Financials PT Nusantara Sawit Sejahtera Tbk

Equities

End-of-day quote INDONESIA S.E. Other stock markets 03:30:00 21/06/2024 am IST			5-day change	1st Jan Change
185 ^IDR	+0.54%		-1.07%	+4.52%

02/05	PT Nusantara Sawit Sejahtera Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
27/03	PT Nusantara Sawit Sejahtera Tbk Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Fiscal Period: December	2023	2024	2025
Capitalization ¹	42,10,630	44,03,246	-
Enterprise Value (EV) ¹	42,10,630	44,03,246	44,03,246
P/E ratio	1,967 x	10.3 x	8.04 x
Yield	-	69.7%	89.7%
Capitalization / Revenue	3.55 x	2.12 x	2.09 x
EV / Revenue	3.55 x	2.12 x	2.09 x
EV / EBITDA	12.8 x	4.89 x	4.17 x
EV / FCF	-	-	-
FCF Yield	-	-	-
Price to Book	3.87 x	6.38 x	5.97 x
Nbr of stocks (in thousands)	2,37,88,867	2,38,01,332	-
Reference price ²	177.0	185.0	185.0
Announcement Date	27/03/24	-	-

¹IDR in Million²IDR

Estimates

Fiscal Period: December	2022	2023	2024	2025
Net sales ¹	-	1,185	2,078	2,107
EBITDA ¹	-	328.4	901	1,057
EBIT ¹	-	199.4	756	910
Operating Margin	-	16.83%	36.38%	43.19%
Earnings before Tax (EBT) ¹	-	50.75	585	755
Net income ¹	70.24	2.093	429	554
Net margin	-	0.18%	20.64%	26.29%
EPS ²	3.470	0.0900	18.00	23.00
Free Cash Flow	-	-	-	-
FCF margin	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-
FCF Conversion (Net income)	-	-	-	-
Dividend per Share ²	-	-	129.0	166.0
Announcement Date	02/05/23	27/03/24	-	-

¹IDR in Billions²IDR

Estimates

Fiscal Period: December	2022	2023	2024	2025
Net Debt	-	-	-	-
Net Cash position	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-
Free Cash Flow	-	-	-	-
ROE (net income / shareholders' equity)	-	0.2%	15.4%	-
ROA (Net income/ Total Assets)	-	0.06%	11.4%	14.2%
Assets ¹	-	3,354	3,763	3,901
Book Value Per Share ²	-	45.80	29.00	31.00
Cash Flow per Share	-	-	-	-
Capex ¹	-	309	348	1,000
Capex / Sales	-	26.1%	16.75%	47.46%
Announcement Date	02/05/23	27/03/24	-	-

¹IDR in Billions²IDR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

185 IDR

Average target price

265 IDR

Spread / Average Target

+43.24%

	1st Jan change	Capi.
PT NUSANTARA SAWIT SEJAHTERA TBK	+4.52%	27Cr
SITEONE LANDSCAPE SUPPLY, INC.	-19.46%	591.69Cr
HEILONGJIANG AGRICULTURE COMPANY LIMITED	+5.01%	307.75Cr
ELDERS LIMITED	+9.96%	86Cr
LIMONEIRA COMPANY	-3.25%	36Cr
BIOTALYS NV	-40.90%	9.45Cr
SUSTAINABLE GREEN TEAM, LTD.	+272.73%	9.05Cr