Stock WIFI PT SOLUSI SINERGI DIGITAL TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Solusi Sinergi Digital Tbk

Equities

WIFI

ID1000158504

IT Services & Consulting

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
144 IDR -4.64% Intraday chart for PT Solusi Sinergi Digital Tbk -0.69% -6.49%
Apr. 17 PT Solusi Sinergi Digital Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Solusi Sinergi Digital Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 1,421,357 1,117,409 266,538 363,341
Enterprise Value (EV) 1 1,482,074 1,459,351 905,878 930,478
P/E ratio 582 x 41.5 x 4.6 x 5.93 x
Yield - - - -
Capitalization / Revenue 29.9 x 2.86 x 0.58 x 0.83 x
EV / Revenue 31.2 x 3.73 x 1.96 x 2.12 x
EV / EBITDA 51.7 x 36 x 10.1 x 4.61 x
EV / FCF -20.4 x -5.44 x -1.73 x -6.91 x
FCF Yield -4.91% -18.4% -57.7% -14.5%
Price to Book 3.11 x 2.18 x 0.48 x 0.47 x
Nbr of stocks (in thousands) 2,153,571 2,050,292 2,050,292 2,359,355
Reference price 2 660.0 545.0 130.0 154.0
Announcement Date 6/14/21 4/28/22 5/23/23 4/17/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 4,951 36,631 47,505 390,957 461,253 439,326
EBITDA 1 28,401 20,708 28,691 40,493 89,548 201,904
EBIT 1 28,057 11,529 13,861 20,716 61,001 124,858
Operating Margin 566.72% 31.47% 29.18% 5.3% 13.23% 28.42%
Earnings before Tax (EBT) 1 28,055 2,268 3,412 24,505 54,182 67,578
Net income 1 27,838 2,785 2,209 25,819 58,490 58,543
Net margin 562.31% 7.6% 4.65% 6.6% 12.68% 13.33%
EPS 2 37.12 3.713 1.135 13.14 28.29 25.96
Free Cash Flow 1 15,619 -25,438 -72,716 -268,232 -522,656 -134,748
FCF margin 315.5% -69.44% -153.07% -68.61% -113.31% -30.67%
FCF Conversion (EBITDA) 55% - - - - -
FCF Conversion (Net income) 56.11% - - - - -
Dividend per Share - - - - - -
Announcement Date 12/30/20 12/30/20 6/14/21 4/28/22 5/23/23 4/17/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 209,689 372,094 60,717 341,942 639,340 567,137
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 7.383 x 17.97 x 2.116 x 8.444 x 7.14 x 2.809 x
Free Cash Flow 1 15,619 -25,438 -72,716 -268,232 -522,656 -134,748
ROE (net income / shareholders' equity) 183% 7.03% 0.41% 5.34% 10.4% 8.6%
ROA (Net income/ Total Assets) 13.5% 2.16% 1.86% 1.84% 3.31% 5.25%
Assets 1 206,955 129,130 118,572 1,402,765 1,767,385 1,114,814
Book Value Per Share 2 38.90 21.20 212.0 251.0 271.0 328.0
Cash Flow per Share 2 1.110 4.230 13.50 5.150 9.280 17.80
Capex - 3,191 36,054 325,448 498,014 325,198
Capex / Sales - 8.71% 75.9% 83.24% 107.97% 74.02%
Announcement Date 12/30/20 12/30/20 6/14/21 4/28/22 5/23/23 4/17/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other IT Services & Consulting

1st Jan change Capi.
PT SOLUSI SINERGI DIGITAL TBK Stock PT Solusi Sinergi Digital Tbk
-6.49% 20.02M
ACCENTURE PLC Stock Accenture plc
-12.23% 194B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+0.74% 166B
IBM Stock IBM
+2.19% 153B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+4.34% 99.85B
RELX PLC Stock RELX PLC
+7.04% 77.56B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+19.09% 73.55B
INFOSYS LIMITED Stock Infosys Limited
-7.30% 71B
SNOWFLAKE INC. Stock Snowflake Inc.
-20.54% 52.81B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
+0.53% 47.86B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. WIFI Stock
  4. Financials PT Solusi Sinergi Digital Tbk