PT BANK NEO COMMERCE TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 240 IDR | 0.00% |
|
-2.44% | -44.95% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 19,85,215 | 2,45,31,233 | 60,76,985 | 52,48,924 | 28,89,316 | - | - |
| Enterprise Value (EV) 1 | 19,85,215 | 2,45,31,233 | 60,76,985 | 52,48,924 | 28,89,316 | 28,89,316 | 28,89,316 |
| P/E ratio | 110 x | -23.1 x | -7.7 x | -9.16 x | -1,440 x | 14 x | 8.18 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 55.3 x | 3.19 x | 1.48 x | 0.75 x | 0.63 x | 0.56 x |
| EV / Revenue | - | 55.3 x | 3.19 x | 1.48 x | 0.75 x | 0.63 x | 0.56 x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 8.57 x | 1.62 x | - | 0.88 x | 0.86 x | 0.73 x |
| Nbr of stocks (in thousands) | 66,61,795 | 93,27,465 | 94,21,682 | 1,20,38,816 | 1,20,38,816 | - | - |
| Reference price 2 | 298.0 | 2,630 | 645.0 | 436.0 | 240.0 | 240.0 | 240.0 |
| Announcement Date | 09/03/21 | 28/04/22 | 31/03/23 | 05/03/24 | - | - | - |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 444 | 1,904 | 3,540 | 3,847 | 4,622 | 5,136 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | -790.4 | 287 | 2,187 | 2,128 | 2,807 | 3,358 |
| Operating Margin | - | -178.02% | 15.07% | 61.79% | 55.33% | 60.74% | 65.39% |
| Earnings before Tax (EBT) 1 | - | -990.4 | -785.9 | -573.9 | 90 | 261 | 274 |
| Net income 1 | 15.87 | -986.3 | -789.1 | -573.2 | 2.233 | 224.1 | 353.5 |
| Net margin | - | -222.14% | -41.44% | -16.19% | 0.06% | 4.85% | 6.88% |
| EPS 2 | 2.700 | -114.1 | -83.75 | -47.61 | -0.1667 | 17.20 | 29.35 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 09/03/21 | 28/04/22 | 31/03/23 | 05/03/24 | - | - | - |
1IDR in Billions2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | -49.2% | -23.8% | - | -0.07% | 6.23% | 9.55% |
| ROA (Net income/ Total Assets) | - | -11.8% | -5.09% | - | 0.4% | 0.85% | 0.8% |
| Assets 1 | - | 8,380 | 15,517 | - | 558.3 | 26,361 | 44,188 |
| Book Value Per Share 2 | - | 307.0 | 397.0 | - | 274.0 | 280.0 | 329.0 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 09/03/21 | 28/04/22 | 31/03/23 | 05/03/24 | - | - | - |
1IDR in Billions2IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
240
IDR
Average target price
648.8
IDR
Spread / Average Target
+170.31%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -44.95% | 181M | |
| -7.28% | 85.54B | |
| -6.52% | 21.13B | |
| +12.02% | 14.51B | |
| +49.07% | 9.01B | |
| -5.80% | 6.99B | |
| +5.66% | 4.75B | |
| +21.62% | 4.3B | |
| -7.76% | 3.45B | |
| +0.96% | 2.79B |
- Stock Market
- Equities
- BBYB Stock
- Financials PT Bank Neo Commerce Tbk