Financials PT Wahana Ottomitra Multiartha Tbk

Equities

WOMF

ID1000100209

Consumer Lending

End-of-day quote INDONESIA S.E. 03:30:00 30/04/2024 am IST 5-day change 1st Jan Change
386 IDR +3.76% Intraday chart for PT Wahana Ottomitra Multiartha Tbk +1.05% +6.04%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 10,86,222 9,60,889 8,84,296 8,56,444 8,98,222 12,67,259
Enterprise Value (EV) 1 70,62,900 66,99,241 40,60,538 39,54,975 42,25,888 54,68,169
P/E ratio 5.05 x 3.7 x 15.4 x 7.74 x 4.55 x 5.36 x
Yield 5.93% 8.11% - 3.86% 6.59% 5.6%
Capitalization / Revenue 0.85 x 0.72 x 1 x 0.97 x 0.83 x 1.06 x
EV / Revenue 5.55 x 5.02 x 4.59 x 4.5 x 3.91 x 4.58 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 0.93 x 0.7 x 0.73 x 0.64 x 0.59 x 0.75 x
Nbr of stocks (in thousands) 34,81,481 34,81,481 34,81,481 34,81,481 34,81,481 34,81,481
Reference price 2 312.0 276.0 254.0 246.0 258.0 364.0
Announcement Date 14/02/19 19/02/20 25/02/21 18/02/22 20/02/23 23/02/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 12,72,254 13,35,263 8,84,826 8,78,747 10,79,429 11,93,648
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 2,87,163 3,71,066 93,955 1,55,244 2,82,249 3,22,609
Net income 1 2,15,183 2,59,671 57,378 1,10,610 1,97,603 2,36,407
Net margin 16.91% 19.45% 6.48% 12.59% 18.31% 19.81%
EPS 2 61.81 74.59 16.48 31.77 56.76 67.90
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 18.50 22.37 - 9.500 17.00 20.37
Announcement Date 14/02/19 19/02/20 25/02/21 18/02/22 20/02/23 23/02/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 59,76,678 57,38,352 31,76,242 30,98,531 33,27,666 42,00,910
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 19.9% 20.4% 4.44% 8.69% 13.8% 14.7%
ROA (Net income/ Total Assets) 2.6% 3.04% 0.85% 2.12% 3.66% 3.85%
Assets 1 82,86,787 85,49,402 67,77,463 52,17,453 53,97,072 61,41,080
Book Value Per Share 2 337.0 394.0 349.0 383.0 435.0 487.0
Cash Flow per Share 2 357.0 216.0 182.0 129.0 139.0 98.50
Capex 1 81,995 37,986 20,370 32,759 29,013 49,949
Capex / Sales 6.44% 2.84% 2.3% 3.73% 2.69% 4.18%
Announcement Date 14/02/19 19/02/20 25/02/21 18/02/22 20/02/23 23/02/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. WOMF Stock
  4. Financials PT Wahana Ottomitra Multiartha Tbk