Stock BNII PT BANK MAYBANK INDONESIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Bank Maybank Indonesia Tbk

Equities

BNII

ID1000099302

Banks

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 26/04/2024 am IST 		5-day change 1st Jan Change
246 IDR 0.00% Intraday chart for PT Bank Maybank Indonesia Tbk -0.81% +1.65%
27/02 PT Bank Maybank Indonesia Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
20/02 PT Bank Maybank Indonesia Tbk Announces Resignation of Taswin Zakaria as President Director, Effective March 31, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,57,00,330 1,57,00,330 2,63,70,458 2,53,03,445 1,73,77,065 1,84,44,077
Enterprise Value (EV) 1 3,20,78,401 2,29,92,067 1,28,06,496 1,51,98,147 2,56,55,331 2,46,93,085
P/E ratio 6.77 x 8.52 x 20.8 x 15.4 x 11.8 x 10.6 x
Yield - - - - - -
Capitalization / Revenue 1.73 x 1.74 x 3.47 x 3.28 x 2.25 x 2.24 x
EV / Revenue 3.54 x 2.55 x 1.68 x 1.97 x 3.32 x 3.01 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 0.64 x 0.6 x 0.98 x 0.89 x 0.6 x 0.61 x
Nbr of stocks (in thousands) 7,62,15,196 7,62,15,196 7,62,15,196 7,62,15,196 7,62,15,196 7,62,15,196
Reference price 2 206.0 206.0 346.0 332.0 228.0 242.0
Announcement Date 14/02/19 18/02/20 18/02/21 18/02/22 18/02/23 27/02/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 90,66,185 90,01,952 76,03,933 77,10,631 77,37,159 82,16,490
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 30,35,577 25,99,094 18,18,645 21,75,516 20,40,226 23,54,674
Net income 1 21,94,576 18,42,520 12,66,348 16,44,970 14,71,070 17,43,406
Net margin 24.21% 20.47% 16.65% 21.33% 19.01% 21.22%
EPS 2 30.44 24.18 16.62 21.58 19.30 22.87
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 14/02/19 18/02/20 18/02/21 18/02/22 18/02/23 27/02/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,63,78,071 72,91,737 - - 82,78,266 62,49,008
Net Cash position 1 - - 1,35,63,962 1,01,05,298 - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 9.86% 7.43% 4.77% 6% 5.25% 6.03%
ROA (Net income/ Total Assets) 1.29% 1.11% 0.75% 0.98% 0.93% 1.09%
Assets 1 17,01,48,550 16,59,62,890 16,87,56,397 16,74,61,061 15,80,94,573 15,95,21,091
Book Value Per Share 2 324.0 344.0 352.0 371.0 381.0 396.0
Cash Flow per Share 2 115.0 138.0 257.0 259.0 79.80 82.00
Capex 1 1,74,684 1,87,393 1,06,563 1,86,543 2,65,121 4,12,075
Capex / Sales 1.93% 2.08% 1.4% 2.42% 3.43% 5.02%
Announcement Date 14/02/19 18/02/20 18/02/21 18/02/22 18/02/23 27/02/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Banks

1st Jan change Capi.
PT BANK MAYBANK INDONESIA TBK Stock PT Bank Maybank Indonesia Tbk
+1.65% 1.16B
JPMORGAN CHASE & CO. Stock JPMorgan Chase & Co.
+13.75% 556B
BANK OF AMERICA CORPORATION Stock Bank of America Corporation
+12.36% 298B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED Stock Industrial and Commercial Bank of China Limited
+8.64% 247B
WELLS FARGO & COMPANY Stock Wells Fargo & Company
+21.72% 210B
BANK OF CHINA LIMITED Stock Bank of China Limited
+15.77% 170B
CHINA CONSTRUCTION BANK CORPORATION Stock China Construction Bank Corporation
+6.45% 162B
HSBC HOLDINGS PLC Stock HSBC Holdings plc
+4.42% 153B
ROYAL BANK OF CANADA Stock Royal Bank of Canada
+0.10% 139B
HDFC BANK LIMITED Stock HDFC Bank Limited
-11.67% 138B
Other Banks
  1. Stock Market
  2. Equities
  3. BNII Stock
  4. Financials PT Bank Maybank Indonesia Tbk