PT BANK DANAMON INDONESIA TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,660 IDR | -0.37% |
|
-2.92% | -4.32% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,86,05,534 | 3,06,88,956 | 2,29,67,849 | 2,66,81,799 | 2,58,02,180 | - | - |
| Enterprise Value (EV) 1 | 3,86,05,534 | 3,06,88,956 | 2,29,67,849 | 2,66,81,799 | 2,58,02,180 | 2,58,02,180 | 2,58,02,180 |
| P/E ratio | 9.48 x | 30.5 x | 14.6 x | 8.08 x | 7.63 x | 7.43 x | 6.35 x |
| Yield | 4.75% | 1.15% | 2.4% | - | 4.75% | 4.59% | 4.71% |
| Capitalization / Revenue | 2.07 x | 1.89 x | 1.28 x | 1.48 x | 1.28 x | 1.19 x | 1.1 x |
| EV / Revenue | 2.07 x | 1.89 x | 1.28 x | 1.48 x | 1.28 x | 1.19 x | 1.1 x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 0.86 x | 0.71 x | 0.52 x | 0.57 x | 0.5 x | 0.48 x | 0.46 x |
| Nbr of stocks (in thousands) | 97,73,553 | 97,73,553 | 97,73,553 | 97,73,553 | 97,73,553 | - | - |
| Reference price 2 | 3,950 | 3,140 | 2,350 | 2,730 | 2,640 | 2,640 | 2,640 |
| Announcement Date | 20/02/20 | 18/02/21 | 17/02/22 | 16/02/23 | - | - | - |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 18,661 | 16,232 | 17,982 | 18,050 | 20,080 | 21,625 | 23,431 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | 7,900 | 8,736 | 8,117 | 7,837 | 8,644 | 9,694 | 10,971 |
| Operating Margin | 42.34% | 53.82% | 45.14% | 43.42% | 43.05% | 44.83% | 46.82% |
| Earnings before Tax (EBT) 1 | 5,488 | 2,067 | 2,280 | 4,405 | 4,555 | 4,696 | 5,473 |
| Net income 1 | 4,073 | 1,008 | 1,573 | 3,302 | 3,380 | 3,473 | 4,060 |
| Net margin | 21.83% | 6.21% | 8.75% | 18.29% | 16.83% | 16.06% | 17.33% |
| EPS 2 | 416.8 | 103.1 | 161.0 | 337.9 | 345.8 | 355.4 | 415.4 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | 187.6 | 36.08 | 56.33 | - | 125.5 | 121.0 | 124.4 |
| Announcement Date | 20/02/20 | 18/02/21 | 17/02/22 | 16/02/23 | - | - | - |
1IDR in Billions2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 10.3% | 2.29% | 3.59% | 8.3% | 6.7% | 6.6% | 7.4% |
| ROA (Net income/ Total Assets) | 2.1% | 0.51% | 0.8% | 1.7% | 1.48% | 1.43% | 1.57% |
| Assets 1 | 1,93,974 | 1,97,212 | 1,96,565 | 1,94,254 | 2,28,378 | 2,42,867 | 2,58,599 |
| Book Value Per Share 2 | 4,598 | 4,411 | 4,557 | 4,793 | 5,247 | 5,481 | 5,772 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 20/02/20 | 18/02/21 | 17/02/22 | 16/02/23 | - | - | - |
1IDR in Billions2IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
2,660
IDR
Average target price
3,300
IDR
Spread / Average Target
+24.06%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -4.32% | 1.62B | |
| +12.99% | 551B | |
| +11.61% | 296B | |
| +12.30% | 250B | |
| +22.53% | 210B | |
| +11.83% | 171B | |
| +20.13% | 169B | |
| +13.90% | 166B | |
| +3.83% | 143B | |
| -13.26% | 137B |
- Stock Market
- Equities
- BDMN Stock
- Financials PT Bank Danamon Indonesia Tbk