Stock KOPI PT MITRA ENERGI PERSADA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Mitra Energi Persada Tbk

Equities

KOPI

ID1000131501

Oil & Gas Transportation Services

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
340 IDR -3.95% Intraday chart for PT Mitra Energi Persada Tbk -5.03% -3.41%
Apr. 04 PT Mitra Energi Persada Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Mitra Energi Persada Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 509,005 432,305 352,120 449,737 432,305 245,438
Enterprise Value (EV) 1 528,728 444,160 365,289 467,589 506,527 374,599
P/E ratio -10 x 64 x 398 x 248 x 62.9 x 103 x
Yield - - - - - -
Capitalization / Revenue 6.12 x 2.3 x 1.78 x 2.39 x 2.35 x 1.36 x
EV / Revenue 6.36 x 2.36 x 1.84 x 2.48 x 2.75 x 2.07 x
EV / EBITDA -11.1 x 18.6 x 21 x 25.9 x 27.4 x 23.4 x
EV / FCF 634 x 63.9 x 424 x 3,773 x -5.89 x -6.25 x
FCF Yield 0.16% 1.56% 0.24% 0.03% -17% -16%
Price to Book 6.39 x 5.03 x 4.06 x 5.06 x 4.45 x 2.47 x
Nbr of stocks (in thousands) 697,267 697,267 697,267 697,267 697,267 697,267
Reference price 2 730.0 620.0 505.0 645.0 620.0 352.0
Announcement Date 3/28/19 4/3/20 5/17/21 4/28/22 4/4/23 4/4/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 83,189 187,980 198,215 188,476 184,206 181,084
EBITDA 1 -47,428 23,928 17,362 18,073 18,461 15,985
EBIT 1 -57,163 14,435 8,243 9,273 8,886 8,793
Operating Margin -68.71% 7.68% 4.16% 4.92% 4.82% 4.86%
Earnings before Tax (EBT) 1 -65,395 11,760 4,106 4,438 11,222 7,011
Net income 1 -50,748 6,747 888.8 1,814 6,870 2,380
Net margin -61% 3.59% 0.45% 0.96% 3.73% 1.31%
EPS 2 -72.78 9.680 1.270 2.600 9.850 3.410
Free Cash Flow 1 833.9 6,948 860.6 123.9 -86,037 -59,967
FCF margin 1% 3.7% 0.43% 0.07% -46.71% -33.12%
FCF Conversion (EBITDA) - 29.04% 4.96% 0.69% - -
FCF Conversion (Net income) - 102.98% 96.83% 6.83% - -
Dividend per Share - - - - - -
Announcement Date 3/28/19 4/3/20 5/17/21 4/28/22 4/4/23 4/4/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 19,723 11,855 13,169 17,852 74,222 129,161
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -0.4158 x 0.4954 x 0.7585 x 0.9877 x 4.021 x 8.08 x
Free Cash Flow 1 834 6,948 861 124 -86,037 -59,967
ROE (net income / shareholders' equity) -48.2% 8.15% 1.06% 2.09% 7.4% 2.45%
ROA (Net income/ Total Assets) -23.3% 6.09% 3.08% 3.57% 2.8% 1.82%
Assets 1 218,083 110,698 28,829 50,790 245,394 130,553
Book Value Per Share 2 114.0 123.0 124.0 127.0 139.0 143.0
Cash Flow per Share 2 4.850 7.210 10.70 3.990 14.40 3.640
Capex 1 6,662 8,643 6,932 7,184 106,366 90,385
Capex / Sales 8.01% 4.6% 3.5% 3.81% 57.74% 49.91%
Announcement Date 3/28/19 4/3/20 5/17/21 4/28/22 4/4/23 4/4/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Natural Gas Pipeline

1st Jan change Capi.
PT MITRA ENERGI PERSADA TBK Stock PT Mitra Energi Persada Tbk
-3.41% 15.21M
ENERGY TRANSFER LP Stock Energy Transfer LP
+15.91% 53.75B
SNAM S.P.A. Stock Snam S.p.A.
-6.96% 15.43B
DT MIDSTREAM, INC. Stock DT Midstream, Inc.
+15.60% 6.22B
EQUITRANS MIDSTREAM CORPORATION Stock Equitrans Midstream Corporation
+36.20% 5.96B
CENTURI HOLDINGS, INC. Stock Centuri Holdings, Inc.
0.00% 2.22B
NEXTDECADE CORPORATION Stock NextDecade Corporation
+37.95% 1.65B
OQ GAS NETWORKS SAOC Stock OQ Gas Networks SAOC
-6.54% 1.63B
SHAANXI PROVINCIAL NATURAL GAS CO.,LTD Stock Shaanxi Provincial Natural Gas Co.,Ltd
+1.09% 1.11B
S.N.T.G.N. TRANSGAZ S.A. Stock S.N.T.G.N. Transgaz S.A.
-0.11% 761M
Natural Gas Pipeline
  1. Stock Market
  2. Equities
  3. KOPI Stock
  4. Financials PT Mitra Energi Persada Tbk