Stock LTLS PT LAUTAN LUAS TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Lautan Luas Tbk

Equities

LTLS

ID1000133507

Diversified Chemicals

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1,085 IDR 0.00% Intraday chart for PT Lautan Luas Tbk -3.56% -16.86%
Mar. 14 PT Lautan Luas Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Lautan Luas Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 945,047 937,364 750,436 1,095,025 2,161,243 2,029,081
Enterprise Value (EV) 1 3,361,016 3,028,171 2,328,190 2,342,357 3,291,559 2,680,355
P/E ratio 4.68 x 5.19 x 10 x 3.93 x 6.73 x 12.6 x
Yield - 5.74% 3.06% 9.79% 5.4% -
Capitalization / Revenue 0.13 x 0.14 x 0.13 x 0.17 x 0.27 x 0.28 x
EV / Revenue 0.47 x 0.46 x 0.42 x 0.35 x 0.42 x 0.37 x
EV / EBITDA 5.36 x 5.25 x 4.27 x 3.43 x 4.46 x 5.47 x
EV / FCF 15 x 12.8 x 3.81 x 6.4 x 19.4 x 5.58 x
FCF Yield 6.66% 7.8% 26.2% 15.6% 5.15% 17.9%
Price to Book 0.5 x 0.49 x 0.38 x 0.45 x 0.8 x 0.74 x
Nbr of stocks (in thousands) 1,536,662 1,536,662 1,531,503 1,531,503 1,554,851 1,554,851
Reference price 2 615.0 610.0 490.0 715.0 1,390 1,305
Announcement Date 3/29/19 4/2/20 5/6/21 3/31/22 4/11/23 3/14/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 7,076,493 6,534,734 5,592,338 6,635,544 7,879,115 7,316,902
EBITDA 1 627,076 576,863 545,585 683,268 737,691 490,326
EBIT 1 466,027 423,607 402,129 551,381 570,910 353,269
Operating Margin 6.59% 6.48% 7.19% 8.31% 7.25% 4.83%
Earnings before Tax (EBT) 1 308,160 304,273 197,745 440,608 440,630 233,840
Net income 1 200,336 180,563 75,218 279,627 321,012 160,943
Net margin 2.83% 2.76% 1.35% 4.21% 4.07% 2.2%
EPS 2 131.3 117.5 48.89 182.0 206.5 103.8
Free Cash Flow 1 223,925 236,344 610,353 366,036 169,568 480,339
FCF margin 3.16% 3.62% 10.91% 5.52% 2.15% 6.56%
FCF Conversion (EBITDA) 35.71% 40.97% 111.87% 53.57% 22.99% 97.96%
FCF Conversion (Net income) 111.77% 130.89% 811.45% 130.9% 52.82% 298.45%
Dividend per Share - 35.00 15.00 70.00 75.00 -
Announcement Date 3/29/19 4/2/20 5/6/21 3/31/22 4/11/23 3/14/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,415,969 2,090,807 1,577,754 1,247,332 1,130,316 651,274
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.853 x 3.624 x 2.892 x 1.826 x 1.532 x 1.328 x
Free Cash Flow 1 223,925 236,344 610,353 366,036 169,569 480,339
ROE (net income / shareholders' equity) 11.7% 10.5% 5.37% 12.6% 11.9% 5.62%
ROA (Net income/ Total Assets) 4.82% 4.35% 4.41% 5.87% 5.8% 3.77%
Assets 1 4,157,125 4,154,025 1,704,039 4,767,317 5,538,318 4,272,558
Book Value Per Share 2 1,225 1,253 1,301 1,575 1,741 1,768
Cash Flow per Share 2 93.40 56.10 246.0 321.0 153.0 249.0
Capex 1 124,213 173,268 154,265 79,957 74,107 62,065
Capex / Sales 1.76% 2.65% 2.76% 1.2% 0.94% 0.85%
Announcement Date 3/29/19 4/2/20 5/6/21 3/31/22 4/11/23 3/14/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Diversified Chemicals

1st Jan change Capi.
PT LAUTAN LUAS TBK Stock PT Lautan Luas Tbk
-16.86% 102M
SHIN-ETSU CHEMICAL CO., LTD. Stock Shin-Etsu Chemical Co., Ltd.
-0.19% 74.89B
BASF SE Stock BASF SE
+0.09% 46.52B
DUPONT DE NEMOURS, INC. Stock DuPont de Nemours, Inc.
-4.19% 30.82B
PIDILITE INDUSTRIES LIMITED Stock Pidilite Industries Limited
+9.85% 18.19B
BRENNTAG SE Stock Brenntag SE
-10.05% 11.54B
EASTMAN CHEMICAL COMPANY Stock Eastman Chemical Company
+6.39% 11.24B
SYENSQO SA/NV Stock Syensqo SA/NV
-8.09% 9.73B
ASAHI KASEI CORPORATION Stock Asahi Kasei Corporation
+2.79% 9.4B
SRF LIMITED Stock SRF Limited
+6.35% 9.37B
Diversified Chemicals
  1. Stock Market
  2. Equities
  3. LTLS Stock
  4. Financials PT Lautan Luas Tbk