Stock GSMF PT EQUITY DEVELOPMENT INVESTMENT TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Equity Development Investment Tbk

Equities

GSMF

ID1000074206

Multiline Insurance & Brokers

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 06/05/2024 am IST 		5-day change 1st Jan Change
51 IDR +2.00% Intraday chart for PT Equity Development Investment Tbk 0.00% -16.39%
2023 PT Equity Development Investment Tbk Reports Earnings Results for the Half Year Ended June 30, 2023 CI
2023 PT Equity Development Investment Tbk Reports Earnings Results for the First Quarter Ended March 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 8,79,657 7,00,744 7,45,472 7,08,199 22,91,094 11,09,971
Enterprise Value (EV) 1 11,23,630 10,84,484 10,05,488 9,63,145 23,33,792 9,79,699
P/E ratio 12 x 11.9 x 18.9 x 38.4 x 209 x 61.1 x
Yield - - - - - -
Capitalization / Revenue 0.72 x 0.59 x 0.56 x 0.63 x 1.73 x 0.68 x
EV / Revenue 0.92 x 0.91 x 0.76 x 0.85 x 1.77 x 0.6 x
EV / EBITDA 7.78 x 7.49 x 7.18 x 8.55 x 35.2 x 4.81 x
EV / FCF -4.78 x 16.4 x -5.16 x 7.48 x -36.7 x 2.9 x
FCF Yield -20.9% 6.08% -19.4% 13.4% -2.72% 34.4%
Price to Book 0.67 x 0.51 x 0.52 x 0.52 x 0.93 x 0.45 x
Nbr of stocks (in thousands) 74,54,723 74,54,723 74,54,723 74,54,723 1,42,30,400 1,42,30,400
Reference price 2 118.0 94.00 100.0 95.00 161.0 78.00
Announcement Date 02/04/18 31/03/19 29/06/20 30/06/21 28/04/22 12/04/23
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 12,26,091 11,94,024 13,31,376 11,28,677 13,21,475 16,22,849
EBITDA 1 1,44,353 1,44,849 1,39,980 1,12,709 66,334 2,03,854
EBIT 1 1,29,836 1,29,823 1,24,728 96,660 51,682 1,80,012
Operating Margin 10.59% 10.87% 9.37% 8.56% 3.91% 11.09%
Earnings before Tax (EBT) 1 1,00,915 1,00,771 66,759 57,810 31,284 79,367
Net income 1 73,512 58,726 39,440 18,462 6,168 18,175
Net margin 6% 4.92% 2.96% 1.64% 0.47% 1.12%
EPS 2 9.861 7.878 5.291 2.477 0.7691 1.277
Free Cash Flow 1 -2,35,104 65,976 -1,94,906 1,28,796 -63,541 3,37,333
FCF margin -19.18% 5.53% -14.64% 11.41% -4.81% 20.79%
FCF Conversion (EBITDA) - 45.55% - 114.27% - 165.48%
FCF Conversion (Net income) - 112.34% - 697.63% - 1,856.03%
Dividend per Share - - - - - -
Announcement Date 02/04/18 31/03/19 29/06/20 30/06/21 28/04/22 12/04/23
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 2,43,972 3,83,740 2,60,016 2,54,946 42,698 -
Net Cash position 1 - - - - - 1,30,272
Leverage (Debt/EBITDA) 1.69 x 2.649 x 1.858 x 2.262 x 0.6437 x -
Free Cash Flow 1 -2,35,104 65,976 -1,94,906 1,28,796 -63,541 3,37,333
ROE (net income / shareholders' equity) 6.36% 4.86% 3.2% 1.78% 0.58% 1.76%
ROA (Net income/ Total Assets) 1.8% 1.72% 1.61% 1.29% 0.65% 2.01%
Assets 1 40,85,139 34,12,740 24,55,179 14,36,284 9,55,242 9,03,016
Book Value Per Share 2 175.0 184.0 191.0 183.0 174.0 173.0
Cash Flow per Share 2 24.10 18.80 31.30 26.00 21.50 16.80
Capex 1 20,605 14,373 19,493 6,522 13,920 16,517
Capex / Sales 1.68% 1.2% 1.46% 0.58% 1.05% 1.02%
Announcement Date 02/04/18 31/03/19 29/06/20 30/06/21 28/04/22 12/04/23
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Multiline Insurance & Brokers

1st Jan change Capi.
PT EQUITY DEVELOPMENT INVESTMENT TBK Stock PT Equity Development Investment Tbk
-16.39% 45.29M
ALLIANZ SE Stock Allianz SE
+11.92% 113B
CHUBB LIMITED Stock Chubb Limited
+11.53% 102B
MARSH & MCLENNAN COMPANIES Stock Marsh & McLennan Companies
+6.36% 99.29B
ZURICH INSURANCE GROUP LTD Stock Zurich Insurance Group Ltd
+2.00% 70.92B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC. Stock Hartford Financial Services Group (The), Inc.
+23.33% 29.32B
TALANX AG Stock Talanx AG
+10.29% 19.81B
BB SEGURIDADE PARTICIPAÇÕES S.A. Stock BB Seguridade Participações S.A.
-1.16% 12.97B
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA Stock Powszechny Zaklad Ubezpiecze? Spólka Akcyjna
+12.46% 11.48B
ASR NEDERLAND N.V. Stock ASR Nederland N.V.
+10.70% 10.7B
Other Multiline Insurance & Brokers
  1. Stock Market
  2. Equities
  3. GSMF Stock
  4. Financials PT Equity Development Investment Tbk
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW