Stock SWAT PT SRIWAHANA ADITYAKARTA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Sriwahana Adityakarta Tbk

Equities

SWAT

ID1000143704

Paper Packaging

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 14/06/2024 am IST 		5-day change 1st Jan Change
18 IDR -10.00% Intraday chart for PT Sriwahana Adityakarta Tbk -35.71% -64.00%
31/05 PT Sriwahana Adityakarta Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
27/03 PT Sriwahana Adityakarta Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,74,381 3,10,978 3,38,150 5,52,514 1,50,960 1,50,960
Enterprise Value (EV) 1 5,37,093 5,11,757 5,57,116 8,95,109 5,23,497 5,22,572
P/E ratio 138 x 100 x 158 x -7.86 x -2.6 x -6.02 x
Yield - - - - - -
Capitalization / Revenue 1.66 x 1.17 x 1.73 x 1.95 x 0.48 x 0.62 x
EV / Revenue 2.39 x 1.92 x 2.85 x 3.16 x 1.66 x 2.14 x
EV / EBITDA 18.7 x 11.5 x 9.99 x -80.9 x 310 x 23.1 x
EV / FCF -3.36 x -13.8 x -32 x -9.3 x -63.4 x -10.8 x
FCF Yield -29.7% -7.24% -3.13% -10.8% -1.58% -9.22%
Price to Book 1.07 x 0.88 x 0.95 x 1.93 x 0.66 x 0.75 x
Nbr of stocks (in thousands) 30,19,200 30,19,200 30,19,200 30,19,200 30,19,200 30,19,200
Reference price 2 124.0 103.0 112.0 183.0 50.00 50.00
Announcement Date 29/03/19 01/04/20 31/05/21 14/06/22 02/05/23 31/05/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,24,863 2,65,850 1,95,245 2,83,467 3,15,679 2,43,971
EBITDA 1 28,706 44,455 55,779 -11,067 1,688 22,578
EBIT 1 18,974 29,537 27,933 -42,742 -26,382 -5,236
Operating Margin 8.44% 11.11% 14.31% -15.08% -8.36% -2.15%
Earnings before Tax (EBT) 1 4,267 5,307 3,242 -77,362 -62,199 -7,656
Net income 1 2,460 3,103 2,144 -70,266 -58,039 -7,069
Net margin 1.09% 1.17% 1.1% -24.79% -18.39% -2.9%
EPS 2 0.8989 1.028 0.7101 -23.27 -19.22 -8.307
Free Cash Flow 1 -1,59,686 -37,064 -17,415 -96,272 -8,263 -48,167
FCF margin -71.01% -13.94% -8.92% -33.96% -2.62% -19.74%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 29/03/19 01/04/20 31/05/21 14/06/22 02/05/23 31/05/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,62,712 2,00,780 2,18,965 3,42,595 3,72,537 3,71,612
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.668 x 4.516 x 3.926 x -30.96 x 220.7 x 16.46 x
Free Cash Flow 1 -1,59,686 -37,064 -17,415 -96,272 -8,263 -48,167
ROE (net income / shareholders' equity) 0.82% 0.88% 0.6% -21.9% -22.6% -3.29%
ROA (Net income/ Total Assets) 2.46% 3.19% 2.8% -4.03% -2.46% -0.51%
Assets 1 99,899 97,165 76,544 17,43,712 23,63,719 13,95,964
Book Value Per Share 2 116.0 117.0 118.0 94.80 75.30 67.00
Cash Flow per Share 2 3.180 8.370 6.910 9.000 8.560 7.290
Capex 1 81,087 53,773 8,814 6,677 33,498 1,117
Capex / Sales 36.06% 20.23% 4.51% 2.36% 10.61% 0.46%
Announcement Date 29/03/19 01/04/20 31/05/21 14/06/22 02/05/23 31/05/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Paper Packaging

1st Jan change Capi.
PT SRIWAHANA ADITYAKARTA TBK Stock PT Sriwahana Adityakarta Tbk
-64.00% 3.31M
PACKAGING CORPORATION OF AMERICA Stock Packaging Corporation of America
+12.14% 16.28B
INTERNATIONAL PAPER COMPANY Stock International Paper Company
+24.18% 15.59B
WESTROCK COMPANY Stock WestRock Company
+19.61% 12.82B
SMURFIT KAPPA GROUP PLC Stock Smurfit Kappa Group Plc
+16.58% 11.68B
STORA ENSO OYJ Stock Stora Enso Oyj
-1.40% 10.41B
GRAPHIC PACKAGING HOLDING COMPANY Stock Graphic Packaging Holding Company
+10.63% 8.38B
MONDI PLC Stock Mondi plc
-13.38% 8.18B
SIG GROUP AG Stock SIG Group AG
-16.74% 6.89B
DS SMITH PLC Stock DS Smith Plc
+14.74% 6.12B
Other Paper Packaging
  1. Stock Market
  2. Equities
  3. SWAT Stock
  4. Financials PT Sriwahana Adityakarta Tbk