Stock HDIT PT HENSEL DAVEST INDONESIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Hensel Davest Indonesia Tbk

Equities

HDIT

ID1000150303

Financial Technology (Fintech)

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
9 IDR -10.00% Intraday chart for PT Hensel Davest Indonesia Tbk -40.00% -82.00%
Mar. 27 PT Hensel Davest Indonesia Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Hensel Davest Indonesia Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 1,006,289 457,404 518,391 82,333 76,234
Enterprise Value (EV) 1 934,570 500,132 521,673 87,171 81,189
P/E ratio 85.1 x 119 x -69.7 x -3.6 x -1.81 x
Yield - - - - -
Capitalization / Revenue 0.1 x 0.14 x 0.15 x 0.02 x 0.04 x
EV / Revenue 0.1 x 0.16 x 0.15 x 0.02 x 0.04 x
EV / EBITDA 79.6 x -804 x -90.9 x -4 x -2 x
EV / FCF -6.47 x -3.58 x -7.89 x 0.96 x -11.8 x
FCF Yield -15.5% -27.9% -12.7% 104% -8.47%
Price to Book 2.85 x 1.28 x 1.49 x 0.25 x 0.27 x
Nbr of stocks (in thousands) 1,524,680 1,524,680 1,524,680 1,524,680 1,524,680
Reference price 2 660.0 300.0 340.0 54.00 50.00
Announcement Date 5/29/20 6/30/21 5/30/22 5/7/23 3/27/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 6,003,379 9,629,825 3,156,660 3,489,268 4,116,138 2,154,529
EBITDA 1 15,729 11,735 -622.1 -5,739 -21,772 -40,649
EBIT 1 15,709 11,712 -1,038 -6,253 -22,582 -41,288
Operating Margin 0.26% 0.12% -0.03% -0.18% -0.55% -1.92%
Earnings before Tax (EBT) 1 15,137 15,004 4,295 -6,443 -23,000 -42,202
Net income 1 11,339 11,832 3,863 -7,437 -22,864 -42,132
Net margin 0.19% 0.12% 0.12% -0.21% -0.56% -1.96%
EPS 2 9.920 7.760 2.530 -4.880 -15.00 -27.63
Free Cash Flow 1 -17,563 -144,413 -139,672 -66,120 90,806 -6,881
FCF margin -0.29% -1.5% -4.42% -1.89% 2.21% -0.32%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 7/1/19 5/29/20 6/30/21 5/30/22 5/7/23 3/27/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3,609 - 42,728 3,282 4,838 4,955
Net Cash position 1 - 71,719 - - - -
Leverage (Debt/EBITDA) 0.2295 x - -68.69 x -0.5718 x -0.2222 x -0.1219 x
Free Cash Flow 1 -17,563 -144,413 -139,672 -66,120 90,806 -6,881
ROE (net income / shareholders' equity) 8.19% 4.71% 1.19% -2.02% -6.68% -13.6%
ROA (Net income/ Total Assets) 6.03% 2.68% -0.17% -0.89% -3.45% -7.35%
Assets 1 188,117 442,116 -2,313,030 835,873 663,477 573,543
Book Value Per Share 2 131.0 231.0 234.0 229.0 214.0 186.0
Cash Flow per Share 2 1.350 47.00 0.1200 0.1800 0.1100 0.0300
Capex 1 1,850 31.6 - 2,047 - 8.5
Capex / Sales 0.03% 0% - 0.06% - 0%
Announcement Date 7/1/19 5/29/20 6/30/21 5/30/22 5/7/23 3/27/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Financial Technology (Fintech) (NEC)

1st Jan change Capi.
PT HENSEL DAVEST INDONESIA TBK Stock PT Hensel Davest Indonesia Tbk
-82.00% 844K
INTUIT INC. Stock Intuit Inc.
-1.63% 175B
FIDELITY NATIONAL INFORMATION SERVICES, INC. Stock Fidelity National Information Services, Inc.
+11.60% 38.14B
ADYEN N.V. Stock Adyen N.V.
-3.12% 37.5B
ROBINHOOD MARKETS, INC. Stock Robinhood Markets, Inc.
+30.53% 14.49B
AFFIRM HOLDINGS, INC. Stock Affirm Holdings, Inc.
-35.69% 9.78B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD. Stock Hithink RoyalFlush Information Network Co., Ltd.
-22.92% 8.98B
FUTU HOLDINGS LIMITED Stock Futu Holdings Limited
+17.19% 8.87B
PB FINTECH LIMITED Stock PB Fintech Limited
+59.18% 6.78B
STONECO LTD. Stock StoneCo Ltd.
-15.34% 4.82B
Financial Technology (Fintech) (NEC)
  1. Stock Market
  2. Equities
  3. HDIT Stock
  4. Financials PT Hensel Davest Indonesia Tbk