End-of-day quote
INDONESIA S.E.
03:30:00 04/04/2024 am IST
|
5-day change
|
1st Jan Change
|
5,500
IDR
|
0.00%
|
|
0.00%
|
-5.17%
|
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
|
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
|
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
|
|
1st Jan change
|
Capi.
|
---|
| -5.17% | 840M | | +8.68% | 15.4B | | +16.91% | 12.14B | | -2.30% | 11.75B | | +13.94% | 11.06B | | +0.64% | 10.71B | | +12.90% | 8.43B | | -9.36% | 8.28B | | -2.22% | 7.86B | | +14.42% | 5.84B |
Other Paper Packaging
|