|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7,050.00 IDR | -1.74% |
|
-7.54% | -6.00% |
| Dec. 08 | Aster to carry out further upgrades at Singapore Bukom refinery | RE |
| Nov. 24 | Chandra Asri Pacific provides loan facility to Aster Port and Terminal | RE |
Company Valuation: PT Chandra Asri Pacific Tbk
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 161,839,196 | 158,424,267 | 222,334,671 | 454,185,612 | 648,836,588 | 609,852,538 | - | - |
| Change | - | -2.11% | 40.34% | 104.28% | 42.86% | -6.01% | - | - |
| Enterprise Value (EV) 1 | 160,773 | 144,795 | 223,252 | 458,956 | 659,235 | 632,056 | 637,603 | 640,924 |
| Change | - | -9.94% | 54.18% | 105.58% | 43.64% | -4.12% | 0.88% | 0.52% |
| P/E ratio | 219x | 68.2x | - | -662x | -457x | - | - | - |
| PBR | 62.7x | 3.78x | 4.36x | 8.12x | 12.3x | 14.2x | 14.2x | 14.2x |
| PEG | - | 0x | - | - | -4x | - | - | - |
| Capitalization / Revenue | 6.27x | 4.29x | 6.23x | 13.3x | 22.2x | 5.63x | 5.54x | 5.43x |
| EV / Revenue | 6.23x | 3.92x | 6.26x | 13.4x | 22.5x | 5.84x | 5.8x | 5.7x |
| EV / EBITDA | 61.5x | 28.7x | -797x | 341x | 690x | 5,437x | 162x | 105x |
| EV / EBIT | 138x | 39.9x | -128x | -1,039x | -708x | -291x | - | 204x |
| EV / FCF | 40.2x | - | - | 807x | - | -64x | -191x | -368x |
| FCF Yield | 2.49% | - | - | 0.12% | - | -1.56% | -0.52% | -0.27% |
| Dividend per Share 3 | - | 14.89 | - | - | - | 33.29 | 99.87 | - |
| Rate of return | - | 0.81% | - | - | - | 0.47% | 1.42% | - |
| EPS 3 | 10.35 | 26.84 | - | -7.926 | -16.41 | - | - | - |
| Distribution rate | - | 55.5% | - | - | - | - | - | - |
| Net sales 1 | 25,798 | 36,944 | 35,671 | 34,241 | 29,292 | 108,261 | 110,005 | 112,396 |
| EBITDA 1 | 2,614 | 5,053 | -280 | 1,344 | 955.6 | 116.2 | 3,936 | 6,078 |
| EBIT 1 | 1,163 | 3,632 | -1,739 | -441.9 | -930.8 | -2,176 | - | 3,139 |
| Net income 1 | 733.4 | 2,178 | - | -532.3 | -1,135 | -2,856 | -614.5 | 465 |
| Net Debt 1 | -1,066 | -13,629 | 917.5 | 4,770 | 10,399 | 22,204 | 27,750 | 31,072 |
| Reference price 3 | 2,268.75 | 1,831.25 | 2,570.00 | 5,250.00 | 7,500.00 | 7,050.00 | 7,050.00 | 7,050.00 |
| Nbr of stocks (in thousands) | 71,334,081 | 86,511,545 | 86,511,545 | 86,511,545 | 86,511,545 | 86,503,906 | - | - |
| Announcement Date | 3/3/21 | 3/15/22 | 3/31/23 | 3/29/24 | 3/17/25 | - | - | - |
1IDR in Million2IDR in Billions3IDR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 5.94x | 5530.1x | 0.46% | 37.27B | |
| 24.91x | 3.71x | 12.26x | 2.17% | 107B | |
| -33.15x | 1.28x | 9.45x | 5.6% | 43.69B | |
| 17.19x | 1.47x | 9.42x | 1.82% | 30.37B | |
| 61.8x | 2.85x | 43x | - | 20.48B | |
| 18.44x | 1.03x | 10.43x | 2.61% | 18.58B | |
| 10.64x | 3.06x | 8.58x | 4.09% | 18.27B | |
| 229.62x | 7.19x | 47.05x | 0.03% | 17.24B | |
| 106.1x | 2.17x | 19.23x | 1.11% | 15.22B | |
| 34.99x | - | - | 1.48% | 16B | |
| Average | 52.28x | 3.19x | 632.17x | 2.15% | 32.46B | |
| Weighted average by Cap. | 33.72x | 3.28x | 681.90x | 2.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- TPIA Stock
- Valuation PT Chandra Asri Pacific Tbk
Select your edition
All financial news and data tailored to specific country editions
