Stock SMAR PT SINAR MAS AGRO RESOURCES AND TECHNOLOGY TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Sinar Mas Agro Resources and Technology Tbk

Equities

SMAR

ID1000101504

Food Processing

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
3,800 IDR -0.52% Intraday chart for PT Sinar Mas Agro Resources and Technology Tbk +1.06% -5.00%
Mar. 28 PT Sinar Mas Agro Resources and Technology Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Sinar Mas Agro Resources and Technology 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 11,632,383 11,890,881 11,919,602 12,522,763 14,217,357 11,488,773
Enterprise Value (EV) 1 24,730,277 24,064,957 25,236,408 29,544,162 29,940,664 25,889,884
P/E ratio 19.5 x 13.2 x 7.75 x 4.43 x 2.58 x 12.5 x
Yield 18.5% - 3.86% 6.77% 11.5% -
Capitalization / Revenue 0.31 x 0.33 x 0.29 x 0.22 x 0.19 x 0.17 x
EV / Revenue 0.66 x 0.66 x 0.62 x 0.52 x 0.4 x 0.39 x
EV / EBITDA 10 x 12.2 x 7.72 x 6.02 x 3.85 x 10 x
EV / FCF -27.1 x 20.8 x -11.3 x -17.2 x 64.7 x 10.9 x
FCF Yield -3.69% 4.8% -8.84% -5.83% 1.55% 9.17%
Price to Book 0.95 x 1.09 x 0.95 x 0.87 x 0.74 x 0.6 x
Nbr of stocks (in thousands) 2,872,193 2,872,193 2,872,193 2,872,193 2,872,193 2,872,193
Reference price 2 4,050 4,140 4,150 4,360 4,950 4,000
Announcement Date 3/29/19 4/7/20 3/18/21 3/18/22 4/3/23 3/28/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 37,391,643 36,198,102 40,434,346 57,004,234 75,045,559 66,530,549
EBITDA 1 2,467,069 1,969,550 3,270,088 4,908,455 7,785,425 2,583,580
EBIT 1 1,581,335 1,074,556 2,323,027 3,906,632 6,561,542 1,459,369
Operating Margin 4.23% 2.97% 5.75% 6.85% 8.74% 2.19%
Earnings before Tax (EBT) 1 701,504 1,166,053 2,087,780 3,593,740 6,805,971 1,108,886
Net income 1 597,324 898,632 1,538,742 2,826,808 5,500,519 917,807
Net margin 1.6% 2.48% 3.81% 4.96% 7.33% 1.38%
EPS 2 208.0 312.9 535.7 984.2 1,915 319.5
Free Cash Flow 1 -912,294 1,154,697 -2,231,475 -1,721,505 462,734 2,374,512
FCF margin -2.44% 3.19% -5.52% -3.02% 0.62% 3.57%
FCF Conversion (EBITDA) - 58.63% - - 5.94% 91.91%
FCF Conversion (Net income) - 128.49% - - 8.41% 258.72%
Dividend per Share 2 750.0 - 160.0 295.0 570.0 -
Announcement Date 3/29/19 4/7/20 3/18/21 3/18/22 4/3/23 3/28/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 13,097,894 12,174,076 13,316,806 17,021,399 15,723,307 14,401,111
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.309 x 6.181 x 4.072 x 3.468 x 2.02 x 5.574 x
Free Cash Flow 1 -912,295 1,154,697 -2,231,475 -1,721,505 462,735 2,374,512
ROE (net income / shareholders' equity) 5.03% 7.75% 13.1% 21% 32.7% 4.79%
ROA (Net income/ Total Assets) 3.49% 2.35% 4.62% 6.48% 9.89% 2.22%
Assets 1 17,124,133 38,200,646 33,285,931 43,630,987 55,627,101 41,417,283
Book Value Per Share 2 4,262 3,804 4,358 5,016 6,697 6,636
Cash Flow per Share 2 226.0 337.0 983.0 946.0 863.0 572.0
Capex 1 919,578 1,303,458 1,106,430 842,371 1,435,331 2,094,423
Capex / Sales 2.46% 3.6% 2.74% 1.48% 1.91% 3.15%
Announcement Date 3/29/19 4/7/20 3/18/21 3/18/22 4/3/23 3/28/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Starch, Vegetable Fat & Oil Manufacturing

1st Jan change Capi.
PT SINAR MAS AGRO RESOURCES AND TECHNOLOGY TBK Stock PT Sinar Mas Agro Resources and Technology Tbk
-5.00% 673M
AAK AB Stock AAK AB
+24.91% 6.65B
SIME DARBY PLANTATION Stock Sime Darby Plantation
-0.67% 6.43B
IOI CORPORATION Stock IOI Corporation
+3.05% 5.27B
GOLDEN AGRI-RESOURCES LTD Stock Golden Agri-Resources Ltd
+3.85% 2.51B
UNITED PLANTATIONS Stock United Plantations
+39.89% 2.17B
FIRST RESOURCES LIMITED Stock First Resources Limited
-2.10% 1.6B
THE NISSHIN OILLIO GROUP,LTD. Stock The Nisshin OilliO Group,Ltd.
+17.72% 1.04B
BUMITAMA AGRI LTD. Stock Bumitama Agri Ltd.
+22.31% 942M
PT ASTRA AGRO LESTARI TBK Stock PT Astra Agro Lestari Tbk
-7.83% 768M
Starch, Vegetable Fat & Oil Manufacturing
  1. Stock Market
  2. Equities
  3. SMAR Stock
  4. Financials PT Sinar Mas Agro Resources and Technology Tbk