Stock FASW PT FAJAR SURYA WISESA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Fajar Surya Wisesa Tbk

Equities

FASW

ID1000068208

Paper Packaging

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 04/04/2024 am IST 		5-day change 1st Jan Change
5,500 IDR 0.00% Intraday chart for PT Fajar Surya Wisesa Tbk 0.00% -5.17%
23/04 PT Fajar Surya Wisesa Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
13/02 PT Fajar Surya Wisesa Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,92,65,585 1,90,79,744 1,85,22,219 1,88,31,955 1,44,95,649 1,43,71,755
Enterprise Value (EV) 1 2,31,38,853 2,32,34,022 2,36,84,599 2,49,79,129 2,04,73,059 2,06,56,503
P/E ratio 13.7 x 19.7 x 52.4 x 30.6 x 121 x -23 x
Yield 4.24% 2.39% 0.94% 1.57% 0.39% -
Capitalization / Revenue 1.94 x 2.31 x 2.34 x 1.58 x 1.33 x 1.86 x
EV / Revenue 2.33 x 2.81 x 2.99 x 2.09 x 1.88 x 2.67 x
EV / EBITDA 8.36 x 14.5 x 24 x 18.6 x 25.4 x -181 x
EV / FCF 90.9 x 244 x -50.1 x -28.9 x 35.9 x -449 x
FCF Yield 1.1% 0.41% -1.99% -3.45% 2.79% -0.22%
Price to Book 4.49 x 4.07 x 4.04 x 3.7 x 2.89 x 3.29 x
Nbr of stocks (in thousands) 24,77,889 24,77,889 24,77,889 24,77,889 24,77,889 24,77,889
Reference price 2 7,775 7,700 7,475 7,600 5,850 5,800
Announcement Date 14/02/19 11/02/20 01/03/21 14/02/22 14/02/23 13/02/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 99,38,311 82,68,504 79,09,812 1,19,32,773 1,08,90,282 77,23,193
EBITDA 1 27,68,853 15,97,676 9,88,609 13,41,759 8,05,304 -1,13,942
EBIT 1 25,54,789 13,69,618 7,75,691 10,65,395 4,91,895 -4,24,692
Operating Margin 25.71% 16.56% 9.81% 8.93% 4.52% -5.5%
Earnings before Tax (EBT) 1 19,88,090 12,20,596 3,62,807 8,36,865 1,68,600 -7,95,284
Net income 1 14,05,368 9,68,834 3,53,300 6,14,926 1,19,926 -6,25,865
Net margin 14.14% 11.72% 4.47% 5.15% 1.1% -8.1%
EPS 2 567.2 391.0 142.6 248.2 48.40 -252.6
Free Cash Flow 1 2,54,446 95,238 -4,72,460 -8,63,013 5,70,854 -46,048
FCF margin 2.56% 1.15% -5.97% -7.23% 5.24% -0.6%
FCF Conversion (EBITDA) 9.19% 5.96% - - 70.89% -
FCF Conversion (Net income) 18.11% 9.83% - - 476% -
Dividend per Share 2 330.0 184.0 70.00 119.0 23.00 -
Announcement Date 14/02/19 11/02/20 01/03/21 14/02/22 14/02/23 13/02/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 38,73,267 41,54,279 51,62,380 61,47,174 59,77,410 62,84,748
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.399 x 2.6 x 5.222 x 4.581 x 7.423 x -55.16 x
Free Cash Flow 1 2,54,446 95,238 -4,72,460 -8,63,013 5,70,854 -46,048
ROE (net income / shareholders' equity) 37.1% 21.6% 7.62% 12.7% 2.37% -13.4%
ROA (Net income/ Total Assets) 15.7% 7.88% 4.35% 5.37% 2.35% -2.09%
Assets 1 89,48,936 1,22,89,853 81,12,881 1,14,58,391 51,06,276 2,99,72,942
Book Value Per Share 2 1,731 1,894 1,850 2,055 2,022 1,761
Cash Flow per Share 2 143.0 40.90 41.30 58.50 34.10 30.50
Capex 1 10,27,438 8,09,723 7,61,698 4,90,167 5,99,930 4,93,402
Capex / Sales 10.34% 9.79% 9.63% 4.11% 5.51% 6.39%
Announcement Date 14/02/19 11/02/20 01/03/21 14/02/22 14/02/23 13/02/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Paper Packaging

1st Jan change Capi.
PT FAJAR SURYA WISESA TBK Stock PT Fajar Surya Wisesa Tbk
-5.17% 840M
PACKAGING CORPORATION OF AMERICA Stock Packaging Corporation of America
+8.68% 15.4B
WESTROCK COMPANY Stock WestRock Company
+16.91% 12.14B
INTERNATIONAL PAPER COMPANY Stock International Paper Company
-2.30% 11.75B
SMURFIT KAPPA GROUP PLC Stock Smurfit Kappa Group Plc
+13.94% 11.06B
STORA ENSO OYJ Stock Stora Enso Oyj
+0.64% 10.71B
GRAPHIC PACKAGING HOLDING COMPANY Stock Graphic Packaging Holding Company
+12.90% 8.43B
MONDI PLC Stock Mondi plc
-9.36% 8.28B
SIG GROUP AG Stock SIG Group AG
-2.22% 7.86B
DS SMITH PLC Stock DS Smith Plc
+14.42% 5.84B
Other Paper Packaging
  1. Stock Market
  2. Equities
  3. FASW Stock
  4. Financials PT Fajar Surya Wisesa Tbk