PT JASUINDO TIGA PERKASA TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 280 IDR | -0.71% |
|
+1.45% | -9.09% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,49,654 | 16,78,752 | 17,30,143 | 18,07,228 | 18,08,941 | 21,10,431 |
| Enterprise Value (EV) 1 | 8,74,088 | 17,36,902 | 17,27,788 | 16,77,050 | 16,96,509 | 17,40,322 |
| P/E ratio | 7.57 x | 9.99 x | 24 x | 19.7 x | 8.88 x | 10.2 x |
| Yield | 9.07% | 3.06% | 1.49% | 2.09% | 2.84% | - |
| Capitalization / Revenue | 0.67 x | 1.17 x | 1.77 x | 1.68 x | 1.27 x | 0.92 x |
| EV / Revenue | 0.69 x | 1.21 x | 1.77 x | 1.56 x | 1.19 x | 0.76 x |
| EV / EBITDA | 4.41 x | 6 x | 11.9 x | 9.75 x | 7.34 x | 5.04 x |
| EV / FCF | 11.7 x | -37.7 x | 19.7 x | 10.3 x | -41.8 x | 5.11 x |
| FCF Yield | 8.58% | -2.66% | 5.09% | 9.72% | -2.39% | 19.6% |
| Price to Book | 1.39 x | 2.41 x | 2.4 x | 2.11 x | 1.91 x | 2.12 x |
| Nbr of stocks (in thousands) | 68,52,050 | 68,52,050 | 68,52,050 | 68,52,050 | 68,52,050 | 68,52,050 |
| Reference price 2 | 124.0 | 245.0 | 252.5 | 263.8 | 264.0 | 308.0 |
| Announcement Date | 30/03/19 | 28/05/20 | 29/04/21 | 20/04/22 | 03/04/23 | 01/04/24 |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 12,69,759 | 14,38,184 | 9,78,626 | 10,75,949 | 14,23,143 | 22,96,272 |
| EBITDA 1 | 1,98,143 | 2,89,373 | 1,44,729 | 1,72,075 | 2,30,975 | 3,45,165 |
| EBIT 1 | 1,65,731 | 2,57,222 | 1,11,436 | 1,35,968 | 1,96,901 | 3,08,862 |
| Operating Margin | 13.05% | 17.89% | 11.39% | 12.64% | 13.84% | 13.45% |
| Earnings before Tax (EBT) 1 | 1,60,137 | 2,42,552 | 97,673 | 1,25,077 | 1,81,848 | 2,87,208 |
| Net income 1 | 1,12,250 | 1,68,045 | 72,009 | 91,516 | 1,27,252 | 2,07,646 |
| Net margin | 8.84% | 11.68% | 7.36% | 8.51% | 8.94% | 9.04% |
| EPS 2 | 16.38 | 24.52 | 10.51 | 13.36 | 29.71 | 30.30 |
| Free Cash Flow 1 | 74,963 | -46,115 | 87,896 | 1,63,002 | -40,610 | 3,40,742 |
| FCF margin | 5.9% | -3.21% | 8.98% | 15.15% | -2.85% | 14.84% |
| FCF Conversion (EBITDA) | 37.83% | - | 60.73% | 94.73% | - | 98.72% |
| FCF Conversion (Net income) | 66.78% | - | 122.06% | 178.11% | - | 164.1% |
| Dividend per Share 2 | 11.25 | 7.500 | 3.750 | 5.500 | 7.500 | - |
| Announcement Date | 30/03/19 | 28/05/20 | 29/04/21 | 20/04/22 | 03/04/23 | 01/04/24 |
1IDR in Million2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 24,434 | 58,150 | - | - | - | - |
| Net Cash position 1 | - | - | 2,354 | 1,30,178 | 1,12,433 | 3,70,110 |
| Leverage (Debt/EBITDA) | 0.1233 x | 0.201 x | - | - | - | - |
| Free Cash Flow 1 | 74,963 | -46,115 | 87,896 | 1,63,002 | -40,610 | 3,40,742 |
| ROE (net income / shareholders' equity) | 19.5% | 26.2% | 9.78% | 11.5% | 14.9% | 21.4% |
| ROA (Net income/ Total Assets) | 9.85% | 14.4% | 6.36% | 7.55% | 8.87% | 11.5% |
| Assets 1 | 11,39,202 | 11,70,659 | 11,32,531 | 12,11,902 | 14,35,382 | 18,03,595 |
| Book Value Per Share 2 | 89.00 | 102.0 | 105.0 | 125.0 | 139.0 | 145.0 |
| Cash Flow per Share 2 | 22.00 | 11.90 | 4.930 | 25.80 | 30.60 | 58.20 |
| Capex 1 | 39,566 | 95,872 | 46,506 | 39,533 | 1,16,652 | 93,852 |
| Capex / Sales | 3.12% | 6.67% | 4.75% | 3.67% | 8.2% | 4.09% |
| Announcement Date | 30/03/19 | 28/05/20 | 29/04/21 | 20/04/22 | 03/04/23 | 01/04/24 |
1IDR in Million2IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -9.09% | 119M | |
| -5.45% | 974M | |
| -1.19% | 749M | |
| -4.56% | 598M | |
| +18.24% | 221M | |
| +46.59% | 147M | |
| +35.76% | 88.31M |
- Stock Market
- Equities
- JTPE Stock
- Financials PT Jasuindo Tiga Perkasa Tbk