Services
  1. Stock Market
  2. Equities
  3. BSML Stock
  4. Financials PT Bintang Samudera Mandiri Lines Tbk