Stock AKRA PT AKR CORPORINDO TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT AKR Corporindo Tbk

Equities

AKRA

ID1000106701

Oil & Gas Refining and Marketing

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 27/06/2024 am IST 		5-day change 1st Jan Change
1,645 IDR +0.30% Intraday chart for PT AKR Corporindo Tbk +4.11% +11.53%
21/03 PT AKR Corporindo Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT AKR Corporindo Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,58,58,045 1,25,52,840 1,62,23,953 2,76,32,037 2,91,12,325 3,24,67,644 - -
Enterprise Value (EV) 2 18,607 15,120 16,681 27,632 27,205 29,350 27,830 32,468
P/E ratio 21.9 x 13.6 x 14.6 x 11.5 x 10.5 x 10.7 x 10.2 x 9.08 x
Yield 2.78% 1.57% 3.53% - 5.08% 4.99% 5.59% 6.32%
Capitalization / Revenue 0.73 x 0.71 x 0.63 x 0.58 x 0.69 x 0.76 x 0.72 x 0.68 x
EV / Revenue 0.86 x 0.85 x 0.65 x 0.58 x 0.65 x 0.69 x 0.62 x 0.68 x
EV / EBITDA 13.1 x 9.48 x 9.21 x 7.97 x 6.88 x 6.5 x 5.85 x 6.32 x
EV / FCF -156 x 20.8 x 6.17 x 11.8 x 9.49 x 5.9 x 5.72 x 5.43 x
FCF Yield -0.64% 4.8% 16.2% 8.46% 10.5% 16.9% 17.5% 18.4%
Price to Book 1.9 x 1.43 x 1.74 x 2.52 x 2.58 x 2.61 x 2.38 x 2.15 x
Nbr of stocks (in thousands) 2,00,73,475 1,97,37,170 1,97,37,170 1,97,37,170 1,97,37,170 1,97,37,170 - -
Reference price 3 790.0 636.0 822.0 1,400 1,475 1,645 1,645 1,645
Announcement Date 17/03/20 25/03/21 22/03/22 24/03/23 20/03/24 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 21,703 17,716 25,707 47,540 42,087 42,623 44,848 47,713
EBITDA 1 1,421 1,595 1,812 3,465 3,953 4,518 4,757 5,139
EBIT 1 1,094 1,258 1,455 3,087 3,561 3,995 4,171 4,687
Operating Margin 5.04% 7.1% 5.66% 6.49% 8.46% 9.37% 9.3% 9.82%
Earnings before Tax (EBT) 1 899.1 1,227 1,437 3,086 3,687 4,186 4,384 4,762
Net income 1 717.2 924.9 1,112 2,403 2,780 3,070 3,157 3,468
Net margin 3.3% 5.22% 4.33% 5.06% 6.61% 7.2% 7.04% 7.27%
EPS 2 36.06 46.71 56.32 121.8 140.9 154.4 161.0 181.1
Free Cash Flow 3 -1,19,497 7,25,956 27,02,799 23,38,662 28,66,095 49,74,500 48,65,000 59,78,500
FCF margin -550.61% 4,097.76% 10,513.84% 4,919.36% 6,809.94% 11,671.02% 10,847.65% 12,530.04%
FCF Conversion (EBITDA) - 45,525.52% 1,49,176.41% 67,489.1% 72,512.39% 1,10,097.6% 1,02,266.86% 1,16,343.31%
FCF Conversion (Net income) - 78,488.68% 2,43,057.45% 97,309.03% 1,03,083.97% 1,62,054.33% 1,54,080.47% 1,72,367.25%
Dividend per Share 2 22.00 10.00 29.00 - 75.00 82.08 91.94 104.0
Announcement Date 17/03/20 25/03/21 22/03/22 24/03/23 20/03/24 - - -
1IDR in Billions2IDR3IDR in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 - 10,134 11,975 - 8,963 10,123 - 9,811 11,967 11,046 13,808 9,954 12,940
EBITDA 1 - - - - - - 1,465 797.1 1,190 1,098 1,373 1,046 1,360
EBIT 1 - - - - 552.6 - - 692.3 1,077 994.1 1,243 955.9 1,243
Operating Margin - - - - 6.16% - - 7.06% 9% 9% 9% 9.6% 9.6%
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income 315 - - 607.3 423.7 - 1,070 595.5 - - - - -
Net margin - - - - 4.73% - - 6.07% - - - - -
EPS 2 - - - 30.77 - - - 30.17 40.98 37.83 47.29 35.83 46.58
Dividend per Share 2 - - - - - - - - - - 122.9 - -
Announcement Date 22/03/22 25/04/22 25/07/22 26/04/23 26/07/23 25/10/23 20/03/24 25/04/24 - - - - -
1IDR in Billions2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,749 2,567 457 - - - - -
Net Cash position 1 - - - - 1,907 3,118 4,638 -
Leverage (Debt/EBITDA) 1.935 x 1.61 x 0.2523 x - - - - -
Free Cash Flow 2 -1,19,497 7,25,956 27,02,799 23,38,662 28,66,095 49,74,500 48,65,000 59,78,500
ROE (net income / shareholders' equity) 8.59% 10.8% 12.3% 23.7% 25% 26% 25.2% 26.1%
ROA (Net income/ Total Assets) 3.47% 4.61% 5.27% 9.48% 9.68% 10.2% 10% 9.97%
Assets 1 20,675 20,046 21,103 25,348 28,721 30,034 31,426 34,801
Book Value Per Share 3 415.0 443.0 473.0 556.0 571.0 630.0 691.0 765.0
Cash Flow per Share 3 34.60 53.90 149.0 133.0 177.0 200.0 226.0 266.0
Capex 1 807 341 242 2,629 636 275 227 224
Capex / Sales 3.72% 1.92% 0.94% 5.53% 1.51% 0.65% 0.51% 0.47%
Announcement Date 17/03/20 25/03/21 22/03/22 24/03/23 20/03/24 - - -
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

Ratings for PT AKR Corporindo Tbk

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
1,645 IDR
Average target price
2,006 IDR
Spread / Average Target
+21.95%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Petroleum Product Wholesale

1st Jan change Capi.
PT AKR CORPORINDO TBK Stock PT AKR Corporindo Tbk
+11.53% 1.97B
PTT OIL AND RETAIL BUSINESS Stock PTT Oil and Retail Business
-16.23% 5.3B
QATAR FUEL COMPANY Q.P.S.C. ("WOQOD") Stock Qatar Fuel Company Q.P.S.C. ("WOQOD")
-10.19% 3.97B
PETRONAS DAGANGAN Stock PETRONAS Dagangan
-20.97% 3.61B
VIVA ENERGY GROUP LIMITED Stock Viva Energy Group Limited
-10.32% 3.3B
AMERIGAS PARTNERS, L.P. Stock AmeriGas Partners, L.P.
+23.40% 3.23B
RUBIS Stock Rubis
+19.29% 2.98B
WORLD KINECT CORPORATION Stock World Kinect Corporation
+12.73% 1.56B
GLOBAL PARTNERS LP Stock Global Partners LP
+8.23% 1.56B
SK GAS CO., LTD. Stock SK Gas Co., Ltd.
+18.11% 1.16B
Petroleum Product Wholesale
  1. Stock Market
  2. Equities
  3. AKRA Stock
  4. Financials PT AKR Corporindo Tbk