Financials PT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk Börse Stuttgart

Equities

2PE

ID1000115702

Banks

Market Closed - Börse Stuttgart 02:06:29 20/06/2024 pm IST 5-day change 1st Jan Change
0.0385 EUR 0.00% Intraday chart for PT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk -2.53% -21.43%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 1,16,58,963 1,52,50,120 1,31,34,781 1,41,51,342 1,20,99,660 99,95,372 -
Enterprise Value (EV) 1 1,16,58,963 1,52,50,120 1,31,34,781 1,41,51,342 1,20,99,660 99,95,372 99,95,372
P/E ratio 7.56 x 9.04 x 6.46 x 6.14 x 6.8 x 4.63 x -
Yield 7.93% 6.16% 7.42% - 9.09% 11.2% -
Capitalization / Revenue 1.64 x 1.92 x 1.37 x 1.41 x 1.37 x 1.01 x 0.95 x
EV / Revenue 1.64 x 1.92 x 1.37 x 1.41 x 1.37 x 1.01 x 0.95 x
EV / EBITDA - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 0.97 x 1.28 x 1.01 x 0.96 x 0.78 x 0.59 x -
Nbr of stocks (in thousands) 98,38,787 98,38,787 98,38,787 1,05,21,444 1,05,21,444 1,05,21,444 -
Reference price 2 1,185 1,550 1,335 1,345 1,150 950.0 950.0
Announcement Date 02/03/20 15/03/21 10/03/22 28/02/23 05/03/24 - -
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 7,097 7,955 9,619 10,048 8,860 9,893 10,531
EBITDA - - - - - - -
EBIT 1 2,381 2,354 3,225 3,073 2,792 3,313 3,386
Operating Margin 33.55% 29.59% 33.53% 30.58% 31.51% 33.49% 32.15%
Earnings before Tax (EBT) 1 1,978 2,168 2,588 2,836 2,126 2,587 -
Net income 1 1,559 1,687 2,032 2,304 1,778 2,070 2,261
Net margin 21.96% 21.21% 21.12% 22.93% 20.07% 20.92% 21.47%
EPS 2 156.8 171.5 206.5 219.0 169.0 205.0 -
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 94.02 95.48 99.11 - 104.6 106.0 -
Announcement Date 02/03/20 15/03/21 10/03/22 28/02/23 05/03/24 - -
1IDR in Billions2IDR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2022 S1 2022 Q3 2022 Q4
Net sales - - - -
EBITDA - - - -
EBIT 1 - - 740 537.7
Operating Margin - - - -
Earnings before Tax (EBT) - - - -
Net income 1 921.8 1,231 602.6 471.1
Net margin - - - -
EPS 93.69 117.0 - -
Dividend per Share - - - -
Announcement Date 27/07/21 27/07/22 31/10/22 28/02/23
1IDR in Billions
Estimates

Balance Sheet Analysis

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) 16.5% 14.1% 16.3% 16.6% 16.7% 13.1% -
ROA (Net income/ Total Assets) 1.68% 1.28% 1.36% 1.36% 1.44% 1.1% -
Assets 1 92,777 1,32,237 1,49,401 1,69,801 1,23,775 1,88,182 -
Book Value Per Share 2 1,219 1,216 1,325 1,403 1,468 1,611 -
Cash Flow per Share - - - - - - -
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 02/03/20 15/03/21 10/03/22 28/02/23 05/03/24 - -
1IDR in Billions2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
950 IDR
Average target price
1,302 IDR
Spread / Average Target
+37.11%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. BJBR Stock
  4. 2PE Stock
  5. Financials PT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk