Valuation PT Radiant Utama Interinsco Tbk

Stocks

End-of-day quote INDONESIA S.E. Other stock markets 2026-07-06			5-day change	1st Jan Change
181.00 ^IDR	-0.55%		+2.26%	-20.61%

Apr. 30	PT Radiant Utama Interinsco Tbk Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
Mar. 31	PT Radiant Utama Interinsco Tbk Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	210,980	158,620	172,480	149,380	128,590	175,560
Change	-	-24.82%	8.74%	-13.39%	-13.92%	36.53%
Enterprise Value (EV) ¹	819,396	703,862	704,123	668,532	401,940	527,647
Change	-	-14.1%	0.04%	-5.05%	-39.88%	31.28%
P/E	7.66x	8.65x	8.58x	10.5x	9.66x	12.8x
PBR	0.46x	0.33x	0.33x	0.27x	0.23x	0.31x
PEG	-	-0.3x	0.89x	-0.4x	-1.57x	3.92x
Capitalization / Revenue	0.13x	0.1x	0.1x	0.08x	0.06x	0.09x
EV / Revenue	0.51x	0.43x	0.41x	0.38x	0.19x	0.26x
EV / EBITDA	4.08x	3.16x	2.94x	3.22x	2.13x	3.61x
EV / EBIT	7.83x	7.94x	7.49x	7.49x	4.71x	7.03x
EV / FCF	-20.7x	7.98x	7.31x	17x	4.28x	7.35x
FCF Yield	-4.83%	12.5%	13.7%	5.88%	23.4%	13.6%
Dividend per Share ²	5	4	3.5	-	-	-
Rate of return	1.82%	1.94%	1.56%	-	-	-
EPS ²	35.77	23.81	26.12	18.43	17.29	17.85
Distribution rate	14%	16.8%	13.4%	-	-	-
Net sales ¹	1,616,390	1,645,637	1,706,092	1,779,907	2,140,520	2,050,736
EBITDA ¹	200,995	222,512	239,544	207,507	188,508	146,278
EBIT ¹	104,688	88,594	93,990	89,231	85,317	75,096
Net income ¹	27,542	18,334	20,110	14,187	13,313	13,747
Net Debt ¹	608,416	545,242	531,643	519,152	273,350	352,087
Reference price ²	274.00	206.00	224.00	194.00	167.00	228.00
Nbr of stocks (in thousands)	770,000	770,000	770,000	770,000	770,000	770,000
Announcement Date	6/29/21	4/21/22	3/29/23	4/1/24	3/29/25	3/31/26

¹IDR in Million²IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PT RADIANT UTAMA INTERINSCO TBK	-	-	-	-	7.74M
AUTOMATIC DATA PROCESSING, INC.	21.85x	4.45x	15.17x	2.73%	95.73B
RANDSTAD N.V.	14.21x	0.27x	6.74x	5.93%	5.67B
FIRST ADVANTAGE CORPORATION	87.6x	3.12x	11x	-.--%	3.46B
PERSOL HOLDINGS CO.,LTD.	12.29x	0.29x	4.76x	4.96%	3.56B
ADECCO GROUP AG	8.89x	0.22x	5.89x	5.76%	3.55B
ROBERT HALF INC.	25.45x	0.57x	11.4x	7.08%	3.35B
MANPOWERGROUP INC.	14.37x	0.14x	6.24x	3.73%	1.79B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	12.55x	-	-	4.11%	1.4B
FESCO GROUP CO., LTD.	7.3x	-	-	6.88%	1.07B
Average	22.72x	1.29x	8.74x	4.57%	11.96B
Weighted average by Cap.	22.47x	3.78x	13.80x	3.15%