Stock YPAS PT YANAPRIMA HASTAPERSADA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Yanaprima Hastapersada Tbk

Equities

YPAS

ID1000109804

Non-Paper Containers & Packaging

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 27/06/2024 am IST 		5-day change 1st Jan Change
272 IDR +9.68% Intraday chart for PT Yanaprima Hastapersada Tbk +59.06% -36.45%
30/04 PT Yanaprima Hastapersada Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
29/04 PT Yanaprima Hastapersada Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5,21,040 3,67,400 2,87,240 5,34,400 4,20,840 2,85,904
Enterprise Value (EV) 1 6,95,198 4,85,239 4,11,270 6,43,547 5,63,828 4,04,140
P/E ratio -57.6 x 105 x 34.5 x -56.3 x -298 x 34.8 x
Yield - - - - - -
Capitalization / Revenue 1.26 x 0.95 x 0.95 x 1.58 x 1.12 x 0.83 x
EV / Revenue 1.68 x 1.25 x 1.36 x 1.9 x 1.5 x 1.17 x
EV / EBITDA 41.5 x 17.1 x 13.4 x 59.3 x 43.1 x 15.5 x
EV / FCF -24.4 x 8.76 x -103 x 41.1 x -16.2 x 17.9 x
FCF Yield -4.11% 11.4% -0.97% 2.43% -6.18% 5.58%
Price to Book 4.41 x 3.03 x 2.19 x 4.38 x 3.49 x 2.23 x
Nbr of stocks (in thousands) 6,68,000 6,68,000 6,68,000 6,68,000 6,68,000 6,68,000
Reference price 2 780.0 550.0 430.0 800.0 630.0 428.0
Announcement Date 20/03/19 29/03/20 29/06/21 08/04/22 01/03/23 29/04/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 4,12,833 3,88,119 3,03,204 3,39,039 3,77,086 3,46,498
EBITDA 1 16,748 28,331 30,699 10,849 13,088 25,993
EBIT 1 2,985 14,588 17,336 -1,685 216.8 12,558
Operating Margin 0.72% 3.76% 5.72% -0.5% 0.06% 3.62%
Earnings before Tax (EBT) 1 -9,303 2,900 10,103 -9,740 -1,925 7,867
Net income 1 -9,041 3,489 8,335 -9,485 -1,412 8,227
Net margin -2.19% 0.9% 2.75% -2.8% -0.37% 2.37%
EPS 2 -13.53 5.223 12.48 -14.20 -2.113 12.32
Free Cash Flow 1 -28,541 55,392 -4,005 15,667 -34,827 22,558
FCF margin -6.91% 14.27% -1.32% 4.62% -9.24% 6.51%
FCF Conversion (EBITDA) - 195.52% - 144.4% - 86.79%
FCF Conversion (Net income) - 1,587.73% - - - 274.2%
Dividend per Share - - - - - -
Announcement Date 20/03/19 29/03/20 29/06/21 08/04/22 01/03/23 29/04/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,74,158 1,17,839 1,24,030 1,09,147 1,42,988 1,18,236
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 10.4 x 4.159 x 4.04 x 10.06 x 10.93 x 4.549 x
Free Cash Flow 1 -28,541 55,392 -4,005 15,667 -34,827 22,558
ROE (net income / shareholders' equity) -7.37% 2.91% 6.6% -7.49% -1.16% 6.61%
ROA (Net income/ Total Assets) 0.59% 2.99% 3.91% -0.39% 0.05% 2.77%
Assets 1 -15,37,640 1,16,552 2,13,086 24,04,835 -28,57,650 2,96,713
Book Value Per Share 2 177.0 182.0 197.0 183.0 181.0 192.0
Cash Flow per Share 2 2.010 7.070 1.910 1.140 0.6900 2.970
Capex 1 1,072 1,758 1,749 11,944 21,808 4,666
Capex / Sales 0.26% 0.45% 0.58% 3.52% 5.78% 1.35%
Announcement Date 20/03/19 29/03/20 29/06/21 08/04/22 01/03/23 29/04/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Non-Paper Containers & Packaging

1st Jan change Capi.
PT YANAPRIMA HASTAPERSADA TBK Stock PT Yanaprima Hastapersada Tbk
-36.45% 1.11Cr
BALL CORPORATION Stock Ball Corporation
+4.64% 1.9TCr
AVERY DENNISON CORPORATION Stock Avery Dennison Corporation
+9.56% 1.8TCr
CCL INDUSTRIES INC. Stock CCL Industries Inc.
+20.76% 947.78Cr
CROWN HOLDINGS, INC. Stock Crown Holdings, Inc.
-17.90% 912.5Cr
SEALED AIR CORPORATION Stock Sealed Air Corporation
-4.79% 512.27Cr
SILGAN HOLDINGS INC. Stock Silgan Holdings Inc.
-5.34% 457.32Cr
VISCOFAN, S.A. Stock Viscofan, S.A.
+14.93% 306.35Cr
GREIF, INC. Stock Greif, Inc.
-10.33% 284.92Cr
WINPAK LTD. Stock Winpak Ltd.
+9.34% 203.52Cr
Other Non-Paper Containers & Packaging
  1. Stock Market
  2. Equities
  3. YPAS Stock
  4. Financials PT Yanaprima Hastapersada Tbk