|
End-of-day quote
INDONESIA S.E.
30/06/2026
|
5-day change | 1st Jan Change | ||
| 26.00 IDR | -7.14% |
|
-.--% | -40.91% |
Company Valuation: PT Modern Internasional Tbk
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,81,608 | 3,81,608 | 3,81,608 | 45,793 | 53,425 | 3,35,815 |
| Change | - | 0% | 0% | -88% | 16.67% | 528.57% |
| Enterprise Value (EV) 1 | 9,57,217 | 9,30,312 | 8,25,663 | 4,72,935 | 4,20,286 | 6,29,616 |
| Change | - | -2.81% | -11.25% | -42.72% | -11.13% | 49.81% |
| P/E | -1.84x | 3.01x | 4.9x | 3.92x | 6.09x | 4.78x |
| PBR | -0.71x | -0.93x | -1.17x | -0.15x | -0.17x | -1.4x |
| PEG | - | -0x | -0.1x | -0x | -0.2x | 0x |
| Capitalization / Revenue | 4.37x | 4.88x | 5.87x | 0.93x | 1.44x | 9.95x |
| EV / Revenue | 11x | 11.9x | 12.7x | 9.61x | 11.3x | 18.7x |
| EV / EBITDA | 539x | 5.17x | 78.1x | 45.3x | 20.5x | 82.8x |
| EV / EBIT | -154x | 5.41x | 350x | 335x | 37.7x | -409x |
| EV / FCF | -11.3x | -23x | 25.3x | 130x | 30.5x | -881x |
| FCF Yield | -8.89% | -4.35% | 3.95% | 0.77% | 3.28% | -0.11% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -27.22 | 16.62 | 10.2 | 1.531 | 1.149 | 9.207 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 87,251 | 78,133 | 65,016 | 49,216 | 37,122 | 33,736 |
| EBITDA 1 | 1,777 | 1,79,909 | 10,569 | 10,430 | 20,458 | 7,601 |
| EBIT 1 | -6,234 | 1,72,105 | 2,359 | 1,411 | 11,160 | -1,539 |
| Net income 1 | -2,07,758 | 1,26,811 | 77,838 | 11,681 | 8,769 | 70,270 |
| Net Debt 1 | 5,75,608 | 5,48,703 | 4,44,054 | 4,27,142 | 3,66,861 | 2,93,801 |
| Reference price 2 | 50.00 | 50.00 | 50.00 | 6.00 | 7.00 | 44.00 |
| Nbr of stocks (in thousands) | 76,32,168 | 76,32,168 | 76,32,168 | 76,32,168 | 76,32,168 | 76,32,168 |
| Announcement Date | 08/10/21 | 30/05/22 | 09/05/23 | 16/04/24 | 25/04/25 | 18/04/26 |
1IDR in Million2IDR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.1Cr | |
| 34.95x | 8.14x | 25.8x | -.--% | 3.25TCr | |
| 12.68x | 0.92x | 6.3x | 3.33% | 2.59TCr | |
| 20.64x | 1.92x | 11.24x | 1.62% | 803.78Cr | |
| 12.22x | 1.01x | 5.72x | 2.43% | 752.72Cr | |
| 14.8x | 0.49x | 5.94x | 2.43% | 647.69Cr | |
| 18.38x | - | - | 2.28% | 525.3Cr | |
| 51.19x | 3.27x | 19.85x | 1.24% | 360.73Cr | |
| 27.45x | 8.08x | 19.08x | 1.09% | 294.69Cr | |
| 214.07x | - | - | - | 274.89Cr | |
| Average | 45.15x | 3.40x | 13.42x | 1.8% | 950.27Cr | |
| Weighted average by Cap. | 29.14x | 4.03x | 14.96x | 1.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MDRN Stock
- Valuation PT Modern Internasional Tbk
Select your edition
All financial news and data tailored to specific country editions
