Valuation PT Bank Jago Tbk OTC Markets

Equities

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-.--%

12/06	Fitch Rates Indonesia's Bank Jago A-(idn)	MT
23/05	Nomura Adjusts Bank Jago's Price Target to 2,275 Rupiah From 3,000 Rupiah, Keeps at Neutral	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,66,81,875	22,17,00,000	5,15,45,250	4,01,83,125	3,33,40,064	2,50,89,009	-	-
Change	-	374.92%	-76.75%	-22.04%	-17.03%	-24.75%	-	-
Enterprise Value (EV)	4,66,81,875	22,17,00,000	5,15,45,250	4,01,83,125	3,33,40,064	2,50,89,009	2,50,89,009	2,50,89,009
Change	-	374.92%	-76.75%	-22.04%	-17.03%	-24.75%	0%	0%
P/E ratio	-191x	2,469x	3,235x	556x	262x	83.3x	40.9x	24.7x
PBR	37.9x	26.9x	6.24x	4.81x	3.95x	2.84x	2.65x	2.41x
PEG	-	-19x	-39.3x	2x	3.4x	1x	0x	0.4x
Capitalization / Revenue	701x	350x	36x	22.8x	18.1x	8.9x	6.95x	5.36x
EV / Revenue	0x	0x	0x	0x	0x	8.9x	6.95x	5.36x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-0x	0x	0x	0x	0x	21.5x	13.6x	9.03x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	5.568	8.287
Rate of return	-	-	-	-	-	-	0.31%	0.46%
EPS ²	-22.49	6.48	1.15	5.22	9.27	21.74	44.26	73.35
Distribution rate	-	-	-	-	-	-	12.6%	11.3%
Net sales ¹	66.59	633.9	1,431	1,762	1,844	2,820	3,612	4,685
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	-171.4	102.8	405.4	488.1	484.6	1,165	1,840	2,777
Net income ¹	-189.6	86.02	15.91	72.36	128.5	306.1	574.5	972.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	4,300.00	16,000.00	3,720.00	2,900.00	2,430.00	1,810.00	1,810.00	1,810.00
Nbr of stocks (in thousands)	1,08,56,250	1,38,56,250	1,38,56,250	1,38,56,250	1,37,20,191	1,38,61,331	-	-
Announcement Date	12/03/21	10/03/22	17/03/23	21/03/24	21/03/25	-	-	-

¹IDR in Billions²IDR

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.($)
JPMORGAN CHASE & CO.	15.44x	-	-	2.01%	80TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.74x	-	-	5.43%	37TCr
BANK OF AMERICA CORPORATION	12.96x	-	-	2.32%	35TCr
CHINA CONSTRUCTION BANK CORPORATION	5.91x	-	-	5.16%	28TCr
WELLS FARGO & COMPANY	14.1x	-	-	2.04%	27TCr
BANK OF CHINA LIMITED	5.83x	-	-	5.38%	24TCr
HSBC HOLDINGS PLC	9.88x	-	-	5.46%	21TCr
COMMONWEALTH BANK OF AUSTRALIA	29.05x	-	-	2.7%	20TCr
ROYAL BANK OF CANADA	13.92x	-	-	3.32%	19TCr
Average	12.54x			3.76%	32.31TCr
Weighted average by Cap.	12.48x			3.45%