Stock MREI PT MASKAPAI REASURANSI INDONESIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Maskapai Reasuransi Indonesia Tbk

Equities

MREI

ID1000056005

Reinsurance

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1,290 IDR -0.77% Intraday chart for PT Maskapai Reasuransi Indonesia Tbk -0.39% -37.98%
Apr. 02 PT Maskapai Reasuransi Indonesia Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Maskapai Reasuransi Indonesia 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 2,640,738 2,216,148 2,433,621 2,190,259 2,231,682 1,077,007
Enterprise Value (EV) 1 2,632,039 2,183,733 2,415,863 2,183,080 2,227,400 1,070,437
P/E ratio 18.7 x 12.4 x 23.1 x -7.53 x 59.4 x 17.6 x
Yield 0.98% 1.17% 1.06% - 0.35% -
Capitalization / Revenue 2.03 x 1.38 x 1.48 x 1.29 x 1.28 x 0.55 x
EV / Revenue 2.02 x 1.36 x 1.47 x 1.28 x 1.27 x 0.55 x
EV / EBITDA 15.9 x 10.8 x 19.4 x -7.45 x 50.2 x 14.8 x
EV / FCF 13.5 x 6.97 x 4.5 x 10.4 x 7.45 x 6.68 x
FCF Yield 7.41% 14.4% 22.2% 9.61% 13.4% 15%
Price to Book 1.87 x 1.39 x 1.39 x 1.58 x 1.6 x 0.74 x
Nbr of stocks (in thousands) 517,792 517,792 517,792 517,792 517,792 517,792
Reference price 2 5,100 4,280 4,700 4,230 4,310 2,080
Announcement Date 3/29/19 5/29/20 5/25/21 4/28/22 3/31/23 4/2/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,299,873 1,600,249 1,642,534 1,702,614 1,749,964 1,945,035
EBITDA 1 165,615 201,690 124,392 -293,180 44,328 72,381
EBIT 1 159,751 194,709 117,547 -299,604 38,717 66,654
Operating Margin 12.29% 12.17% 7.16% -17.6% 2.21% 3.43%
Earnings before Tax (EBT) 1 161,351 193,279 112,754 -296,611 43,359 70,118
Net income 1 140,867 179,282 105,183 -291,040 37,588 61,357
Net margin 10.84% 11.2% 6.4% -17.09% 2.15% 3.15%
EPS 2 272.1 346.0 203.1 -562.1 72.59 118.0
Free Cash Flow 1 194,988 313,397 536,447 209,839 298,882 160,349
FCF margin 15% 19.58% 32.66% 12.32% 17.08% 8.24%
FCF Conversion (EBITDA) 117.74% 155.39% 431.25% - 674.25% 221.53%
FCF Conversion (Net income) 138.42% 174.81% 510.01% - 795.16% 261.34%
Dividend per Share 2 50.00 50.00 50.00 - 15.00 -
Announcement Date 3/29/19 5/29/20 5/25/21 4/28/22 3/31/23 4/2/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 8,699 32,415 17,758 7,179 4,283 6,570
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 194,988 313,397 536,447 209,839 298,882 160,349
ROE (net income / shareholders' equity) 10.2% 11.9% 6.28% -18.5% 2.7% 4.31%
ROA (Net income/ Total Assets) 3.17% 3.31% 1.81% -4.58% 0.59% 0.92%
Assets 1 4,448,952 5,408,534 5,812,171 6,360,546 6,421,936 6,684,485
Book Value Per Share 2 2,724 3,081 3,391 2,671 2,698 2,794
Cash Flow per Share 2 16.80 62.60 34.30 13.90 8.270 12.70
Capex 1 6,535 1,868 2,778 2,503 4,058 4,062
Capex / Sales 0.5% 0.12% 0.17% 0.15% 0.23% 0.21%
Announcement Date 3/29/19 5/29/20 5/25/21 4/28/22 3/31/23 4/2/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Life & Health Reinsurance

1st Jan change Capi.
PT MASKAPAI REASURANSI INDONESIA TBK Stock PT Maskapai Reasuransi Indonesia Tbk
-37.98% 41.17M
REINSURANCE GROUP OF AMERICA, INCORPORATED Stock Reinsurance Group of America, Incorporated
+16.69% 12.42B
Life & Health Reinsurance
  1. Stock Market
  2. Equities
  3. MREI Stock
  4. Financials PT Maskapai Reasuransi Indonesia Tbk