Financials PT Bank Oke Indonesia Tbk

Equities

DNAR

ID1000132301

Banks

End-of-day quote INDONESIA S.E. 03:30:00 30/04/2024 am IST 5-day change 1st Jan Change
99 IDR 0.00% Intraday chart for PT Bank Oke Indonesia Tbk -2.94% -18.18%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 6,21,000 14,76,331 19,55,178 39,91,981 28,71,707 20,43,979
Enterprise Value (EV) 1 58,227 2,83,743 7,01,752 27,16,382 28,23,866 20,33,945
P/E ratio 31.3 x -59.5 x 200 x 201 x 183 x 72 x
Yield - - - - - -
Capitalization / Revenue 7.76 x 6.89 x 7.84 x 14.8 x 8.95 x 5.8 x
EV / Revenue 0.73 x 1.32 x 2.81 x 10 x 8.8 x 5.77 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 1.31 x 0.72 x 0.78 x 1.34 x 0.81 x 0.57 x
Nbr of stocks (in thousands) 22,50,000 62,55,641 1,13,01,605 1,36,71,168 1,68,92,391 1,68,92,391
Reference price 2 276.0 236.0 173.0 292.0 170.0 121.0
Announcement Date 26/03/19 26/03/20 12/03/21 25/03/22 21/03/23 22/03/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 79,994 2,14,359 2,49,329 2,70,470 3,20,730 3,52,224
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 19,226 -12,045 18,422 25,828 19,286 37,072
Net income 1 19,810 -16,922 7,875 17,460 13,210 28,652
Net margin 24.76% -7.89% 3.16% 6.46% 4.12% 8.13%
EPS 2 8.804 -3.965 0.8645 1.453 0.9300 1.682
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 26/03/19 26/03/20 12/03/21 25/03/22 21/03/23 22/03/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 5,62,773 11,92,588 12,53,426 12,75,600 47,841 10,034
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 4.25% -0.94% 0.35% 0.63% 0.4% 0.8%
ROA (Net income/ Total Assets) 0.78% -0.35% 0.14% 0.25% 0.15% 0.27%
Assets 1 25,34,877 48,22,467 56,94,184 70,00,925 89,56,056 1,06,31,459
Book Value Per Share 2 211.0 326.0 221.0 218.0 210.0 212.0
Cash Flow per Share 2 259.0 57.20 43.40 50.80 32.90 1.180
Capex 1 1,680 17,088 5,495 5,810 3,225 23,765
Capex / Sales 2.1% 7.97% 2.2% 2.15% 1.01% 6.75%
Announcement Date 26/03/19 26/03/20 12/03/21 25/03/22 21/03/23 22/03/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. DNAR Stock
  4. Financials PT Bank Oke Indonesia Tbk