PT PACIFIC STRATEGIC FINANCIAL TBK Financials PT Pacific Strategic Financial Tbk
Equities
APIC
ID1000101009
Investment Banking & Brokerage Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,105 IDR | 0.00% |
|
+0.45% | -3.49% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 63,53,622 | 81,18,756 | 92,36,556 | 1,31,19,440 | 1,32,95,934 | 1,34,72,429 |
| Enterprise Value (EV) 1 | 56,58,779 | 68,41,966 | 80,15,214 | 1,19,90,445 | 1,24,69,035 | 1,34,61,597 |
| P/E ratio | 94.2 x | 81.5 x | 76.3 x | 133 x | 87.2 x | 128 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 15 x | 7.22 x | 4.27 x | 6.48 x | 6.08 x | 7.1 x |
| EV / Revenue | 13.4 x | 6.09 x | 3.71 x | 5.93 x | 5.7 x | 7.1 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 3.82 x | 4.65 x | 4.95 x | 6.46 x | 6.09 x | 5.74 x |
| Nbr of stocks (in thousands) | 1,17,65,966 | 1,17,66,313 | 1,17,66,313 | 1,17,66,313 | 1,17,66,313 | 1,17,66,313 |
| Reference price 2 | 540.0 | 690.0 | 785.0 | 1,115 | 1,130 | 1,145 |
| Announcement Date | 30/03/19 | 20/05/20 | 07/06/21 | 28/04/22 | 05/04/23 | 03/04/24 |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,23,772 | 11,23,987 | 21,61,978 | 20,23,410 | 21,87,354 | 18,97,068 |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 78,692 | 1,13,228 | 1,31,912 | 1,12,587 | 1,63,127 | 1,13,021 |
| Net income 1 | 67,514 | 99,638 | 1,21,084 | 98,823 | 1,52,463 | 1,04,900 |
| Net margin | 15.93% | 8.86% | 5.6% | 4.88% | 6.97% | 5.53% |
| EPS 2 | 5.735 | 8.468 | 10.29 | 8.399 | 12.96 | 8.915 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 30/03/19 | 20/05/20 | 07/06/21 | 28/04/22 | 05/04/23 | 03/04/24 |
1IDR in Million2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 6,94,843 | 12,76,791 | 12,21,343 | 11,28,995 | 8,26,899 | 10,832 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 4.16% | 5.77% | 6.57% | 5.06% | 7.15% | 4.63% |
| ROA (Net income/ Total Assets) | 2.66% | 3.14% | 2.92% | 1.9% | 2.45% | 1.6% |
| Assets 1 | 25,38,113 | 31,71,074 | 41,42,893 | 51,92,185 | 62,28,075 | 65,46,047 |
| Book Value Per Share 2 | 141.0 | 148.0 | 159.0 | 173.0 | 186.0 | 199.0 |
| Cash Flow per Share 2 | 12.20 | 21.70 | 27.00 | 63.70 | 60.40 | 9.570 |
| Capex 1 | 9,610 | 1,333 | 728 | 1,230 | 716 | 424 |
| Capex / Sales | 2.27% | 0.12% | 0.03% | 0.06% | 0.03% | 0.02% |
| Announcement Date | 30/03/19 | 20/05/20 | 07/06/21 | 28/04/22 | 05/04/23 | 03/04/24 |
1IDR in Million2IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -3.49% | 809M | |
| -7.34% | 28.64B | |
| -6.25% | 15.89B | |
| +10.90% | 14.55B | |
| +45.05% | 12.86B | |
| -16.46% | 11.83B | |
| -2.53% | 9.16B | |
| -11.23% | 7.14B | |
| +19.18% | 6.17B | |
| -4.60% | 5.72B |
- Stock Market
- Equities
- APIC Stock
- Financials PT Pacific Strategic Financial Tbk
