PT AMAN AGRINDO TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 725 IDR | -2.03% |
|
+2.84% | +123.77% |
| 29/04 | PT Aman Agrindo Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 01/04 | PT Aman Agrindo Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 |
|---|---|---|
| Capitalization 1 | 3,38,235 | 3,46,797 |
| Enterprise Value (EV) 1 | 3,49,041 | 3,84,134 |
| P/E ratio | 192 x | 108 x |
| Yield | - | - |
| Capitalization / Revenue | 1.87 x | 0.96 x |
| EV / Revenue | 1.93 x | 1.06 x |
| EV / EBITDA | 46.4 x | 35.8 x |
| EV / FCF | -79,56,557 x | -2,97,56,010 x |
| FCF Yield | -0% | -0% |
| Price to Book | 2.32 x | 2.33 x |
| Nbr of stocks (in thousands) | 10,70,363 | 10,70,363 |
| Reference price 2 | 316.0 | 324.0 |
| Announcement Date | 31/03/23 | 01/04/24 |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 1,995 | 1,32,023 | 1,88,843 | 1,80,869 | 3,60,879 |
| EBITDA 1 | 541 | 7,094 | 12,797 | 7,521 | 10,729 |
| EBIT 1 | 235.3 | 6,799 | 12,502 | 7,169 | 10,326 |
| Operating Margin | 11.79% | 5.15% | 6.62% | 3.96% | 2.86% |
| Earnings before Tax (EBT) 1 | 185.5 | 6,491 | 9,239 | 1,997 | 4,123 |
| Net income 1 | 185.5 | 6,157 | 7,197 | 1,554 | 3,208 |
| Net margin | 9.3% | 4.66% | 3.81% | 0.86% | 0.89% |
| EPS 2 | 0.7421 | 17.78 | 8.405 | 1.646 | 2.997 |
| Free Cash Flow | - | -2,155 | -20,126 | -43,868 | -12,909 |
| FCF margin | - | -1.63% | -10.66% | -24.25% | -3.58% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 23/06/22 | 23/06/22 | 23/06/22 | 31/03/23 | 01/04/24 |
1IDR in Million2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | 60,613 | 3,383 | 21,831 | 10,806 | 37,336 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 112 x | 0.4769 x | 1.706 x | 1.437 x | 3.48 x |
| Free Cash Flow | - | -2,155 | -20,126 | -43,868 | -12,909 |
| ROE (net income / shareholders' equity) | - | 11.6% | 8% | 1.3% | 2.18% |
| ROA (Net income/ Total Assets) | - | 4.36% | 6.25% | 2.72% | 3.13% |
| Assets 1 | - | 1,41,130 | 1,15,067 | 57,051 | 1,02,524 |
| Book Value Per Share 2 | 78.30 | 249.0 | 109.0 | 136.0 | 139.0 |
| Cash Flow per Share 2 | 0.0600 | 69.30 | 21.30 | 34.00 | 29.80 |
| Capex | - | - | 230 | 3,678 | 9,338 |
| Capex / Sales | - | - | 0.12% | 2.03% | 2.59% |
| Announcement Date | 23/06/22 | 23/06/22 | 23/06/22 | 31/03/23 | 01/04/24 |
1IDR in Million2IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +123.77% | 4.73Cr | |
| +63.62% | 59Cr |
- Stock Market
- Equities
- GULA Stock
- Financials PT Aman Agrindo Tbk
