Stock HMSP PT HANJAYA MANDALA SAMPOERNA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Hanjaya Mandala Sampoerna Tbk

Equities

HMSP

ID1000074008

Tobacco

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
835 IDR -1.18% Intraday chart for PT Hanjaya Mandala Sampoerna Tbk +1.83% -6.70%
Mar. 15 PT Hanjaya Mandala Sampoerna Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Hanjaya Mandala Sampoerna Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 244,267,961 175,058,706 112,246,944 97,707,185 104,104,679 97,125,594 - -
Enterprise Value (EV) 2 225,471 159,254 94,403 94,424 104,105 87,260 88,664 93,603
P/E ratio 17.8 x 20.3 x 15.8 x 15.6 x 12.8 x 11.1 x 9.88 x 8.13 x
Yield 5.58% 7.96% 7.54% 7.54% - 8.56% 9.58% 11%
Capitalization / Revenue 2.3 x 1.89 x 1.14 x 0.88 x 0.9 x 0.79 x 0.72 x 0.67 x
EV / Revenue 2.13 x 1.72 x 0.95 x 0.85 x 0.9 x 0.71 x 0.66 x 0.65 x
EV / EBITDA 12.2 x 13.6 x 9.67 x 10.7 x 10.3 x 7.61 x 6.97 x 5.96 x
EV / FCF 13.9 x 14 x 9.55 x 18.2 x - 9.45 x 11 x 8.99 x
FCF Yield 7.18% 7.15% 10.5% 5.48% - 10.6% 9.09% 11.1%
Price to Book 6.85 x 5.79 x 3.85 x 3.47 x - 3.22 x 3.12 x 3.02 x
Nbr of stocks (in thousands) 116,318,077 116,318,077 116,318,077 116,318,077 116,318,077 116,318,077 - -
Reference price 3 2,100 1,505 965.0 840.0 895.0 835.0 835.0 835.0
Announcement Date 3/30/20 3/23/21 3/24/22 3/31/23 3/15/24 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 106,055 92,425 98,875 111,211 115,983 122,838 133,980 144,913
EBITDA 1 18,473 11,752 9,764 8,860 10,095 11,464 12,714 15,713
EBIT 1 17,077 10,402 8,583 7,753 8,964 10,174 11,477 13,067
Operating Margin 16.1% 11.25% 8.68% 6.97% 7.73% 8.28% 8.57% 9.02%
Earnings before Tax (EBT) 1 18,259 11,161 9,152 8,273 10,311 11,204 12,501 14,798
Net income 1 13,722 8,581 7,137 6,324 8,097 8,774 9,852 11,607
Net margin 12.94% 9.28% 7.22% 5.69% 6.98% 7.14% 7.35% 8.01%
EPS 2 118.0 74.00 61.00 54.00 70.00 75.35 84.54 102.8
Free Cash Flow 3 16,186,430 11,386,211 9,890,136 5,176,514 - 9,236,700 8,056,958 10,409,100
FCF margin 15,262.27% 12,319.38% 10,002.69% 4,654.66% - 7,519.41% 6,013.55% 7,183.01%
FCF Conversion (EBITDA) 87,621.19% 96,891.13% 101,296.88% 58,424.05% - 80,571.1% 63,369.6% 66,244.09%
FCF Conversion (Net income) 117,963.89% 132,685.11% 138,573.65% 81,858.37% - 105,273.79% 81,776.37% 89,681.31%
Dividend per Share 2 117.2 119.8 72.80 63.30 - 71.51 79.96 91.59
Announcement Date 3/30/20 3/23/21 3/24/22 3/31/23 3/15/24 - - -
1IDR in Billions2IDR3IDR in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2023 Q3 2023 Q4
Net sales 1 24,891 31,142 28,686
EBITDA - - -
EBIT 1 1,713 - 1,830
Operating Margin 6.88% - 6.38%
Earnings before Tax (EBT) 1 - - 2,456
Net income 1 1,421 2,455 1,892
Net margin 5.71% 7.88% 6.59%
EPS 12.00 - -
Dividend per Share - - -
Announcement Date 10/29/21 10/30/23 3/15/24
1IDR in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 18,797 15,804 17,844 3,283 - 9,866 8,462 3,523
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2 16,186,430 11,386,211 9,890,136 5,176,514 - 9,236,700 8,056,958 10,409,100
ROE (net income / shareholders' equity) 38.6% 26% 24% 22% - 28.8% 31% 33.8%
ROA (Net income/ Total Assets) 28.1% 17.1% 13.9% 11.7% - 15.5% 16% 18%
Assets 1 48,762 50,288 51,382 53,939 - 56,485 61,649 64,363
Book Value Per Share 3 307.0 260.0 251.0 242.0 - 259.0 267.0 277.0
Cash Flow per Share 147.0 103.0 88.60 63.20 - - - -
Capex 1 960 567 412 2,179 - 1,878 1,811 1,910
Capex / Sales 0.9% 0.61% 0.42% 1.96% - 1.53% 1.35% 1.32%
Announcement Date 3/30/20 3/23/21 3/24/22 3/31/23 3/15/24 - - -
1IDR in Billions2IDR in Million3IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for PT Hanjaya Mandala Sampoerna Tbk

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
835 IDR
Average target price
1,035 IDR
Spread / Average Target
+24.00%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Cigars & Cigarette Manufacturing

1st Jan change Capi.
PT HANJAYA MANDALA SAMPOERNA TBK Stock PT Hanjaya Mandala Sampoerna Tbk
-6.70% 5.99B
ALTRIA GROUP, INC. Stock Altria Group, Inc.
+7.54% 74.51B
ITC LIMITED Stock ITC Limited
-4.78% 65.87B
KT&G CORPORATION Stock KT&G Corporation
+2.30% 7.29B
RLX TECHNOLOGY INC. Stock RLX Technology Inc.
-4.50% 2.43B
PT GUDANG GARAM TBK Stock PT Gudang Garam Tbk
-6.03% 2.27B
BRITISH AMERICAN TOBACCO BANGLADESH COMPANY LIMITED Stock British American Tobacco Bangladesh Company Limited
-29.73% 1.79B
SCANDINAVIAN TOBACCO GROUP A/S Stock Scandinavian Tobacco Group A/S
-3.67% 1.36B
EASTERN COMPANY S.A.E Stock Eastern Company S.A.E
-11.55% 1.17B
KARELIA TOBACCO COMPANY INC. Stock Karelia Tobacco Company Inc.
0.00% 1.01B
Cigars & Cigarette Manufacturing
  1. Stock Market
  2. Equities
  3. HMSP Stock
  4. Financials PT Hanjaya Mandala Sampoerna Tbk