End-of-day quote
INDONESIA S.E.
03:30:00 15/05/2024 am IST
|
5-day change
|
1st Jan Change
|
67
IDR
|
+3.08%
|
|
+3.08%
|
-15.19%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
32,51,318
|
24,53,825
|
26,50,448
|
17,60,221
|
12,54,410
|
7,99,181
|
Enterprise Value (EV)
1 |
46,50,775
|
42,76,576
|
43,34,220
|
36,58,643
|
32,39,216
|
27,00,155
|
P/E ratio
|
9.96
x
|
7.41
x
|
45.7
x
|
22.9
x
|
12.5
x
|
9.96
x
|
Yield
|
3.01%
|
2.71%
|
0.44%
|
0.44%
|
-
|
-
|
Capitalization / Revenue
|
1.07
x
|
0.64
x
|
1.13
x
|
0.63
x
|
0.35
x
|
0.23
x
|
EV / Revenue
|
1.52
x
|
1.11
x
|
1.85
x
|
1.3
x
|
0.89
x
|
0.79
x
|
EV / EBITDA
|
4.94
x
|
3.61
x
|
5.46
x
|
4.59
x
|
3.49
x
|
3.09
x
|
EV / FCF
|
-4.43
x
|
-12.8
x
|
6.84
x
|
15.9
x
|
12.5
x
|
98.4
x
|
FCF Yield
|
-22.6%
|
-7.78%
|
14.6%
|
6.29%
|
8.01%
|
1.02%
|
Price to Book
|
1.42
x
|
0.97
x
|
1.22
x
|
0.78
x
|
0.54
x
|
0.33
x
|
Nbr of stocks (in thousands)
|
1,02,24,271
|
1,02,24,271
|
1,01,16,212
|
1,01,16,212
|
1,01,16,212
|
1,01,16,212
|
Reference price
2 |
318.0
|
240.0
|
262.0
|
174.0
|
124.0
|
79.00
|
Announcement Date
|
14/03/19
|
17/03/20
|
19/03/21
|
10/03/22
|
14/03/23
|
06/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
30,51,576
|
38,53,253
|
23,36,957
|
28,07,235
|
36,35,196
|
34,00,865
|
EBITDA
1 |
9,42,105
|
11,84,331
|
7,93,285
|
7,96,961
|
9,28,157
|
8,72,737
|
EBIT
1 |
6,49,842
|
7,77,245
|
3,88,664
|
3,85,508
|
5,23,125
|
4,84,658
|
Operating Margin
|
21.3%
|
20.17%
|
16.63%
|
13.73%
|
14.39%
|
14.25%
|
Earnings before Tax (EBT)
1 |
5,21,151
|
5,51,413
|
1,86,067
|
2,28,760
|
2,95,165
|
2,78,171
|
Net income
1 |
3,26,425
|
3,31,275
|
58,569
|
76,929
|
1,00,752
|
80,216
|
Net margin
|
10.7%
|
8.6%
|
2.51%
|
2.74%
|
2.77%
|
2.36%
|
EPS
2 |
31.93
|
32.40
|
5.728
|
7.605
|
9.959
|
7.929
|
Free Cash Flow
1 |
-10,49,183
|
-3,32,917
|
6,33,292
|
2,30,240
|
2,59,514
|
27,430
|
FCF margin
|
-34.38%
|
-8.64%
|
27.1%
|
8.2%
|
7.14%
|
0.81%
|
FCF Conversion (EBITDA)
|
-
|
-
|
79.83%
|
28.89%
|
27.96%
|
3.14%
|
FCF Conversion (Net income)
|
-
|
-
|
1,081.27%
|
299.29%
|
257.58%
|
34.2%
|
Dividend per Share
2 |
9.580
|
6.500
|
1.160
|
0.7600
|
-
|
-
|
Announcement Date
|
14/03/19
|
17/03/20
|
19/03/21
|
10/03/22
|
14/03/23
|
06/03/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
13,99,457
|
18,22,751
|
16,83,773
|
18,98,422
|
19,84,805
|
19,00,974
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.485
x
|
1.539
x
|
2.123
x
|
2.382
x
|
2.138
x
|
2.178
x
|
Free Cash Flow
1 |
-10,49,183
|
-3,32,917
|
6,33,292
|
2,30,240
|
2,59,514
|
27,430
|
ROE (net income / shareholders' equity)
|
16.4%
|
14.6%
|
3.86%
|
5.04%
|
5.93%
|
5.34%
|
ROA (Net income/ Total Assets)
|
7.14%
|
6.93%
|
3.31%
|
3.49%
|
4.47%
|
4.11%
|
Assets
1 |
45,73,761
|
47,79,413
|
17,67,011
|
22,02,570
|
22,52,340
|
19,53,475
|
Book Value Per Share
2 |
223.0
|
246.0
|
215.0
|
222.0
|
232.0
|
240.0
|
Cash Flow per Share
2 |
61.70
|
53.70
|
26.80
|
25.20
|
30.20
|
16.00
|
Capex
1 |
9,56,696
|
4,19,784
|
91,836
|
52,833
|
7,857
|
63,905
|
Capex / Sales
|
31.35%
|
10.89%
|
3.93%
|
1.88%
|
0.22%
|
1.88%
|
Announcement Date
|
14/03/19
|
17/03/20
|
19/03/21
|
10/03/22
|
14/03/23
|
06/03/24
|
|
1st Jan change
|
Capi.
|
---|
| -15.19% | 4.23Cr | | +2.20% | 7.23TCr | | -1.92% | 5.62TCr | | +25.48% | 3.96TCr | | +14.76% | 3.18TCr | | +12.54% | 2.98TCr | | +17.08% | 2.13TCr | | +17.18% | 1.99TCr | | +78.99% | 1.81TCr | | +39.08% | 1.76TCr |
Other Construction & Engineering
|