Valuation PT Radiant Utama Interinsco Tbk

Stocks

End-of-day quote INDONESIA S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
182.00 ^IDR	+2.82%		-1.09%	-20.18%

30/04	PT Radiant Utama Interinsco Tbk Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
31/03	PT Radiant Utama Interinsco Tbk Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,10,980	1,58,620	1,72,480	1,49,380	1,28,590	1,75,560
Change	-	-24.82%	8.74%	-13.39%	-13.92%	36.53%
Enterprise Value (EV) ¹	8,19,396	7,03,862	7,04,123	6,68,532	4,01,940	5,27,647
Change	-	-14.1%	0.04%	-5.05%	-39.88%	31.28%
P/E	7.66x	8.65x	8.58x	10.5x	9.66x	12.8x
PBR	0.46x	0.33x	0.33x	0.27x	0.23x	0.31x
PEG	-	-0.3x	0.89x	-0.4x	-1.57x	3.92x
Capitalization / Revenue	0.13x	0.1x	0.1x	0.08x	0.06x	0.09x
EV / Revenue	0.51x	0.43x	0.41x	0.38x	0.19x	0.26x
EV / EBITDA	4.08x	3.16x	2.94x	3.22x	2.13x	3.61x
EV / EBIT	7.83x	7.94x	7.49x	7.49x	4.71x	7.03x
EV / FCF	-20.7x	7.98x	7.31x	17x	4.28x	7.35x
FCF Yield	-4.83%	12.5%	13.7%	5.88%	23.4%	13.6%
Dividend per Share ²	5	4	3.5	-	-	-
Rate of return	1.82%	1.94%	1.56%	-	-	-
EPS ²	35.77	23.81	26.12	18.43	17.29	17.85
Distribution rate	14%	16.8%	13.4%	-	-	-
Net sales ¹	16,16,390	16,45,637	17,06,092	17,79,907	21,40,520	20,50,736
EBITDA ¹	2,00,995	2,22,512	2,39,544	2,07,507	1,88,508	1,46,278
EBIT ¹	1,04,688	88,594	93,990	89,231	85,317	75,096
Net income ¹	27,542	18,334	20,110	14,187	13,313	13,747
Net Debt ¹	6,08,416	5,45,242	5,31,643	5,19,152	2,73,350	3,52,087
Reference price ²	274.00	206.00	224.00	194.00	167.00	228.00
Nbr of stocks (in thousands)	7,70,000	7,70,000	7,70,000	7,70,000	7,70,000	7,70,000
Announcement Date	29/06/21	21/04/22	29/03/23	01/04/24	29/03/25	31/03/26

¹IDR in Million²IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PT RADIANT UTAMA INTERINSCO TBK	-	-	-	-	78.04L
AUTOMATIC DATA PROCESSING, INC.	21.85x	4.45x	15.17x	2.73%	9.68TCr
RANDSTAD N.V.	14.21x	0.27x	6.74x	5.93%	558.34Cr
FIRST ADVANTAGE CORPORATION	87.6x	3.12x	11x	-.--%	352.17Cr
PERSOL HOLDINGS CO.,LTD.	12.29x	0.29x	4.76x	4.96%	351.59Cr
ADECCO GROUP AG	8.89x	0.22x	5.89x	5.76%	348.42Cr
ROBERT HALF INC.	25.45x	0.57x	11.4x	7.08%	336.6Cr
MANPOWERGROUP INC.	14.37x	0.14x	6.24x	3.73%	180.4Cr
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	12.55x	-	-	4.11%	139.27Cr
FESCO GROUP CO., LTD.	7.3x	-	-	6.88%	105.09Cr
Average	22.72x	1.29x	8.74x	4.57%	1.21TCr
Weighted average by Cap.	22.52x	3.79x	13.82x	3.14%