Stock SEMA PT SEMACOM INTEGRATED TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT SEMACOM INTEGRATED TBK

Equities

SEMA

ID1000165707

Electrical Components & Equipment

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 28/06/2024 am IST 		5-day change 1st Jan Change
111 IDR 0.00% Intraday chart for PT SEMACOM INTEGRATED TBK +3.74% -0.89%
28/03 PT Semacom Integrated Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Semacom Integrated Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2022 2023
Capitalization 1 2,03,409 1,50,893
Enterprise Value (EV) 1 2,28,236 1,93,984
P/E ratio 17.7 x 11.6 x
Yield - -
Capitalization / Revenue 1.36 x 0.69 x
EV / Revenue 1.52 x 0.88 x
EV / EBITDA 13.2 x 11.8 x
EV / FCF -42,73,293 x -1,00,00,234 x
FCF Yield -0% -0%
Price to Book 1.52 x 1.03 x
Nbr of stocks (in thousands) 13,47,081 13,47,259
Reference price 2 151.0 112.0
Announcement Date 11/04/23 28/03/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023
Net sales 1 82,895 1,98,212 1,49,730 2,19,557
EBITDA 1 8,159 28,224 17,308 16,453
EBIT 1 7,222 27,160 16,256 15,401
Operating Margin 8.71% 13.7% 10.86% 7.01%
Earnings before Tax (EBT) 1 3,495 23,633 14,118 16,626
Net income 1 3,863 17,471 11,238 13,014
Net margin 4.66% 8.81% 7.51% 5.93%
EPS 2 17.89 17.47 8.554 9.660
Free Cash Flow - 23,814 -53,410 -19,398
FCF margin - 12.01% -35.67% -8.84%
FCF Conversion (EBITDA) - 84.38% - -
FCF Conversion (Net income) - 136.31% - -
Dividend per Share - 1.950 - -
Announcement Date 08/04/22 08/04/22 11/04/23 28/03/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023
Net Debt 1 52,947 27,203 24,827 43,091
Net Cash position 1 - - - -
Leverage (Debt/EBITDA) 6.489 x 0.9638 x 1.434 x 2.619 x
Free Cash Flow - 23,814 -53,410 -19,398
ROE (net income / shareholders' equity) - 29% 9.67% 8.78%
ROA (Net income/ Total Assets) - 10.3% 4.8% 3.71%
Assets 1 - 1,70,391 2,34,133 3,50,436
Book Value Per Share 2 227.0 66.50 99.50 109.0
Cash Flow per Share 2 7.270 12.70 8.180 6.790
Capex 1 1,016 946 6,609 4,270
Capex / Sales 1.23% 0.48% 4.41% 1.94%
Announcement Date 08/04/22 08/04/22 11/04/23 28/03/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Switchgear

1st Jan change Capi.
PT SEMACOM INTEGRATED TBK Stock PT SEMACOM INTEGRATED TBK
-0.89% 9.15M
POWELL INDUSTRIES, INC. Stock Powell Industries, Inc.
+62.22% 1.72B
SHANGHAI LIANGXIN ELECTRICAL CO.,LTD. Stock Shanghai Liangxin Electrical Co.,LTD.
-22.31% 1.06B
NITTO KOGYO CORPORATION Stock Nitto Kogyo Corporation
-2.78% 825M
XI'AN SINOFUSE ELECTRIC CO., LTD. Stock Xi'an Sinofuse Electric Co., Ltd.
-37.14% 750M
GUANGZHOU BAIYUN ELECTRIC EQUIPMENT CO., LTD. Stock Guangzhou Baiyun Electric Equipment Co., Ltd.
-14.42% 502M
SHANGHAI ZHEZHONG GROUP CO.,LTD Stock Shanghai Zhezhong Group Co.,Ltd
-31.66% 457M
ULUSOY ELEKTRIK IMALAT TAAHHÜT VE TICARET Stock Ulusoy Elektrik Imalat Taahhüt ve Ticaret
+35.26% 434M
ZHEJIANG TENGEN ELECTRICS CO.,LTD. Stock Zhejiang Tengen Electrics Co.,Ltd.
-24.16% 389M
WUXI NEW HONGTAI ELECTRICAL TECHNOLOGY CO.,LTD Stock Wuxi New Hongtai Electrical Technology Co.,Ltd
-30.33% 315M
Switchgear
  1. Stock Market
  2. Equities
  3. SEMA Stock
  4. Financials PT SEMACOM INTEGRATED TBK