Valuation PT Antam (Persero) Tbk

Stocks

End-of-day quote INDONESIA S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
2,850.00 ^IDR	+4.78%		+3.64%	-9.52%

11/06	PT Antam Tbk Announces Management Changes	CI
11/06	PT Antam Tbk Approves Dividend	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,40,69,221	4,77,01,068	4,09,72,454	3,66,46,916	7,56,96,909	6,85,06,256	-	-
Change	-	-11.78%	-14.11%	-10.56%	106.56%	-9.5%	-	-
Enterprise Value (EV) ¹	54,031	46,379	34,271	31,895	71,514	60,001	57,290	57,788
Change	-	-14.16%	-26.11%	-6.93%	124.21%	-16.1%	-4.52%	0.87%
P/E Ratio	29x	12.5x	13.3x	10x	10.5x	6.13x	6.3x	4.92x
PBR	2.59x	2.01x	1.34x	1.16x	2.14x	1.66x	1.57x	1.5x
PEG	-	0x	-0.7x	0.5x	0.1x	0.1x	-2.37x	0.2x
Capitalization / Revenue	1.41x	1.04x	1x	0.53x	0.89x	0.53x	0.53x	0.44x
EV / Revenue	1.41x	1.01x	0.83x	0.46x	0.84x	0.46x	0.44x	0.37x
EV / EBITDA	14.8x	9.64x	7.99x	7x	7.43x	3.76x	3.8x	2.96x
EV / EBIT	19.7x	11.8x	13.1x	10.6x	8.52x	4.31x	4.26x	3.3x
EV / FCF	11.9x	13.6x	10.9x	11.8x	16.2x	8.38x	4.95x	4.35x
FCF Yield	8.41%	7.37%	9.13%	8.49%	6.18%	11.9%	20.2%	23%
Dividend per Share ³	38.74	-	128.1	-	-	239.8	309.9	481.9
Rate of return	1.72%	-	7.51%	-	-	8.41%	10.9%	16.9%
EPS ³	77.47	159	128.1	151.8	300	464.6	452.2	579.2
Distribution rate	50%	-	100%	-	-	51.6%	68.5%	83.2%
Net sales ¹	38,446	45,930	41,048	69,192	84,642	1,30,042	1,29,103	1,56,982
EBITDA ¹	3,639	4,813	4,289	4,553	9,631	15,953	15,077	19,546
EBIT ¹	2,738	3,942	2,617	2,998	8,395	13,917	13,449	17,535
Net income ¹	1,862	3,821	3,078	3,647	7,209	10,984	10,867	13,918
Net Debt ¹	-38.15	-1,322	-6,701	-4,752	-4,183	-8,505	-11,217	-10,718
Reference price ³	2,250.00	1,985.00	1,705.00	1,525.00	3,150.00	2,850.00	2,850.00	2,850.00
Nbr of stocks (in thousands)	2,40,30,765	2,40,30,765	2,40,30,765	2,40,30,765	2,40,30,765	2,40,37,283	-	-
Announcement Date	16/03/22	26/03/23	29/03/24	08/04/25	31/03/26	-	-	-

¹IDR in Million²IDR in Billions³IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PT ANTAM (PERSERO) TBK	6.13x	0.46x	3.76x	8.41%	383.72Cr
FRANCO-NEVADA CORPORATION	23.52x	14.19x	15.39x	0.84%	4.07TCr
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	9.56x	3.32x	4.81x	2.8%	3.61TCr
GOLD FIELDS LIMITED	6x	2.43x	3.39x	6.76%	3.24TCr
EVOLUTION MINING LIMITED	14.04x	4.21x	7.16x	3.67%	1.68TCr
ZHONGJIN GOLD CORP.,LTD	10.04x	-	-	6.56%	1.54TCr
HARMONY GOLD MINING COMPANY LIMITED	5.05x	1.59x	3.09x	5.32%	987Cr
TRIPLE FLAG PRECIOUS METALS CORP.	21.06x	10.96x	13.68x	0.79%	603.45Cr
RAMELIUS RESOURCES LIMITED	39.12x	4.85x	7.39x	1.72%	401.54Cr
Average	14.95x	5.25x	7.33x	4.1%	1.84TCr
Weighted average by Cap.	13.59x	6.34x	7.93x	3.72%