Stock LSIP PT PERUSAHAAN PERKEBUNAN LONDON SUMATRA INDONESIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Perusahaan Perkebunan London Sumatra Indonesia Tbk

Equities

LSIP

ID1000118409

Fishing & Farming

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
845 IDR -1.17% Intraday chart for PT Perusahaan Perkebunan London Sumatra Indonesia Tbk -1.74% -5.06%
Feb. 27 PT Perusahaan Perkebunan London Sumatra Indonesia Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Perusahaan Perkebunan London Sumatra Indonesia Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 10,127,646 9,377,450 8,081,657 6,922,263 6,069,768 5,762,870 - -
Enterprise Value (EV) 2 8,996 7,422 4,722 3,079 6,070 594.4 3.37 5,763
P/E ratio 40.1 x 13.5 x 8.17 x 6.68 x 7.95 x 7.91 x 8.17 x 6.7 x
Yield 1.28% 1.09% 4.3% 5.02% - 5.29% 4.8% 5.72%
Capitalization / Revenue 2.74 x 2.65 x 1.79 x 1.51 x 1.45 x 1.32 x 1.31 x 1.11 x
EV / Revenue 2.43 x 2.1 x 1.04 x 0.67 x 1.45 x 0.14 x 0 x 1.11 x
EV / EBITDA 15.2 x 6.24 x 2.51 x 1.76 x - 0.44 x 0 x 4.57 x
EV / FCF 555,690,375 x 7,736,132 x 3,006,910 x 4,016,409 x - - - -
FCF Yield 0% 0% 0% 0% - - - -
Price to Book 1.19 x 1.01 x 0.79 x 0.63 x - 0.47 x 0.46 x 0.45 x
Nbr of stocks (in thousands) 6,819,964 6,819,964 6,819,964 6,819,964 6,819,964 6,819,964 - -
Reference price 3 1,485 1,375 1,185 1,015 890.0 845.0 845.0 845.0
Announcement Date 2/27/20 2/28/21 3/1/22 2/28/23 2/29/24 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,699 3,537 4,525 4,585 4,190 4,363 4,392 5,189
EBITDA 1 590.4 1,190 1,882 1,747 - 1,352 1,156 1,261
EBIT 1 201 810.2 1,509 1,206 871 822.5 731 927
Operating Margin 5.43% 22.91% 33.35% 26.3% 20.79% 18.85% 16.64% 17.86%
Earnings before Tax (EBT) 1 352.7 860.4 1,247 1,284 911.4 1,035 904.8 1,100
Net income 1 253.9 696 991.2 1,036 762 729.7 705.4 860
Net margin 6.86% 19.68% 21.9% 22.6% 18.19% 16.72% 16.06% 16.57%
EPS 2 37.00 102.0 145.0 152.0 112.0 106.9 103.4 126.2
Free Cash Flow 16,189 959,386 1,570,474 766,517 - - - -
FCF margin 437.61% 27,126.43% 34,702.98% 16,717.93% - - - -
FCF Conversion (EBITDA) 2,742.22% 80,636.19% 83,447.25% 43,876.19% - - - -
FCF Conversion (Net income) 6,376.08% 137,840.64% 158,435.61% 73,988.13% - - - -
Dividend per Share 2 19.00 15.00 51.00 51.00 - 44.70 40.55 48.30
Announcement Date 2/27/20 2/28/21 3/1/22 2/28/23 2/29/24 - - -
1IDR in Billions2IDR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2023 Q3 2023 Q4
Net sales 1 - 1,186 - - 1,267
EBITDA - - - - -
EBIT 1 - 587.5 - - 470.7
Operating Margin - 49.52% - - 37.15%
Earnings before Tax (EBT) - - - - -
Net income 1 251.1 - 304.6 291.1 304.4
Net margin - - - - 24.02%
EPS 37.00 - 45.00 43.00 -
Dividend per Share - - - - -
Announcement Date 11/30/21 3/1/22 6/2/22 10/27/23 2/29/24
1IDR in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 1,132 1,956 3,359 3,844 - 5,169 5,760 -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 16,189 959,386 1,570,474 766,517 - - - -
ROE (net income / shareholders' equity) 3.02% 7.83% 10.2% 9.81% - 8.15% 6.27% 6.7%
ROA (Net income/ Total Assets) 2.51% 6.58% 8.71% 8.54% - 7.35% 5.38% 6%
Assets 1 10,131 10,574 11,387 12,134 - 9,927 13,112 14,333
Book Value Per Share 2 1,246 1,361 1,491 1,603 - 1,799 1,835 1,888
Cash Flow per Share 2 70.40 196.0 275.0 159.0 - 177.0 182.0 -
Capex 1 464 378 308 321 - 132 324 299
Capex / Sales 12.55% 10.69% 6.81% 7% - 3.03% 7.37% 5.76%
Announcement Date 2/27/20 2/28/21 3/1/22 2/28/23 2/29/24 - - -
1IDR in Billions2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for PT Perusahaan Perkebunan London Sumatra Indonesia Tbk

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
845 IDR
Average target price
1,161 IDR
Spread / Average Target
+37.43%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Fishing & Farming

1st Jan change Capi.
PT PERUSAHAAN PERKEBUNAN LONDON SUMATRA INDONESIA TBK Stock PT Perusahaan Perkebunan London Sumatra Indonesia Tbk
-5.06% 355M
QL RESOURCES Stock QL Resources
+12.78% 3.29B
ROS AGRO PLC Stock ROS Agro PLC
-95.58% 1.61B
SLC AGRÍCOLA S.A. Stock SLC Agrícola S.A.
-0.48% 1.61B
GODREJ AGROVET LIMITED Stock Godrej Agrovet Limited
-2.37% 1.25B
FRESH DEL MONTE PRODUCE INC. Stock Fresh Del Monte Produce Inc.
-2.40% 1.22B
CHERKIZOVO GROUP Stock Cherkizovo Group
-.--% 1.22B
SILDARVINNSLAN HF. Stock Sildarvinnslan Hf.
-11.54% 1.21B
SHENZHEN KINGKEY SMART AGRICULTURE TIMES CO.,LTD Stock Shenzhen Kingkey Smart Agriculture Times Co.,Ltd
-10.44% 1.2B
PT FAP AGRI TBK Stock PT FAP Agri Tbk
0.00% 1.19B
Other Fishing & Farming
  1. Stock Market
  2. Equities
  3. LSIP Stock
  4. Financials PT Perusahaan Perkebunan London Sumatra Indonesia Tbk