End-of-day quote
INDONESIA S.E.
03:30:00 08/05/2024 am IST
|
5-day change
|
1st Jan Change
|
4,630
IDR
|
-1.70%
|
|
-6.09%
|
+16.92%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
17,79,216
|
88,49,260
|
1,81,66,424
|
3,76,64,419
|
4,40,36,935
|
-
|
Enterprise Value (EV)
1 |
17,79,216
|
88,49,260
|
1,81,66,424
|
3,76,64,419
|
4,40,36,935
|
4,40,36,935
|
P/E ratio
|
-31.5
x
|
-
|
113
x
|
-
|
-
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
34.7
x
|
-
|
102
x
|
60.9
x
|
40.7
x
|
EV / Revenue
|
-
|
34.7
x
|
-
|
102
x
|
60.9
x
|
40.7
x
|
EV / EBITDA
|
-
|
45.9
x
|
-
|
133
x
|
90.1
x
|
55.6
x
|
EV / FCF
|
-
|
233
x
|
-
|
-
|
141
x
|
95.5
x
|
FCF Yield
|
-
|
0.43%
|
-
|
-
|
0.71%
|
1.05%
|
Price to Book
|
-
|
6.32
x
|
-
|
-
|
22.7
x
|
18.4
x
|
Nbr of stocks (in thousands)
|
93,64,297
|
93,64,297
|
95,11,217
|
95,11,217
|
95,11,217
|
-
|
Reference price
2 |
190.0
|
945.0
|
1,910
|
3,960
|
4,630
|
4,630
|
Announcement Date
|
15/04/21
|
01/04/22
|
03/04/23
|
27/03/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
255
|
-
|
369.5
|
723
|
1,081
|
-
|
EBITDA
1 |
-
|
192.8
|
-
|
282.8
|
489
|
792
|
-
|
EBIT
1 |
-
|
67.71
|
-
|
111.8
|
302
|
523
|
688
|
Operating Margin
|
-
|
26.55%
|
-
|
30.26%
|
41.77%
|
48.38%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-56.96
|
-
|
160
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-6.030
|
-
|
16.89
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-
|
37,904
|
-
|
-
|
3,13,000
|
4,61,000
|
-
|
FCF margin
|
-
|
14,862.09%
|
-
|
-
|
43,291.84%
|
42,645.7%
|
-
|
FCF Conversion (EBITDA)
|
-
|
19,660.81%
|
-
|
-
|
64,008.18%
|
58,207.07%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/04/21
|
01/04/22
|
03/04/23
|
27/03/24
|
-
|
-
|
-
|
1IDR in Billions2IDR in Million Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
37,904
|
-
|
-
|
3,13,000
|
4,61,000
|
ROE (net income / shareholders' equity)
|
-
|
2.34%
|
-
|
-
|
10.1%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
2.26%
|
-
|
-
|
14.7%
|
21%
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
150.0
|
-
|
-
|
204.0
|
251.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
3 |
-
|
13.9
|
-
|
-
|
15
|
24
|
Capex / Sales
|
-
|
5.45%
|
-
|
-
|
2.07%
|
2.22%
|
Announcement Date
|
15/04/21
|
01/04/22
|
03/04/23
|
27/03/24
|
-
|
-
|
1IDR in Million2IDR3IDR in Billions Last Close Price
4,630
IDR Average target price
5,500
IDR Spread / Average Target +18.79% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.92% | 2.79B | | -0.39% | 18.17B | | +8.66% | 18.03B | | +3.04% | 10.87B | | +20.52% | 7.97B | | +3.44% | 6.87B | | -30.90% | 3.5B | | -9.71% | 3.23B | | +6.72% | 2.93B | | -3.33% | 2.19B |
Other Entertainment Production
|