Stock MOLI PT MADUSARI MURNI INDAH TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Madusari Murni Indah Tbk

Equities

MOLI

ID1000145204

Renewable Fuels

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 08/05/2024 am IST 		5-day change 1st Jan Change
238 IDR -0.83% Intraday chart for PT Madusari Murni Indah Tbk 0.00% -36.70%
29/04 PT Madusari Murni Indah Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
27/03 PT Madusari Murni Indah 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 25,68,377 21,71,446 19,84,655 11,65,888 5,66,600 10,24,238
Enterprise Value (EV) 1 28,22,257 25,24,137 26,50,451 17,43,469 10,26,008 14,81,899
P/E ratio 33.1 x 42.8 x 30 x 39 x 76.3 x 12.3 x
Yield 1.1% 0.62% - - - -
Capitalization / Revenue 2.16 x 1.93 x 1.35 x 0.72 x 0.37 x 0.71 x
EV / Revenue 2.37 x 2.25 x 1.8 x 1.08 x 0.68 x 1.02 x
EV / EBITDA 14.6 x 16.3 x 15.5 x 10.9 x 9.78 x 10.2 x
EV / FCF -19.5 x -51.7 x -13.6 x -237 x 8.11 x -21 x
FCF Yield -5.12% -1.94% -7.37% -0.42% 12.3% -4.76%
Price to Book 2.53 x 2.1 x 1.65 x 0.91 x 0.44 x 0.88 x
Nbr of stocks (in thousands) 27,24,037 27,24,037 27,24,037 27,24,037 27,24,037 27,24,037
Reference price 2 942.9 797.1 728.6 428.0 208.0 376.0
Announcement Date 20/03/19 11/05/20 01/07/21 31/03/22 27/03/23 27/03/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 11,90,490 11,22,523 14,72,642 16,12,054 15,15,320 14,48,229
EBITDA 1 1,93,226 1,55,028 1,71,370 1,60,672 1,04,956 1,44,610
EBIT 1 1,49,900 1,06,292 1,38,078 1,08,852 51,902 1,12,096
Operating Margin 12.59% 9.47% 9.38% 6.75% 3.43% 7.74%
Earnings before Tax (EBT) 1 1,29,118 86,119 1,06,949 59,559 22,378 1,20,374
Net income 1 77,683 50,144 66,091 29,874 7,430 83,513
Net margin 6.53% 4.47% 4.49% 1.85% 0.49% 5.77%
EPS 2 28.52 18.64 24.26 10.97 2.727 30.66
Free Cash Flow 1 -1,44,444 -48,857 -1,95,411 -7,363 1,26,500 -70,535
FCF margin -12.13% -4.35% -13.27% -0.46% 8.35% -4.87%
FCF Conversion (EBITDA) - - - - 120.53% -
FCF Conversion (Net income) - - - - 1,702.64% -
Dividend per Share 2 10.37 4.929 - - - -
Announcement Date 20/03/19 11/05/20 01/07/21 31/03/22 27/03/23 27/03/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,53,880 3,52,691 6,65,795 5,77,581 4,59,409 4,57,661
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.314 x 2.275 x 3.885 x 3.595 x 4.377 x 3.165 x
Free Cash Flow 1 -1,44,444 -48,857 -1,95,411 -7,363 1,26,500 -70,535
ROE (net income / shareholders' equity) 8.45% 5.2% 6.17% 2.69% 0.75% 7.22%
ROA (Net income/ Total Assets) 5.53% 3.55% 4.16% 2.99% 1.46% 3.58%
Assets 1 14,03,746 14,11,880 15,90,029 10,00,077 5,10,556 23,34,128
Book Value Per Share 2 373.0 379.0 442.0 468.0 471.0 426.0
Cash Flow per Share 2 113.0 30.40 23.50 14.00 19.60 24.80
Capex 1 1,72,288 1,08,279 1,39,632 51,145 49,581 54,351
Capex / Sales 14.47% 9.65% 9.48% 3.17% 3.27% 3.75%
Announcement Date 20/03/19 11/05/20 01/07/21 31/03/22 27/03/23 27/03/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Ethanol Fuels

1st Jan change Capi.
PT MADUSARI MURNI INDAH TBK Stock PT Madusari Murni Indah Tbk
-36.70% 40.36M
GREEN PLAINS INC. Stock Green Plains Inc.
-20.78% 1.29B
CROPENERGIES AG Stock CropEnergies AG
0.00% 1.11B
REX AMERICAN RESOURCES CORPORATION Stock REX American Resources Corporation
+25.10% 1.04B
CARDINAL ETHANOL, LLC Stock Cardinal Ethanol, LLC
+2.83% 292M
RED TRAIL ENERGY, LLC Stock Red Trail Energy, LLC
-2.56% 153M
ALTO INGREDIENTS, INC. Stock Alto Ingredients, Inc.
-36.47% 130M
GRANITE FALLS ENERGY, LLC Stock Granite Falls Energy, LLC
-2.86% 104M
HIGHWATER ETHANOL, LLC Stock Highwater Ethanol, LLC
+1.47% 82.01M
Ethanol Fuels
  1. Stock Market
  2. Equities
  3. MOLI Stock
  4. Financials PT Madusari Murni Indah Tbk
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW