Stock ASDM PT ASURANSI DAYIN MITRA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Asuransi Dayin Mitra Tbk

Equities

ASDM

ID1000090905

Property & Casualty Insurance

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 20/06/2024 am IST 		5-day change 1st Jan Change
484 IDR +2.98% Intraday chart for PT Asuransi Dayin Mitra Tbk -0.41% +2.98%
29/04 PT Asuransi Dayin Mitra Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
28/03 PT Asuransi Dayin Mitra Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,23,680 2,09,280 1,70,880 1,83,360 1,72,800 1,80,480
Enterprise Value (EV) 1 2,07,933 1,67,100 1,63,645 1,76,258 1,67,208 1,70,870
P/E ratio 5.88 x 7.52 x 6.38 x 9.04 x 9.31 x 8.58 x
Yield 6.27% 7.16% 10.7% 7.54% 7.33% -
Capitalization / Revenue 1.17 x 1.02 x 0.94 x 1.06 x 0.94 x 0.89 x
EV / Revenue 1.09 x 0.81 x 0.9 x 1.02 x 0.91 x 0.84 x
EV / EBITDA 4.43 x 4.06 x 4.45 x 6.22 x 6.57 x 6.35 x
EV / FCF 6.71 x 4.3 x -5.03 x 6.2 x 10.8 x 5.24 x
FCF Yield 14.9% 23.3% -19.9% 16.1% 9.25% 19.1%
Price to Book 0.69 x 0.63 x 0.49 x 0.51 x 0.47 x 0.49 x
Nbr of stocks (in thousands) 3,84,000 3,84,000 3,84,000 3,84,000 3,84,000 3,84,000
Reference price 2 582.5 545.0 445.0 477.5 450.0 470.0
Announcement Date 29/03/19 01/04/20 11/06/21 19/04/22 03/04/23 28/03/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,90,574 2,05,571 1,81,399 1,72,382 1,83,623 2,03,831
EBITDA 1 46,950 41,115 36,796 28,352 25,464 26,923
EBIT 1 41,268 35,351 31,056 22,907 20,998 22,956
Operating Margin 21.65% 17.2% 17.12% 13.29% 11.44% 11.26%
Earnings before Tax (EBT) 1 49,029 33,647 31,061 22,837 25,125 26,354
Net income 1 38,059 27,839 26,805 20,284 18,551 21,038
Net margin 19.97% 13.54% 14.78% 11.77% 10.1% 10.32%
EPS 2 99.11 72.50 69.80 52.82 48.31 54.79
Free Cash Flow 1 30,991 38,897 -32,533 28,437 15,469 32,636
FCF margin 16.26% 18.92% -17.93% 16.5% 8.42% 16.01%
FCF Conversion (EBITDA) 66.01% 94.6% - 100.3% 60.75% 121.22%
FCF Conversion (Net income) 81.43% 139.72% - 140.19% 83.39% 155.13%
Dividend per Share 2 36.50 39.00 47.50 36.00 33.00 -
Announcement Date 29/03/19 01/04/20 11/06/21 19/04/22 03/04/23 28/03/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 15,747 42,180 7,235 7,102 5,592 9,610
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 30,991 38,897 -32,533 28,437 15,469 32,636
ROE (net income / shareholders' equity) 12.3% 8.47% 7.82% 5.7% 5.1% 5.71%
ROA (Net income/ Total Assets) 2.41% 1.99% 1.92% 1.7% 1.53% 1.53%
Assets 1 15,77,373 13,98,315 13,93,388 11,92,006 12,09,878 13,72,431
Book Value Per Share 2 841.0 870.0 916.0 937.0 951.0 968.0
Cash Flow per Share 2 41.00 110.0 37.20 29.30 33.60 35.70
Capex 1 2,990 8,537 1,593 1,558 2,702 11,952
Capex / Sales 1.57% 4.15% 0.88% 0.9% 1.47% 5.86%
Announcement Date 29/03/19 01/04/20 11/06/21 19/04/22 03/04/23 28/03/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Property & Casualty Insurance

1st Jan change Capi.
PT ASURANSI DAYIN MITRA TBK Stock PT Asuransi Dayin Mitra Tbk
+2.98% 1.1Cr
TOKIO MARINE HOLDINGS, INC. Stock Tokio Marine Holdings, Inc.
+56.56% 6.75TCr
AMERICAN INTERNATIONAL GROUP, INC. Stock American International Group, Inc.
+10.52% 4.92TCr
THE TRAVELERS COMPANIES Stock The Travelers Companies
+11.28% 4.77TCr
ARCH CAPITAL GROUP LTD. Stock Arch Capital Group Ltd.
+37.94% 3.77TCr
MS&AD INSURANCE GROUP HOLDINGS, INC. Stock MS&AD Insurance Group Holdings, Inc.
+71.58% 3.14TCr
INTACT FINANCIAL CORPORATION Stock Intact Financial Corporation
+8.06% 2.85TCr
FAIRFAX FINANCIAL HOLDINGS LIMITED Stock Fairfax Financial Holdings Limited
+22.86% 2.5TCr
SAMPO OYJ Stock Sampo Oyj
+1.59% 2.14TCr
W.R. BERKLEY CORPORATION Stock W.R. Berkley Corporation
+14.58% 2.05TCr
Other Property & Casualty Insurance
  1. Stock Market
  2. Equities
  3. ASDM Stock
  4. Financials PT Asuransi Dayin Mitra Tbk