Stock GEMS PT GOLDEN ENERGY MINES TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Golden Energy Mines Tbk

Equities

GEMS

ID1000121106

Coal

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 29/04/2024 am IST 		5-day change 1st Jan Change
6,075 IDR 0.00% Intraday chart for PT Golden Energy Mines Tbk -0.41% +4.74%
28/03 PT Golden Energy Mines Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Golden Energy Mines Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,110 1,110 1,110 3,274 2,654 2,218
Enterprise Value (EV) 1 1,152 1,112 1,056 3,194 2,458 2,152
P/E ratio 11.2 x 17 x 11.8 x 9.41 x 3.9 x 4.28 x
Yield - - 4.5% 9.32% 15.8% 18.7%
Capitalization / Revenue 1.06 x 1 x 1.05 x 2.06 x 0.91 x 0.76 x
EV / Revenue 1.1 x 1 x 1 x 2.01 x 0.84 x 0.74 x
EV / EBITDA 7.49 x 9 x 7.3 x 6.55 x 2.63 x 2.86 x
EV / FCF 23 x 14.1 x 7.47 x 8.49 x 5.29 x 9.45 x
FCF Yield 4.35% 7.09% 13.4% 11.8% 18.9% 10.6%
Price to Book 3.53 x 3.12 x 3.2 x 10.4 x 4.81 x 3.39 x
Nbr of stocks (in thousands) 58,82,353 58,82,353 58,82,353 58,82,353 58,82,353 58,82,353
Reference price 2 0.1887 0.1887 0.1887 0.5565 0.4512 0.3770
Announcement Date 06/03/19 03/03/20 12/03/21 08/03/22 10/03/23 28/03/24
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,045 1,107 1,061 1,586 2,920 2,902
EBITDA 1 153.7 123.5 144.8 487.4 934.1 753
EBIT 1 144.4 111.3 129.7 471.2 916.8 694.1
Operating Margin 13.82% 10.05% 12.22% 29.71% 31.4% 23.92%
Earnings before Tax (EBT) 1 136.1 101 127.5 460.8 898.7 683
Net income 1 98.77 65.41 93.93 348 680.4 518.4
Net margin 9.45% 5.91% 8.85% 21.94% 23.3% 17.86%
EPS 2 0.0168 0.0111 0.0160 0.0592 0.1157 0.0881
Free Cash Flow 1 50.14 78.78 141.4 376.3 464.2 227.8
FCF margin 4.8% 7.11% 13.32% 23.73% 15.9% 7.85%
FCF Conversion (EBITDA) 32.61% 63.79% 97.64% 77.2% 49.69% 30.25%
FCF Conversion (Net income) 50.76% 120.44% 150.54% 108.13% 68.22% 43.94%
Dividend per Share - - 0.008500 0.0518 0.0714 0.0706
Announcement Date 06/03/19 03/03/20 12/03/21 08/03/22 10/03/23 28/03/24
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 42.1 1.63 - - - -
Net Cash position 1 - - 53.5 79.2 197 65.4
Leverage (Debt/EBITDA) 0.274 x 0.0132 x - - - -
Free Cash Flow 1 50.1 78.8 141 376 464 228
ROE (net income / shareholders' equity) 33.1% 19.8% 27.1% 106% 159% 86.6%
ROA (Net income/ Total Assets) 14% 9.39% 10.2% 35.9% 58.5% 35.5%
Assets 1 706.5 696.7 924 970.5 1,163 1,459
Book Value Per Share 2 0.0500 0.0600 0.0600 0.0500 0.0900 0.1100
Cash Flow per Share 2 0.0100 0.0200 0.0300 0.0300 0.0600 0.0500
Capex 1 17.7 20.5 5.91 6.84 9.86 89.7
Capex / Sales 1.69% 1.85% 0.56% 0.43% 0.34% 3.09%
Announcement Date 06/03/19 03/03/20 12/03/21 08/03/22 10/03/23 28/03/24
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Coal

1st Jan change Capi.
PT GOLDEN ENERGY MINES TBK Stock PT Golden Energy Mines Tbk
+4.74% 2.2B
CHINA SHENHUA ENERGY COMPANY LIMITED Stock China Shenhua Energy Company Limited
+20.19% 104B
PT BAYAN RESOURCES TBK. Stock PT Bayan Resources Tbk.
-4.52% 38.78B
COAL INDIA LIMITED Stock Coal India Limited
+20.55% 33.68B
SHAANXI COAL INDUSTRY COMPANY LIMITED Stock Shaanxi Coal Industry Company Limited
+15.99% 33.53B
YANKUANG ENERGY GROUP COMPANY LIMITED Stock Yankuang Energy Group Company Limited
+11.19% 20.45B
CHINA COAL ENERGY COMPANY LIMITED Stock China Coal Energy Company Limited
+8.59% 18.4B
SHANXI LU'AN ENVIRONMENTAL ENERGY DEVELOPMENT CO., LTD. Stock Shanxi Lu'an Environmental Energy Development Co., Ltd.
-3.70% 8.62B
SHANXI COKING COAL ENERGY GROUP CO., LTD. Stock Shanxi Coking Coal Energy Group Co., Ltd.
+7.39% 8.24B
HUAIBEI MINING HOLDINGS CO.,LTD. Stock Huaibei Mining Holdings Co.,Ltd.
+12.15% 6.64B
Other Coal
  1. Stock Market
  2. Equities
  3. GEMS Stock
  4. Financials PT Golden Energy Mines Tbk