PT NIPPON INDOSARI CORPINDO TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,115 IDR | +0.45% |
|
-1.76% | -3.04% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 79,38,877 | 79,03,579 | 82,32,892 | 75,50,958 | 65,58,719 | 63,59,106 | - | - |
| Enterprise Value (EV) 2 | 7,939 | 7,416 | 8,008 | 7,421 | 6,559 | 5,767 | 6,035 | 5,675 |
| P/E ratio | 26.4 x | 37.8 x | 29.5 x | 17.6 x | 19.7 x | 16.1 x | 14.8 x | 13.3 x |
| Yield | 1.98% | 3.57% | 4.43% | - | - | 6.12% | 5.43% | 5.24% |
| Capitalization / Revenue | 2.38 x | 2.46 x | 2.5 x | 1.92 x | 1.72 x | 1.57 x | 1.42 x | 1.38 x |
| EV / Revenue | 2.38 x | 2.31 x | 2.44 x | 1.89 x | 1.72 x | 1.42 x | 1.35 x | 1.23 x |
| EV / EBITDA | 15.4 x | 16.6 x | 13.5 x | 8.96 x | - | 8.5 x | 7.94 x | 7.07 x |
| EV / FCF | - | - | 15.9 x | 13.5 x | - | 10.8 x | 10.2 x | 7.99 x |
| FCF Yield | - | - | 6.3% | 7.42% | - | 9.23% | 9.83% | 12.5% |
| Price to Book | 2.59 x | 2.45 x | 2.96 x | 2.81 x | - | 2.34 x | 2.51 x | 2.1 x |
| Nbr of stocks (in thousands) | 61,06,828 | 58,11,455 | 60,53,597 | 57,20,423 | 57,03,234 | 57,03,234 | - | - |
| Reference price 3 | 1,300 | 1,360 | 1,360 | 1,320 | 1,150 | 1,115 | 1,115 | 1,115 |
| Announcement Date | 02/03/20 | 31/03/21 | 07/03/22 | 02/03/23 | 01/03/24 | - | - | - |
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 | 3,337 | 3,212 | 3,288 | 3,935 | 3,821 | 4,051 | 4,464 | 4,618 |
| EBITDA 1 | 516.1 | 447.7 | 593 | 828.5 | - | 678.6 | 759.7 | 803.1 |
| EBIT 1 | 356.9 | 255.3 | 409.7 | 638.3 | 478.2 | 540.1 | 598.2 | 651.1 |
| Operating Margin | 10.7% | 7.95% | 12.46% | 16.22% | 12.52% | 13.33% | 13.4% | 14.1% |
| Earnings before Tax (EBT) 1 | 347.1 | 160.4 | 376 | 572.8 | 428 | 522.6 | 573.6 | 638.5 |
| Net income 1 | 301 | 215.1 | 281.3 | 432.2 | 333.3 | 399.9 | 438.8 | 491 |
| Net margin | 9.02% | 6.7% | 8.56% | 10.98% | 8.72% | 9.87% | 9.83% | 10.63% |
| EPS 2 | 49.29 | 35.98 | 46.11 | 74.98 | 58.44 | 69.15 | 75.55 | 84.00 |
| Free Cash Flow 3 | - | - | 5,04,522 | 5,50,314 | - | 5,32,600 | 5,93,200 | 7,10,600 |
| FCF margin | - | - | 15,346.09% | 13,984.47% | - | 13,147.53% | 13,289.22% | 15,388.95% |
| FCF Conversion (EBITDA) | - | - | 85,076.91% | 66,420.02% | - | 78,488.01% | 78,078.83% | 88,478.46% |
| FCF Conversion (Net income) | - | - | 1,79,327.13% | 1,27,322.63% | - | 1,33,191.62% | 1,35,179.17% | 1,44,725.05% |
| Dividend per Share 2 | 25.73 | 48.49 | 60.20 | - | - | 68.20 | 60.60 | 58.40 |
| Announcement Date | 02/03/20 | 31/03/21 | 07/03/22 | 02/03/23 | 01/03/24 | - | - | - |
1IDR in Billions2IDR3IDR in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 853 | - | 882.9 | 1,073 | - | - | 1,014 | 983.2 | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 115.9 | - | 84.54 | 259.3 | - | - | 158.5 | 144.3 | - | - | - | - | - |
| Operating Margin | 13.58% | - | 9.58% | 24.17% | - | - | 15.64% | 14.68% | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | 111.2 | 103.4 | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | 10.97% | 10.51% | - | - | - | - | - |
| EPS | 11.82 | - | 10.00 | 29.39 | - | - | 18.52 | 19.10 | - | - | - | - | - |
| Dividend per Share 1 | 60.20 | - | - | - | - | - | - | - | - | - | 41.88 | - | - |
| Announcement Date | 07/03/22 | 26/04/22 | 26/07/22 | 02/03/23 | 01/06/23 | 01/09/23 | 30/10/23 | 01/03/24 | - | - | - | - | - |
1IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 487 | 225 | 130 | - | 592 | 325 | 684 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | - | - | 5,04,522 | 5,50,314 | - | 5,32,600 | 5,93,200 | 7,10,600 |
| ROE (net income / shareholders' equity) | 10.2% | 6.83% | 9.26% | 15.6% | - | 15.4% | 16.4% | 16.4% |
| ROA (Net income/ Total Assets) | 6.63% | 4.71% | 6.51% | 10.4% | - | 9.7% | 10.2% | 11% |
| Assets 1 | 4,540 | 4,567 | 4,322 | 4,161 | - | 4,122 | 4,288 | 4,464 |
| Book Value Per Share 3 | 503.0 | 555.0 | 459.0 | 470.0 | - | 477.0 | 444.0 | 530.0 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 548 | 456 | 218 | 176 | - | 162 | 189 | 121 |
| Capex / Sales | 16.41% | 14.18% | 6.64% | 4.48% | - | 4% | 4.22% | 2.62% |
| Announcement Date | 02/03/20 | 31/03/21 | 07/03/22 | 02/03/23 | 01/03/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
1,115
IDR
Average target price
1,450
IDR
Spread / Average Target
+30.04%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -3.04% | 396M | |
| -17.45% | 18.34B | |
| +18.23% | 8.35B | |
| +11.59% | 5.3B | |
| +10.45% | 4.89B | |
| -4.82% | 3.3B | |
| +14.82% | 1.94B | |
| -18.54% | 1.38B | |
| -22.04% | 879M | |
| -8.94% | 551M |
- Stock Market
- Equities
- ROTI Stock
- Financials PT Nippon Indosari Corpindo Tbk