PT SELAMAT SEMPURNA TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,765 IDR | -1.94% |
|
-6.61% | -11.53% |
| Mar. 28 | PT Selamat Sempurna Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 04 | Nomura Starts Selamat Sempurna at Buy with IDR2,500 Price Target | MT |
Valuation
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 8,580,426 | 8,832,241 | 11,488,558 | 10,164,062 | - |
| Enterprise Value (EV) 2 | 8,580 | 8,832 | 11,489 | 8,514 | 8,039 |
| P/E ratio | 14.9 x | - | 12.2 x | 10.4 x | 9.66 x |
| Yield | - | - | - | 6.57% | 7.35% |
| Capitalization / Revenue | - | 1.8 x | 2.25 x | 1.85 x | 1.75 x |
| EV / Revenue | - | 1.8 x | 2.25 x | 1.55 x | 1.39 x |
| EV / EBITDA | - | - | - | 5.65 x | 5.03 x |
| EV / FCF | - | - | - | 7.5 x | 6.47 x |
| FCF Yield | - | - | - | 13.3% | 15.5% |
| Price to Book | - | - | - | 2.88 x | - |
| Nbr of stocks (in thousands) | 5,758,675 | 5,753,903 | 5,758,675 | 5,758,675 | - |
| Reference price 3 | 1,490 | 1,535 | 1,995 | 1,765 | 1,765 |
| Announcement Date | 4/23/20 | 3/30/23 | 3/28/24 | - | - |
1IDR in Million2IDR in Billions3IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 4,894 | 5,100 | 5,503 | 5,793 |
| EBITDA 1 | - | - | - | 1,507 | 1,598 |
| EBIT 1 | - | - | 1,280 | 1,346 | 1,431 |
| Operating Margin | - | - | 25.09% | 24.46% | 24.7% |
| Earnings before Tax (EBT) 1 | - | - | 1,300 | 1,387 | 1,486 |
| Net income 1 | 577.5 | 848.3 | 944.2 | 982 | 1,052 |
| Net margin | - | 17.33% | 18.51% | 17.84% | 18.16% |
| EPS 2 | 100.0 | - | 164.0 | 170.5 | 182.7 |
| Free Cash Flow 3 | - | - | - | 1,135,000 | 1,243,000 |
| FCF margin | - | - | - | 20,625.11% | 21,456.93% |
| FCF Conversion (EBITDA) | - | - | - | 75,315.2% | 77,784.73% |
| FCF Conversion (Net income) | - | - | - | 115,580.45% | 118,155.89% |
| Dividend per Share 2 | - | - | - | 116.0 | 129.7 |
| Announcement Date | 4/23/20 | 3/30/23 | 3/28/24 | - | - |
1IDR in Billions2IDR3IDR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 1,650 | 2,125 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 2 | - | - | - | 1,135,000 | 1,243,000 |
| ROE (net income / shareholders' equity) | - | - | - | 29.2% | 28.6% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 3 | - | - | - | 612.0 | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | - | 255 | 264 |
| Capex / Sales | - | - | - | 4.63% | 4.56% |
| Announcement Date | 4/23/20 | 3/30/23 | 3/28/24 | - | - |
1IDR in Billions2IDR in Million3IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
1,765
IDR
Average target price
2,500
IDR
Spread / Average Target
+41.64%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -11.53% | 639M | |
| +29.62% | 50.98B | |
| +26.53% | 20.39B | |
| -19.29% | 19.42B | |
| +30.52% | 17.27B | |
| -3.16% | 15.84B | |
| -13.78% | 14.09B | |
| -20.75% | 13.35B | |
| +31.97% | 11.74B | |
| +28.24% | 10.66B |
- Stock Market
- Equities
- SMSM Stock
- Financials PT Selamat Sempurna Tbk
