Stock NASA PT ANDALAN PERKASA ABADI TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Andalan Perkasa Abadi Tbk

Equities

NASA

ID1000140205

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 29/04/2024 am IST 		5-day change 1st Jan Change
12 IDR 0.00% Intraday chart for PT Andalan Perkasa Abadi Tbk -7.69% -29.41%
01/04 PT Andalan Perkasa Abadi Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Andalan Perkasa Abadi 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 67,12,999 79,78,574 11,44,513 6,71,301 5,50,246 1,87,084
Enterprise Value (EV) 1 66,85,941 79,47,518 11,14,426 6,34,680 4,92,028 1,15,651
P/E ratio 2,364 x -18,125 x -175 x -136 x -1,667 x 29.5 x
Yield - - - - - -
Capitalization / Revenue 412 x 597 x 1,738 x 159 x 38.6 x 12.5 x
EV / Revenue 410 x 595 x 1,693 x 150 x 34.5 x 7.75 x
EV / EBITDA 704 x 1,458 x -377 x -1,358 x 81.2 x 15.4 x
EV / FCF -183 x -14,956 x 392 x -12.1 x 25.8 x 13.5 x
FCF Yield -0.55% -0.01% 0.25% -8.28% 3.88% 7.4%
Price to Book 6.18 x 7.35 x 1.06 x 0.62 x 0.51 x 0.17 x
Nbr of stocks (in thousands) 1,10,04,916 1,10,04,929 1,10,04,929 1,10,04,929 1,10,04,929 1,10,04,929
Reference price 2 610.0 725.0 104.0 61.00 50.00 17.00
Announcement Date 28/03/19 06/05/20 30/06/21 31/05/22 05/04/23 01/04/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 16,298 13,357 658.4 4,235 14,258 14,922
EBITDA 1 9,491 5,451 -2,956 -467.2 6,057 7,507
EBIT 1 6,081 4,090 -4,342 -939.7 5,595 6,989
Operating Margin 37.31% 30.62% -659.49% -22.19% 39.24% 46.84%
Earnings before Tax (EBT) 1 257.7 -548.7 -6,527 -4,933 -279.3 6,340
Net income 1 2,840 -392.3 -6,527 -4,933 -279.5 6,340
Net margin 17.43% -2.94% -991.32% -116.48% -1.96% 42.49%
EPS 2 0.2581 -0.0400 -0.5931 -0.4483 -0.0300 0.5761
Free Cash Flow 1 -36,631 -531.4 2,841 -52,537 19,083 8,561
FCF margin -224.76% -3.98% 431.56% -1,240.49% 133.84% 57.37%
FCF Conversion (EBITDA) - - - - 315.04% 114.03%
FCF Conversion (Net income) - - - - - 135.04%
Dividend per Share - - - - - -
Announcement Date 28/03/19 06/05/20 30/06/21 31/05/22 05/04/23 01/04/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 27,058 31,056 30,087 36,621 58,219 71,433
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -36,631 -531 2,841 -52,537 19,083 8,561
ROE (net income / shareholders' equity) 0.02% -0.05% -0.6% -0.46% -0.03% 0.59%
ROA (Net income/ Total Assets) 0.31% 0.22% -0.24% -0.05% 0.31% 0.39%
Assets 1 9,22,357 -1,77,443 27,41,112 95,41,559 -90,486 16,36,907
Book Value Per Share 2 98.70 98.70 98.10 97.60 97.60 98.20
Cash Flow per Share 2 0.5700 0.9300 0.0800 6.980 6.670 6.490
Capex 1 14,640 21.3 11 1,738 1,358 3.78
Capex / Sales 89.83% 0.16% 1.66% 41.04% 9.53% 0.03%
Announcement Date 28/03/19 06/05/20 30/06/21 31/05/22 05/04/23 01/04/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
PT ANDALAN PERKASA ABADI TBK Stock PT Andalan Perkasa Abadi Tbk
-29.41% 8.13M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+39.94% 28.07B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.85% 26.92B
DLF LIMITED Stock DLF Limited
+22.78% 26.28B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+1.61% 26.06B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+49.67% 22.69B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.96% 20.3B
EMAAR PROPERTIES Stock Emaar Properties
+3.66% 19.59B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+30.95% 16.31B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
-6.26% 15.21B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. NASA Stock
  4. Financials PT Andalan Perkasa Abadi Tbk