End-of-day quote
INDONESIA S.E.
03:30:00 30/04/2024 am IST
|
5-day change
|
1st Jan Change
|
2,150
IDR
|
+2.38%
|
|
-1.38%
|
-25.86%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
37,39,375
|
4,66,81,875
|
22,17,00,000
|
5,15,45,250
|
2,97,90,938
|
2,97,90,938
|
-
|
Enterprise Value (EV)
1 |
37,39,375
|
4,66,81,875
|
22,17,00,000
|
5,15,45,250
|
4,01,83,125
|
2,97,90,938
|
2,97,90,938
|
P/E ratio
|
-30.7
x
|
-191
x
|
2,469
x
|
3,235
x
|
556
x
|
212
x
|
83.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.01%
|
0.06%
|
Capitalization / Revenue
|
-
|
701
x
|
350
x
|
36
x
|
22.8
x
|
14.6
x
|
10.5
x
|
EV / Revenue
|
-
|
701
x
|
350
x
|
36
x
|
22.8
x
|
14.6
x
|
10.5
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
37.9
x
|
26.9
x
|
6.24
x
|
3.56
x
|
3.51
x
|
3.35
x
|
Nbr of stocks (in thousands)
|
12,06,250
|
1,08,56,250
|
1,38,56,250
|
1,38,56,250
|
1,38,56,250
|
1,38,56,250
|
-
|
Reference price
2 |
3,100
|
4,300
|
16,000
|
3,720
|
2,150
|
2,150
|
2,150
|
Announcement Date
|
23/03/20
|
12/03/21
|
10/03/22
|
17/03/23
|
26/04/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
-
|
66.59
|
633.9
|
1,431
|
1,762
|
2,038
|
2,840
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-171.4
|
102.8
|
405.4
|
488.1
|
623.2
|
1,157
|
Operating Margin
|
-
|
-257.4%
|
16.23%
|
28.33%
|
27.69%
|
30.58%
|
40.75%
|
Earnings before Tax (EBT)
1 |
-
|
-189.6
|
9.134
|
20.43
|
93.56
|
193.7
|
451.5
|
Net income
1 |
-122
|
-189.6
|
86.02
|
15.91
|
72.36
|
150.4
|
342.9
|
Net margin
|
-
|
-284.68%
|
13.57%
|
1.11%
|
4.11%
|
7.38%
|
12.07%
|
EPS
2 |
-101.1
|
-22.49
|
6.480
|
1.150
|
5.220
|
10.14
|
25.88
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.1150
|
1.327
|
Announcement Date
|
23/03/20
|
12/03/21
|
10/03/22
|
17/03/23
|
26/04/24
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
|
288.5
|
316.3
|
334.2
|
-
|
395.1
|
451.5
|
473.3
|
417.6
|
405.3
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
67.44
|
-
|
120.8
|
-
|
91.48
|
148.4
|
158.3
|
76.93
|
80.66
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
23.38%
|
-
|
36.14%
|
-
|
23.15%
|
32.88%
|
33.44%
|
18.42%
|
19.9%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
41.74
|
-
|
12.89
|
-
|
-31.92
|
22.45
|
29.56
|
23.57
|
27.83
|
-
|
-
|
-
|
-
|
-
|
Net income
|
118.6
|
-
|
9.983
|
-
|
-24.66
|
17.5
|
23.01
|
22.07
|
21.71
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
41.12%
|
-
|
2.99%
|
-
|
-6.24%
|
3.88%
|
4.86%
|
5.28%
|
5.36%
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
-
|
-
|
0.7200
|
-
|
-
|
-
|
1.660
|
1.590
|
1.580
|
1.546
|
1.893
|
2.090
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.044
|
-
|
-
|
-
|
1.437
|
Announcement Date
|
10/03/22
|
28/04/22
|
21/07/22
|
21/10/22
|
17/03/23
|
28/04/23
|
31/07/23
|
26/04/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-19.8%
|
1.81%
|
0.19%
|
0.95%
|
1.69%
|
4.48%
|
ROA (Net income/ Total Assets)
|
-
|
-10.8%
|
1.19%
|
0.11%
|
0.36%
|
0.64%
|
1.11%
|
Assets
1 |
-
|
1,750
|
7,246
|
14,639
|
20,500
|
23,449
|
30,981
|
Book Value Per Share
2 |
-
|
114.0
|
595.0
|
596.0
|
605.0
|
613.0
|
642.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/03/20
|
12/03/21
|
10/03/22
|
17/03/23
|
26/04/24
|
-
|
-
|
Last Close Price
2,150
IDR Average target price
2,901
IDR Spread / Average Target +34.92% Consensus |
1st Jan change
|
Capi.
|
---|
| -25.86% | 1.84B | | +12.16% | 551B | | +9.50% | 291B | | +10.73% | 249B | | +21.02% | 208B | | +16.78% | 171B | | +10.32% | 166B | | +11.35% | 162B | | -10.36% | 138B | | +0.51% | 138B |
Other Banks
|