Valuation PT Dian Swastatika Sentosa Tbk

Equities

End-of-day quote INDONESIA S.E. Other stock markets 2024-09-13			5-day change	1st Jan Change
41,350.00 ^IDR	-0.06%		+0.30%	+416.88%

Jun. 28	PT Dian Swastatika Sentosa Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
Mar. 30	PT Dian Swastatika Sentosa Tbk Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	716.3	768.4	879.1	2,655	1,958	3,204
Change	-	7.28%	14.41%	202.01%	-26.26%	63.66%
Enterprise Value (EV) ¹	1,693	1,817	931.1	2,677	2,469	3,353
Change	-	7.31%	-48.75%	187.54%	-7.77%	35.81%
P/E ratio	8.02x	15.3x	-10.5x	22.1x	3.29x	8.77x
PBR	0.52x	0.52x	0.65x	1.74x	0.98x	2.32x
PEG	-	-0.3x	0x	-0x	0x	-0.4x
Capitalization / Revenue	0.4x	0.46x	0.58x	1.23x	0.33x	0.64x
EV / Revenue	0.96x	1.09x	0.62x	1.24x	0.41x	0.67x
EV / EBITDA	4.52x	6.38x	3.91x	4.64x	1.18x	2.3x
EV / EBIT	5.14x	7.64x	5.36x	5.39x	1.33x	2.67x
EV / FCF	61.4x	24.4x	11.5x	10.3x	1.97x	8.41x
FCF Yield	1.63%	4.09%	8.71%	9.67%	50.8%	11.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0116	0.006517	-0.0109	0.0156	0.0773	0.0592
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,769	1,666	1,507	2,165	5,956	5,015
EBITDA ¹	375	284.7	237.9	576.8	2,092	1,457
EBIT ¹	329.4	237.9	173.6	497.1	1,853	1,255
Net income ¹	89.35	50.22	-83.82	120.1	595.3	426.2
Net Debt ¹	976.8	1,048	51.95	22.15	511.3	149.1
Reference price ²	0.093	0.100	0.114	0.345	0.254	0.520
Nbr of stocks (in thousands)	7,705,523	7,705,523	7,705,523	7,705,523	7,705,523	6,164,470
Announcement Date	3/29/19	3/31/20	4/28/21	3/22/22	3/15/23	3/30/24

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CHINA SHENHUA ENERGY COMPANY LIMITED	9.12x	1.73x	5.36x	+7.81%	101B
COAL INDIA LIMITED	8.33x	1.79x	5.55x	+5.39%	36.02B
SHAANXI COAL INDUSTRY COMPANY LIMITED	9.89x	1.17x	3.44x	+6.00%	30.43B
CHINA COAL ENERGY COMPANY LIMITED	5.63x	0.64x	2.78x	+6.02%	20.75B
YANKUANG ENERGY GROUP COMPANY LIMITED	5.26x	1.13x	3.82x	+11.72%	15.26B
PT ADARO ENERGY INDONESIA TBK	5.83x	0.59x	1.57x	+8.33%	7.33B
SHANXI COKING COAL ENERGY GROUP CO., LTD.	9.42x	0.44x	1.95x	+6.97%	5.68B
Average	7.64x	1.07x	3.50x	+7.46%	30.94B
Weighted average by Cap.	8.38x	1.44x	4.55x	+7.25%