PT JASA ARMADA INDONESIA TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 266 IDR | 0.00% |
|
0.00% | -5.00% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,589,557 | 924,842 | 1,878,531 | 1,551,371 | 1,445,835 | 1,477,496 |
| Enterprise Value (EV) 1 | 2,254,675 | 458,678 | 1,356,400 | 928,583 | 881,137 | 1,108,011 |
| P/E ratio | 35.6 x | 10.3 x | 23.4 x | 11.4 x | 9.6 x | 9.37 x |
| Yield | - | - | 3.42% | 7.04% | 7.82% | - |
| Capitalization / Revenue | 3.56 x | 1.36 x | 2.7 x | 1.89 x | 1.48 x | 1.3 x |
| EV / Revenue | 3.1 x | 0.67 x | 1.95 x | 1.13 x | 0.9 x | 0.97 x |
| EV / EBITDA | 17.4 x | 3.21 x | 11.2 x | 4.62 x | 4.12 x | 4.91 x |
| EV / FCF | -15.6 x | 2.12 x | 5.76 x | 9.24 x | 10.4 x | 1,006 x |
| FCF Yield | -6.43% | 47.2% | 17.4% | 10.8% | 9.63% | 0.1% |
| Price to Book | 2.49 x | 0.86 x | 1.72 x | 1.34 x | 1.21 x | 1.19 x |
| Nbr of stocks (in thousands) | 5,284,811 | 5,284,811 | 5,276,771 | 5,276,771 | 5,276,771 | 5,276,771 |
| Reference price 2 | 490.0 | 175.0 | 356.0 | 294.0 | 274.0 | 280.0 |
| Announcement Date | 3/28/19 | 3/27/20 | 4/8/21 | 3/29/22 | 4/13/23 | 3/28/24 |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 727,051 | 681,677 | 696,561 | 820,161 | 980,168 | 1,138,537 |
| EBITDA 1 | 129,746 | 142,855 | 121,413 | 201,093 | 213,644 | 225,703 |
| EBIT 1 | 101,144 | 113,004 | 91,345 | 160,284 | 174,995 | 184,488 |
| Operating Margin | 13.91% | 16.58% | 13.11% | 19.54% | 17.85% | 16.2% |
| Earnings before Tax (EBT) 1 | 121,356 | 134,139 | 114,168 | 171,605 | 187,040 | 196,669 |
| Net income 1 | 72,807 | 90,047 | 80,234 | 136,583 | 150,655 | 157,662 |
| Net margin | 10.01% | 13.21% | 11.52% | 16.65% | 15.37% | 13.85% |
| EPS 2 | 13.78 | 17.04 | 15.19 | 25.86 | 28.55 | 29.88 |
| Free Cash Flow 1 | -144,908 | 216,300 | 235,336 | 100,522 | 84,835 | 1,101 |
| FCF margin | -19.93% | 31.73% | 33.79% | 12.26% | 8.66% | 0.1% |
| FCF Conversion (EBITDA) | - | 151.41% | 193.83% | 49.99% | 39.71% | 0.49% |
| FCF Conversion (Net income) | - | 240.21% | 293.31% | 73.6% | 56.31% | 0.7% |
| Dividend per Share | - | - | 12.17 | 20.71 | 21.42 | - |
| Announcement Date | 3/28/19 | 3/27/20 | 4/8/21 | 3/29/22 | 4/13/23 | 3/28/24 |
1IDR in Million2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 334,883 | 466,164 | 522,131 | 622,788 | 564,698 | 369,485 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -144,908 | 216,300 | 235,336 | 100,522 | 84,835 | 1,101 |
| ROE (net income / shareholders' equity) | 7.12% | 8.49% | 7.39% | 12.2% | 12.8% | 12.9% |
| ROA (Net income/ Total Assets) | 5.03% | 5.79% | 4.25% | 7.06% | 7.5% | 7.66% |
| Assets 1 | 1,448,641 | 1,554,496 | 1,888,574 | 1,933,449 | 2,008,410 | 2,058,116 |
| Book Value Per Share 2 | 197.0 | 204.0 | 207.0 | 219.0 | 227.0 | 235.0 |
| Cash Flow per Share 2 | 63.40 | 88.20 | 109.0 | 124.0 | 108.0 | 77.50 |
| Capex 1 | 35,013 | 76,725 | 1,784 | 106,541 | 3,426 | 14,522 |
| Capex / Sales | 4.82% | 11.26% | 0.26% | 12.99% | 0.35% | 1.28% |
| Announcement Date | 3/28/19 | 3/27/20 | 4/8/21 | 3/29/22 | 4/13/23 | 3/28/24 |
1IDR in Million2IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -5.00% | 87.2M | |
| +49.83% | 14.2B | |
| +33.71% | 4.71B | |
| +39.56% | 4.22B | |
| +19.80% | 2.89B | |
| +92.91% | 2.29B | |
| +25.37% | 1.99B | |
| -12.81% | 1.95B | |
| +42.12% | 1.7B | |
| +33.53% | 1.66B |
- Stock Market
- Equities
- IPCM Stock
- Financials PT Jasa Armada Indonesia Tbk
