Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Indonesia
  4. INDONESIA STOCK EXCHANGE
  5. PT Hanjaya Mandala Sampoerna Tbk
  6. Financials
    HMSP   ID1000074008

PT HANJAYA MANDALA SAMPOERNA TBK

(HMSP)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 431 540 065244 267 961175 058 706111 083 763111 083 763-
Enterprise Value (EV)2 416 024225 471159 25496 64596 83396 581
P/E ratio 32,0x17,8x20,3x14,8x13,6x12,3x
Yield -5,58%7,96%7,62%6,95%7,27%
Capitalization / Revenue 4,04x2,30x1,89x1,14x1,07x0,99x
EV / Revenue 3,90x2,13x1,72x1,00x0,93x0,86x
EV / EBITDA 23,3x12,2x13,6x9,40x8,91x8,12x
Price to Book 12,2x6,85x5,79x3,79x3,72x3,63x
Nbr of stocks (in thousands) 116 318 077116 318 077116 318 077116 318 077116 318 077-
Reference price (IDR) 3 7102 1001 505955955955
Announcement Date 03/21/201903/30/202003/23/2021---
1 IDR in Million
2 IDR in Billions
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 106 742106 05592 42597 027104 116112 360
EBITDA1 17 85618 47311 75210 27910 86611 900
Operating profit (EBIT)1 16 88217 07710 4029 1279 85610 637
Operating Margin 15,8%16,1%11,3%9,41%9,47%9,47%
Pre-Tax Profit (EBT)1 17 96118 25911 1619 68310 52111 641
Net income1 13 53813 7228 5817 5098 3178 964
Net margin 12,7%12,9%9,28%7,74%7,99%7,98%
EPS2 11611874,064,370,377,4
Dividend per Share2 -11712072,866,469,4
Announcement Date 03/21/201903/30/202003/23/2021---
1 IDR in Billions
2 IDR
Previous periodNext period
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q2 2020 Q3 2020 Q4 2021 Q1 2021 Q2 2021 Q3
Net sales1 21 04423 04624 64723 55824 07024 891
EBITDA --2 396---
Operating profit (EBIT)1 --2 0353 1581 7831 713
Operating Margin --8,26%13,4%7,41%6,88%
Pre-Tax Profit (EBT) ------
Net income1 1 5652 0241 671-1 5481 421
Net margin 7,44%8,78%6,78%-6,43%5,71%
EPS2 22,017,06,00-14,012,0
Dividend per Share ------
Announcement Date 07/22/202011/18/202003/23/202104/29/202107/29/202110/29/2021
1 IDR in Billions
2 IDR
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 ------
Net Cash position1 15 51618 79715 80414 43814 25114 503
Leverage (Debt / EBITDA) -0,87x-1,02x-1,34x-1,40x-1,31x-1,22x
Free Cash Flow2 19 208 94216 186 43011 386 2112 303 5008 307 60010 255 800
ROE (Net Profit / Equities) 39,0%38,6%26,0%25,4%27,8%30,0%
Shareholders' equity1 34 73535 52032 95529 54429 94429 880
ROA (Net Profit / Asset) 30,2%28,1%17,1%15,4%17,3%18,9%
Assets1 44 87248 76250 28848 64947 96147 433
Book Value Per Share3 304307260252257263
Cash Flow per Share3 17414710385,364,592,4
Capex1 985960567973910982
Capex / Sales 0,92%0,90%0,61%1,00%0,87%0,87%
Announcement Date 03/21/201903/30/202003/23/2021---
1 IDR in Billions
2 IDR in Million
3 IDR
Previous periodNext period
Key data
Capitalization (IDR) 111 083 763 439 500
Capitalization (USD) 7 764 294 642
Net sales (IDR) 92 425 210 000 000
Net sales (USD) 6 469 764 700
Number of employees 21 072
Sales / Employee (IDR) 4 386 162 206
Sales / Employee (USD) 307 031
Avg. Exchange 20 sessions (IDR) 10 826 599 115
Avg. Exchange 20 sessions (USD) 757 862
Average Daily Capital Traded 0%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA