|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 505.00 IDR | -0.98% |
|
-1.94% | -14.41% |
Company Valuation: PT Industri Jamu dan Farmasi Sido Muncul Tbk
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 23,963,821 | 25,947,816 | 22,650,000 | 15,750,000 | 17,700,000 | 15,142,905 | - | - |
| Change | - | 8.28% | -12.71% | -30.46% | 12.38% | -14.45% | - | - |
| Enterprise Value (EV) 1 | 22,939 | 24,868 | 21,727 | 14,929 | 16,844 | 14,268 | 14,072 | 14,191 |
| Change | - | 8.41% | -12.63% | -31.29% | 12.83% | -15.3% | -1.37% | 0.84% |
| P/E ratio | 25.7x | 20.5x | 20.5x | 16.6x | 15.1x | 13.6x | 11.7x | 11.1x |
| PBR | 7.44x | 7.47x | 6.46x | 4.65x | 5.07x | 4.25x | 4.01x | 3.92x |
| PEG | - | 0.6x | -1.6x | -1.2x | 0.7x | -2.87x | 0.7x | 2.03x |
| Capitalization / Revenue | 7.18x | 6.45x | 5.86x | 4.42x | 4.52x | 3.82x | 3.44x | 3.24x |
| EV / Revenue | 6.88x | 6.18x | 5.62x | 4.19x | 4.3x | 3.6x | 3.19x | 3.04x |
| EV / EBITDA | 18.5x | 15x | 14.8x | 11.1x | 10.7x | 9.48x | 8.29x | 8.04x |
| EV / EBIT | 20x | 15.9x | 15.8x | 12x | 11.4x | 10.2x | 8.69x | 8.36x |
| EV / FCF | 24.4x | 23.1x | 23.4x | 14.9x | 15.2x | 13.3x | 11.9x | 12.2x |
| FCF Yield | 4.1% | 4.33% | 4.27% | 6.73% | 6.56% | 7.54% | 8.38% | 8.22% |
| Dividend per Share 3 | 31.16 | 34.2 | - | - | - | 34.8 | 37.84 | 40.53 |
| Rate of return | 3.9% | 3.95% | - | - | - | 6.89% | 7.49% | 8.03% |
| EPS 3 | 31.14 | 42.28 | 36.82 | 31.69 | 39.03 | 37.18 | 43.11 | 45.47 |
| Distribution rate | 100% | 80.9% | - | - | - | 93.6% | 87.8% | 89.1% |
| Net sales 1 | 3,335 | 4,021 | 3,866 | 3,566 | 3,919 | 3,960 | 4,405 | 4,672 |
| EBITDA 1 | 1,243 | 1,654 | 1,470 | 1,347 | 1,580 | 1,505 | 1,698 | 1,765 |
| EBIT 1 | 1,146 | 1,560 | 1,375 | 1,244 | 1,474 | 1,399 | 1,618 | 1,698 |
| Net income 1 | 934 | 1,261 | 1,105 | 950.6 | 1,171 | 1,102 | 1,308 | 1,394 |
| Net Debt 1 | -1,025 | -1,080 | -923 | -820.7 | -855.6 | -875.1 | -1,071 | -952.2 |
| Reference price 3 | 798.90 | 865.00 | 755.00 | 525.00 | 590.00 | 505.00 | 505.00 | 505.00 |
| Nbr of stocks (in thousands) | 29,995,964 | 29,997,475 | 30,000,000 | 30,000,000 | 30,000,000 | 29,985,950 | - | - |
| Announcement Date | 2/8/21 | 2/7/22 | 2/10/23 | 2/19/24 | 3/6/25 | - | - | - |
1IDR in Million2IDR in Billions3IDR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 13.58x | 3.6x | 9.48x | 6.89% | 929M | ||
| 18.95x | 4.35x | 14.33x | 4.16% | 4.82B | ||
| 11.76x | - | - | - | 3.53B | ||
| 21.25x | 2.38x | 11.39x | 4.08% | 3.34B | ||
| 19.93x | 2.22x | 17.21x | 1.56% | 3.38B | ||
| 31.31x | - | - | - | 3.19B | ||
| 15.97x | 2.83x | 14.21x | 4.24% | 1.85B | ||
| 18.14x | - | - | 4.64% | 1.66B | ||
| Average | 18.86x | 3.08x | 13.33x | 4.26% | 2.84B | |
| Weighted average by Cap. | 19.53x | 3.14x | 14.00x | 3.81% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- SIDO Stock
- Valuation PT Industri Jamu dan Farmasi Sido Muncul Tbk
Select your edition
All financial news and data tailored to specific country editions
