Stock CRSN PT CARSURIN TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Carsurin Tbk

Equities

CRSN

ID1000191208

Business Support Services

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-06-13 pm EDT 		5-day change 1st Jan Change
102 IDR +0.99% Intraday chart for PT Carsurin Tbk +0.99% -20.93%
Apr. 26 PT Carsurin Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 27 PT Carsurin Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2023
Capitalization 1 373,068
Enterprise Value (EV) 1 393,066
P/E ratio 11.6 x
Yield -
Capitalization / Revenue 0.84 x
EV / Revenue 0.88 x
EV / EBITDA 5.43 x
EV / FCF -4,537,313 x
FCF Yield -0%
Price to Book 1.74 x
Nbr of stocks (in thousands) 2,892,000
Reference price 2 129.0
Announcement Date 3/27/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023
Net sales 1 278,838 318,590 363,365 444,429
EBITDA 1 34,872 42,774 60,595 72,368
EBIT 1 25,265 33,999 48,707 53,756
Operating Margin 9.06% 10.67% 13.4% 12.1%
Earnings before Tax (EBT) 1 22,619 30,242 43,615 45,761
Net income 1 14,098 20,948 29,938 27,549
Net margin 5.06% 6.58% 8.24% 6.2%
EPS 2 704.9 1,047 469.0 11.13
Free Cash Flow - 22,500 28,972 -86,630
FCF margin - 7.06% 7.97% -19.49%
FCF Conversion (EBITDA) - 52.6% 47.81% -
FCF Conversion (Net income) - 107.41% 96.77% -
Dividend per Share - - - -
Announcement Date 6/16/23 6/16/23 6/16/23 3/27/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023
Net Debt 1 21,839 9,186 1,235 19,998
Net Cash position 1 - - - -
Leverage (Debt/EBITDA) 0.6263 x 0.2148 x 0.0204 x 0.2763 x
Free Cash Flow - 22,500 28,972 -86,630
ROE (net income / shareholders' equity) - 25.1% 28.9% 17%
ROA (Net income/ Total Assets) - 15.1% 19.4% 14.1%
Assets 1 - 138,517 154,642 195,208
Book Value Per Share 2 3,898 4,839 71.80 74.20
Cash Flow per Share 2 348.0 544.0 14.40 11.40
Capex 1 5,196 11,381 14,844 109,156
Capex / Sales 1.86% 3.57% 4.09% 24.56%
Announcement Date 6/16/23 6/16/23 6/16/23 3/27/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Business Support Services

1st Jan change Capi.
PT CARSURIN TBK Stock PT Carsurin Tbk
-20.93% 18M
CINTAS CORPORATION Stock Cintas Corporation
+17.98% 72.14B
JACOBS SOLUTIONS INC. Stock Jacobs Solutions Inc.
+8.63% 17.66B
RB GLOBAL, INC. Stock RB Global, Inc.
+19.70% 14.64B
BUREAU VERITAS SA Stock Bureau Veritas SA
+16.83% 13.15B
INTERTEK GROUP PLC Stock Intertek Group plc
+12.06% 9.8B
TELEPERFORMANCE SE Stock Teleperformance SE
-23.02% 6.4B
GENPACT LIMITED Stock Genpact Limited
-10.54% 5.59B
MAXIMUS, INC. Stock Maximus, Inc.
+3.66% 5.29B
EXPONENT, INC. Stock Exponent, Inc.
+9.59% 4.89B
Other Business Support Services
  1. Stock Market
  2. Equities
  3. CRSN Stock
  4. Financials PT Carsurin Tbk