Financials PT Citatah Tbk

Equities

CTTH

ID1000070105

Construction Materials

End-of-day quote INDONESIA S.E. 03:30:00 13/05/2024 am IST 5-day change 1st Jan Change
14 IDR 0.00% Intraday chart for PT Citatah Tbk -6.67% +16.67%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,46,470 86,159 67,696 61,542 61,542 14,770
Enterprise Value (EV) 1 4,44,356 3,94,582 3,86,122 3,82,066 3,96,071 3,33,017
P/E ratio 28.1 x -3.38 x -1.63 x -2.81 x -1.86 x -1.5 x
Yield - - - - - -
Capitalization / Revenue 0.52 x 0.57 x 0.66 x 0.66 x 0.53 x 0.15 x
EV / Revenue 1.58 x 2.61 x 3.75 x 4.08 x 3.44 x 3.36 x
EV / EBITDA 11 x -125 x -24.2 x -228 x 940 x 41.5 x
EV / FCF -11.9 x -141 x 9.26 x 28.3 x 48.5 x -26.5 x
FCF Yield -8.4% -0.71% 10.8% 3.54% 2.06% -3.77%
Price to Book 0.45 x 0.29 x 0.29 x 0.3 x 0.36 x 0.07 x
Nbr of stocks (in thousands) 12,30,840 12,30,840 12,30,840 12,30,840 12,30,840 12,30,840
Reference price 2 119.0 70.00 55.00 50.00 50.00 12.00
Announcement Date 28/03/19 29/05/20 08/06/21 31/05/22 01/04/23 30/04/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,81,313 1,51,425 1,02,891 93,630 1,15,114 99,240
EBITDA 1 40,563 -3,153 -15,952 -1,675 421.3 8,021
EBIT 1 33,005 -8,666 -19,503 -4,639 -1,825 6,077
Operating Margin 11.73% -5.72% -18.95% -4.95% -1.59% 6.12%
Earnings before Tax (EBT) 1 9,341 -26,368 -37,059 -19,233 -38,335 -12,219
Net income 1 5,205 -25,507 -41,472 -21,905 -33,169 -9,825
Net margin 1.85% -16.84% -40.31% -23.4% -28.81% -9.9%
EPS 2 4.229 -20.72 -33.69 -17.80 -26.95 -7.980
Free Cash Flow 1 -37,321 -2,789 41,719 13,516 8,161 -12,545
FCF margin -13.27% -1.84% 40.55% 14.44% 7.09% -12.64%
FCF Conversion (EBITDA) - - - - 1,937.24% -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 28/03/19 29/05/20 08/06/21 31/05/22 01/04/23 30/04/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,97,887 3,08,423 3,18,425 3,20,524 3,34,529 3,18,247
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 7.344 x -97.82 x -19.96 x -191.4 x 794.1 x 39.68 x
Free Cash Flow 1 -37,321 -2,789 41,719 13,516 8,161 -12,545
ROE (net income / shareholders' equity) 1.6% -8.21% -15.7% -10.1% -17.6% -5.12%
ROA (Net income/ Total Assets) 2.87% -0.73% -1.7% -0.42% -0.16% 0.52%
Assets 1 1,81,177 34,72,654 24,42,847 52,26,707 2,03,99,337 -18,93,754
Book Value Per Share 2 266.0 242.0 187.0 166.0 140.0 172.0
Cash Flow per Share 2 4.300 3.940 3.560 1.880 1.140 3.080
Capex 1 6,560 1,031 158 55.4 233 -
Capex / Sales 2.33% 0.68% 0.15% 0.06% 0.2% -
Announcement Date 28/03/19 29/05/20 08/06/21 31/05/22 01/04/23 30/04/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CTTH Stock
  4. Financials PT Citatah Tbk
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW