Stock SAPX PT SATRIA ANTARAN PRIMA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Satria Antaran Prima Tbk

Equities

SAPX

ID1000145600

Air Freight & Logistics

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
705 IDR +0.71% Intraday chart for PT Satria Antaran Prima Tbk -1.40% -40.76%
Apr. 16 PT Satria Antaran Prima Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Satria Antaran Prima Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 562,500 691,667 1,825,000 1,045,833 616,667 991,667
Enterprise Value (EV) 1 548,810 663,539 1,765,576 997,301 602,181 1,010,464
P/E ratio -10.5 x 17.5 x 58.2 x 23.4 x 742 x 858 x
Yield - - 0.82% - - -
Capitalization / Revenue 2.45 x 1.75 x 4.04 x 1.77 x 1.04 x 1.59 x
EV / Revenue 2.39 x 1.68 x 3.91 x 1.69 x 1.02 x 1.62 x
EV / EBITDA 157 x 14.4 x 35.1 x 15.1 x 32.5 x 55 x
EV / FCF -19.3 x 51.9 x 57.6 x 49.2 x -22.5 x -37.6 x
FCF Yield -5.18% 1.93% 1.74% 2.03% -4.45% -2.66%
Price to Book 8.45 x 6.48 x 13.2 x 6.23 x 3.64 x 5.6 x
Nbr of stocks (in thousands) 833,333 833,333 833,333 833,333 833,333 833,333
Reference price 2 675.0 830.0 2,190 1,255 740.0 1,190
Announcement Date 3/30/19 5/5/20 4/28/21 3/30/22 4/1/23 4/16/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 229,821 394,766 451,600 589,410 591,903 622,182
EBITDA 1 3,492 46,218 50,335 65,856 18,530 18,360
EBIT 1 -1,202 38,246 37,717 48,973 1,142 3,846
Operating Margin -0.52% 9.69% 8.35% 8.31% 0.19% 0.62%
Earnings before Tax (EBT) 1 -32,090 39,914 40,812 53,104 1,182 1,131
Net income 1 -31,069 39,508 31,334 44,750 831.1 1,155
Net margin -13.52% 10.01% 6.94% 7.59% 0.14% 0.19%
EPS 2 -64.28 47.41 37.60 53.70 0.9973 1.387
Free Cash Flow 1 -28,441 12,775 30,678 20,253 -26,791 -26,896
FCF margin -12.38% 3.24% 6.79% 3.44% -4.53% -4.32%
FCF Conversion (EBITDA) - 27.64% 60.95% 30.75% - -
FCF Conversion (Net income) - 32.34% 97.91% 45.26% - -
Dividend per Share - - 18.00 - - -
Announcement Date 3/30/19 5/5/20 4/28/21 3/30/22 4/1/23 4/16/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - 18,797
Net Cash position 1 13,690 28,128 59,424 48,532 14,485 -
Leverage (Debt/EBITDA) - - - - - 1.024 x
Free Cash Flow 1 -28,441 12,775 30,678 20,253 -26,791 -26,896
ROE (net income / shareholders' equity) -95.2% 45.6% 25.6% 29.3% 0.49% 0.67%
ROA (Net income/ Total Assets) -1.06% 18.8% 12.8% 13.3% 0.29% 0.84%
Assets 1 2,927,753 210,496 244,299 337,139 291,414 137,952
Book Value Per Share 2 79.90 128.0 166.0 201.0 203.0 212.0
Cash Flow per Share 2 24.90 47.90 81.40 76.20 51.00 75.90
Capex 1 2,425 6,130 13,946 6,500 24,427 10,654
Capex / Sales 1.06% 1.55% 3.09% 1.1% 4.13% 1.71%
Announcement Date 3/30/19 5/5/20 4/28/21 3/30/22 4/1/23 4/16/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Courier Services

1st Jan change Capi.
PT SATRIA ANTARAN PRIMA TBK Stock PT Satria Antaran Prima Tbk
-40.76% 36.21M
S.F. HOLDING CO., LTD. Stock S.F. Holding Co., Ltd.
-10.05% 24.29B
ZTO EXPRESS (CAYMAN) INC. Stock ZTO Express (Cayman) Inc.
+1.55% 17.39B
POSTE ITALIANE S.P.A. Stock Poste Italiane S.p.A.
+14.84% 16.32B
YTO EXPRESS GROUP CO.,LTD. Stock YTO Express Group Co.,Ltd.
+28.97% 7.53B
DEPPON LOGISTICS CO., LTD. Stock DEPPON LOGISTICS Co., LTD.
+14.93% 2.34B
OSTERREICHISCHE POST AG Stock Osterreichische Post AG
-7.49% 2.18B
STO EXPRESS CO.,LTD Stock STO Express Co.,Ltd
+18.49% 1.92B
HANGZHOU SF INTRA-CITY INDUSTRIAL CO., LTD. Stock Hangzhou SF Intra-city Industrial Co., Ltd.
-4.14% 1.17B
CTT-CORREIOS DE PORTUGAL, S.A. Stock CTT-Correios de Portugal, S.A.
+27.94% 665M
Courier Services
  1. Stock Market
  2. Equities
  3. SAPX Stock
  4. Financials PT Satria Antaran Prima Tbk