Stock GGG PT GUDANG GARAM TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Gudang Garam Tbk Deutsche Boerse AG

Equities

GGG

ID1000068604

Tobacco

Delayed Deutsche Boerse AG
Other stock markets
 11:34:56 16/05/2024 am IST 		5-day change 1st Jan Change
0.995 EUR +1.02% Intraday chart for PT Gudang Garam Tbk +5.85% -9.55%
28/03 PT Gudang Garam Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Gudang Garam Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 10,19,76,664 7,88,87,608 5,88,77,093 3,46,33,584 3,91,07,089 3,59,80,446 - -
Enterprise Value (EV) 2 1,15,818 80,299 64,810 40,363 39,107 39,534 39,510 35,980
P/E ratio 9.37 x 10.3 x 10.5 x 12.5 x 7.35 x 7.11 x 6.18 x 9.35 x
Yield 4.91% - 7.35% 12.5% - 7.21% 6.4% 5.39%
Capitalization / Revenue 0.92 x 0.69 x 0.47 x 0.28 x 0.33 x 0.31 x 0.28 x 0.28 x
EV / Revenue 1.05 x 0.7 x 0.52 x 0.32 x 0.33 x 0.34 x 0.31 x 0.28 x
EV / EBITDA 6.58 x 6.29 x 6.48 x 5.99 x 3.77 x 3.68 x 3.49 x 4.51 x
EV / FCF 18.7 x 6.62 x 166 x 9.08 x - 6.69 x 12.2 x 8.26 x
FCF Yield 5.34% 15.1% 0.6% 11% - 14.9% 8.16% 12.1%
Price to Book 2 x 1.35 x 0.99 x 0.6 x - 0.57 x 0.55 x 0.55 x
Nbr of stocks (in thousands) 19,24,088 19,24,088 19,24,088 19,24,088 19,24,088 19,24,088 - -
Reference price 3 53,000 41,000 30,600 18,000 20,325 18,700 18,700 18,700
Announcement Date 30/03/20 31/03/21 31/03/22 31/03/23 28/03/24 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,10,524 1,14,477 1,24,881 1,24,683 1,18,953 1,14,596 1,28,220 1,28,284
EBITDA 1 17,603 12,771 10,009 6,743 10,362 10,730 11,305 7,971
EBIT 1 15,073 10,046 7,113 3,771 7,261 7,162 7,927 4,967
Operating Margin 13.64% 8.78% 5.7% 3.02% 6.1% 6.25% 6.18% 3.87%
Earnings before Tax (EBT) 1 14,488 9,663 7,287 3,647 6,861 6,853 7,795 4,952
Net income 1 10,881 7,648 5,605 2,780 5,325 5,115 5,853 4,457
Net margin 9.84% 6.68% 4.49% 2.23% 4.48% 4.46% 4.57% 3.47%
EPS 2 5,655 3,975 2,913 1,445 2,767 2,629 3,027 2,001
Free Cash Flow 3 61,87,576 1,21,26,298 3,90,595 44,44,108 - 59,05,168 32,25,307 43,57,821
FCF margin 5,598.41% 10,592.75% 312.77% 3,564.33% - 5,153.04% 2,515.45% 3,397%
FCF Conversion (EBITDA) 35,151.36% 94,948.24% 3,902.36% 65,904.7% - 55,033.52% 28,530.46% 54,671.05%
FCF Conversion (Net income) 56,867.44% 1,58,560.85% 6,968.3% 1,59,875.01% - 1,15,438.11% 55,102.01% 97,776.02%
Dividend per Share 2 2,600 - 2,250 2,250 - 1,349 1,196 1,008
Announcement Date 30/03/20 31/03/21 31/03/22 31/03/23 28/03/24 - - -
1IDR in Billions2IDR3IDR in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2023 Q2 2023 S1 2023 Q4
Net sales 1 31,484 26,120 55,851 37,204
EBITDA - - - -
EBIT 1 2,334 - - 1,282
Operating Margin 7.41% - - 3.45%
Earnings before Tax (EBT) - - - -
Net income 1 - 1,325 3,288 867.3
Net margin - 5.07% 5.89% 2.33%
EPS - - - -
Dividend per Share - - - -
Announcement Date 29/10/21 31/07/23 31/07/23 28/03/24
1IDR in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 13,841 1,412 5,933 5,729 - 3,554 3,529 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.7863 x 0.1105 x 0.5928 x 0.8497 x - 0.3312 x 0.3122 x -
Free Cash Flow 2 61,87,576 1,21,26,298 3,90,595 44,44,108 - 59,05,168 32,25,307 43,57,821
ROE (net income / shareholders' equity) 22.7% 14% 9.52% 4.75% - 8.82% 9.09% 5.89%
ROA (Net income/ Total Assets) 14.7% 9.75% 6.67% 3.11% - 6.35% 6.34% 4.46%
Assets 1 73,872 78,419 84,078 89,264 - 80,522 92,263 99,931
Book Value Per Share 3 26,470 30,416 30,814 30,069 - 32,677 34,093 33,827
Cash Flow per Share 5,808 9,084 2,768 5,129 - - - -
Capex 1 4,987 5,351 4,935 5,424 - 5,431 5,332 4,354
Capex / Sales 4.51% 4.67% 3.95% 4.35% - 4.74% 4.16% 3.39%
Announcement Date 30/03/20 31/03/21 31/03/22 31/03/23 28/03/24 - - -
1IDR in Billions2IDR in Million3IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for PT Gudang Garam Tbk

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
13
Last Close Price
18,700 IDR
Average target price
23,318 IDR
Spread / Average Target
+24.70%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Cigars & Cigarette Manufacturing

1st Jan change Capi.
ALTRIA GROUP, INC. Stock Altria Group, Inc.
+13.66% 78.75B
ITC LIMITED Stock ITC Limited
-6.63% 64.01B
JAPAN TOBACCO, INC. Stock Japan Tobacco, Inc.
+20.77% 50.39B
KT&G CORPORATION Stock KT&G Corporation
+3.22% 7.48B
PT HANJAYA MANDALA SAMPOERNA TBK Stock PT Hanjaya Mandala Sampoerna Tbk
-13.41% 5.63B
RLX TECHNOLOGY INC. Stock RLX Technology Inc.
+3.50% 2.63B
BRITISH AMERICAN TOBACCO BANGLADESH COMPANY LIMITED Stock British American Tobacco Bangladesh Company Limited
-31.79% 1.64B
SCANDINAVIAN TOBACCO GROUP A/S Stock Scandinavian Tobacco Group A/S
-14.07% 1.22B
EASTERN COMPANY S.A.E Stock Eastern Company S.A.E
-19.01% 1.1B
Cigars & Cigarette Manufacturing
  1. Stock Market
  2. Equities
  3. GGRM Stock
  4. GGG Stock
  5. Financials PT Gudang Garam Tbk
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW