Stock IPOL PT INDOPOLY SWAKARSA INDUSTRY TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Indopoly Swakarsa Industry Tbk

Equities

IPOL

ID1000115900

Non-Paper Containers & Packaging

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
130 IDR -2.26% Intraday chart for PT Indopoly Swakarsa Industry Tbk -2.26% -17.20%
Apr. 02 PT Indopoly Swakarsa Industry Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Indopoly Swakarsa Industry Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 39.57 43.14 72.17 76.68 70.93 65.75
Enterprise Value (EV) 1 129.4 115.8 113.9 129.4 126.4 128
P/E ratio 8.16 x 10.2 x 9.16 x 8.69 x 22.3 x 232 x
Yield 3.39% - 3.21% 3.24% - -
Capitalization / Revenue 0.19 x 0.21 x 0.36 x 0.32 x 0.31 x 0.34 x
EV / Revenue 0.61 x 0.57 x 0.58 x 0.54 x 0.56 x 0.66 x
EV / EBITDA 5.14 x 4.9 x 4.07 x 4.5 x 5.98 x 7.62 x
EV / FCF -48.3 x 6.69 x 4.11 x -11.3 x 42.7 x -20.3 x
FCF Yield -2.07% 14.9% 24.4% -8.86% 2.34% -4.94%
Price to Book 0.25 x 0.27 x 0.43 x 0.44 x 0.42 x 0.39 x
Nbr of stocks (in thousands) 6,443,380 6,443,380 6,443,380 6,443,380 6,443,380 6,443,380
Reference price 2 0.006141 0.006696 0.0112 0.0119 0.0110 0.0102
Announcement Date 3/28/19 4/3/20 4/6/21 4/13/22 3/30/23 4/2/24
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 211.6 203.3 197.9 239.4 227.7 193.9
EBITDA 1 25.19 23.65 27.99 28.73 21.14 16.8
EBIT 1 13.55 12.18 16.35 17.59 10.06 5.273
Operating Margin 6.4% 5.99% 8.26% 7.35% 4.42% 2.72%
Earnings before Tax (EBT) 1 7.639 6.6 12.45 13.52 5.031 0.9683
Net income 1 4.854 4.223 7.885 8.83 3.179 0.2856
Net margin 2.29% 2.08% 3.98% 3.69% 1.4% 0.15%
EPS 2 0.000753 0.000655 0.001223 0.001370 0.000493 0.000044
Free Cash Flow 1 -2.68 17.31 27.74 -11.47 2.957 -6.318
FCF margin -1.27% 8.51% 14.02% -4.79% 1.3% -3.26%
FCF Conversion (EBITDA) - 73.17% 99.09% - 13.98% -
FCF Conversion (Net income) - 409.87% 351.74% - 93.01% -
Dividend per Share 2 0.000208 - 0.000359 0.000386 - -
Announcement Date 3/28/19 4/3/20 4/6/21 4/13/22 3/30/23 4/2/24
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 89.8 72.7 41.7 52.8 55.5 62.2
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.565 x 3.072 x 1.49 x 1.836 x 2.623 x 3.704 x
Free Cash Flow 1 -2.68 17.3 27.7 -11.5 2.96 -6.32
ROE (net income / shareholders' equity) 3.16% 2.77% 5.02% 5.27% 2.07% 0.24%
ROA (Net income/ Total Assets) 2.92% 2.67% 3.66% 3.79% 2.17% 1.17%
Assets 1 166.2 158 215.4 232.8 146.6 24.47
Book Value Per Share 2 0.0200 0.0200 0.0300 0.0300 0.0300 0.0300
Cash Flow per Share 2 0 0 0 0 0 0
Capex 1 7.89 1.37 4.18 10.7 8.15 21.7
Capex / Sales 3.73% 0.67% 2.11% 4.45% 3.58% 11.21%
Announcement Date 3/28/19 4/3/20 4/6/21 4/13/22 3/30/23 4/2/24
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Plastic Containers & Packaging

1st Jan change Capi.
PT INDOPOLY SWAKARSA INDUSTRY TBK Stock PT Indopoly Swakarsa Industry Tbk
-17.20% 51.63M
AMCOR PLC Stock Amcor plc
-6.95% 12.96B
APTARGROUP, INC. Stock AptarGroup, Inc.
+15.94% 9.48B
BERRY GLOBAL GROUP, INC. Stock Berry Global Group, Inc.
-15.34% 6.61B
TAIWAN HON CHUAN ENTERPRISE CO., LTD. Stock Taiwan Hon Chuan Enterprise Co., Ltd.
+26.40% 1.39B
SCIENTEX Stock Scientex
+7.61% 1.33B
FP CORPORATION Stock FP Corporation
-15.31% 1.29B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD. Stock Shanghai Zijiang Enterprise Group Co., Ltd.
+27.87% 1.26B
SHENZHEN LEAGUER CO., LTD. Stock Shenzhen Leaguer Co., Ltd.
-24.91% 997M
HUANGSHAN NOVEL CO.,LTD Stock Huangshan Novel Co.,Ltd
+21.08% 855M
Plastic Containers & Packaging
  1. Stock Market
  2. Equities
  3. IPOL Stock
  4. Financials PT Indopoly Swakarsa Industry Tbk