1. Homepage
  2. Equities
  3. Indonesia
  4. INDONESIA STOCK EXCHANGE
  5. PT Mayora Indah Tbk
  6. Financials
    MYOR   ID1000060007

PT MAYORA INDAH TBK

(MYOR)
  Report
End-of-day quote INDONESIA STOCK EXCHANGE  -  2022-06-30
1945.00 IDR   -6.94%
04/28PT Mayora Indah Tbk Reports Earnings Results for the First Quarter Ended March 31, 2022
CI
03/31PT Mayora Indah Tbk Reports Earnings Results for the Full Year Ended December 31, 2021
CI
03/18Nomura Downgrades PT Mayora Indah to Neutral From Buy, Adjusts Price Target to 1,630 Rupiahs From 2,900 Rupiahs
MT
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 45 835 33460 592 07645 611 74743 487 671--
Enterprise Value (EV)2 48 66261 67547 56545 58145 68645 621
P/E ratio 23,0x29,5x38,5x32,7x24,5x19,6x
Yield ---1,27%1,49%1,88%
Capitalization / Revenue 1,83x2,48x1,63x1,40x1,26x1,14x
EV / Revenue 1,94x2,52x1,70x1,46x1,33x1,19x
EV / EBITDA 12,9x17,3x18,2x15,7x12,7x11,1x
Price to Book 4,74x5,50x4,10x3,60x3,32x2,96x
Nbr of stocks (in thousands) 22 358 70022 358 70022 358 70022 358 700--
Reference price (IDR) 2 0502 7102 0401 9451 9451 945
Announcement Date 04/06/202003/31/202103/30/2022---
1 IDR in Million
2 IDR in Billions
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 25 02724 47727 90531 14234 40238 182
EBITDA1 3 7603 5632 6162 9053 5854 120
Operating profit (EBIT)1 3 1722 8311 7721 9632 5733 047
Operating Margin 12,7%11,6%6,35%6,30%7,48%7,98%
Pre-Tax Profit (EBT)1 2 7042 6841 5501 7442 3282 887
Net income1 1 9882 0611 1871 3241 7502 179
Net margin 7,94%8,42%4,25%4,25%5,09%5,71%
EPS2 89,092,053,059,479,599,3
Dividend per Share2 ---24,629,036,5
Announcement Date 04/06/202003/31/202103/30/2022---
1 IDR in Billions
2 IDR
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 2 8261 0831 9542 0932 1982 133
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,75x0,30x0,75x0,72x0,61x0,52x
Free Cash Flow2 1 405 5292 560 22864 519427 6671 244 0001 767 333
ROE (Net Profit / Equities) 22,1%19,9%10,7%11,5%14,4%15,7%
Shareholders' equity1 9 00310 34511 06911 49812 16513 914
ROA (Net Profit / Asset) 10,9%10,6%5,98%7,13%8,97%9,72%
Assets1 18 31519 40719 84818 56219 51522 413
Book Value Per Share3 432492497541586658
Cash Flow per Share3 14816646,682,790,2132
Capex1 1 8981 1569771 6181 3701 422
Capex / Sales 7,59%4,72%3,50%5,20%3,98%3,73%
Announcement Date 04/06/202003/31/202103/30/2022---
1 IDR in Billions
2 IDR in Million
3 IDR
Previous periodNext period
Estimates
Key data
Capitalization (IDR) 43 487 670 965 125
Capitalization (USD) 2 898 984 799
Net sales (IDR) 27 904 558 320 000
Net sales (USD) 1 860 179 876
Number of employees 13 447
Sales / Employee (IDR) 2 075 151 210
Sales / Employee (USD) 138 334
Free-Float 15,7%
Free-Float capitalization (IDR) 6 818 313 227 500
Free-Float capitalization (USD) 454 523 914
Avg. Exchange 20 sessions (IDR) 35 700 422 485
Avg. Exchange 20 sessions (USD) 2 379 870
Average Daily Capital Traded 0%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA