Valuation PT Antam (Persero) Tbk

Stocks

End-of-day quote INDONESIA S.E. Other stock markets 13/07/2026			5-day change	1st Jan Change
2,920.00 ^IDR	+0.69%		-0.68%	-7.30%

06-15	Aneka Tambang Increases Dividend	MT
06-11	PT Antam Tbk Announces Management Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	54,069,221	47,701,068	40,972,454	36,646,916	75,696,909	70,188,866	-	-
Change	-	-11.78%	-14.11%	-10.56%	106.56%	-7.28%	-	-
Enterprise Value (EV) ¹	54,031	46,379	34,271	31,895	71,514	62,930	59,777	57,868
Change	-	-14.16%	-26.11%	-6.93%	124.21%	-12%	-5.01%	-3.19%
P/E	29x	12.5x	13.3x	10x	10.5x	6.51x	6.18x	5.51x
PBR	2.59x	2.01x	1.34x	1.16x	2.14x	1.73x	1.59x	1.54x
PEG	-	0x	-0.7x	0.5x	0.1x	0.1x	1.14x	0.5x
Capitalization / Revenue	1.41x	1.04x	1x	0.53x	0.89x	0.55x	0.52x	0.47x
EV / Revenue	1.41x	1.01x	0.83x	0.46x	0.84x	0.5x	0.45x	0.39x
EV / EBITDA	14.8x	9.64x	7.99x	7x	7.43x	4.08x	3.69x	3.19x
EV / EBIT	19.7x	11.8x	13.1x	10.6x	8.52x	4.57x	4.15x	3.5x
EV / FCF	11.9x	13.6x	10.9x	11.8x	16.2x	8.79x	5.16x	4.36x
FCF Yield	8.41%	7.37%	9.13%	8.49%	6.18%	11.4%	19.4%	22.9%
Dividend per Share ³	38.74	-	128.1	-	-	245.5	329.9	424.2
Rate of return	1.72%	-	7.51%	-	-	8.41%	11.3%	14.5%
EPS ³	77.47	159	128.1	151.8	300	448.3	472.5	529.7
Distribution rate	50%	-	100%	-	-	54.8%	69.8%	80.1%
Net sales ¹	38,446	45,930	41,048	69,192	84,642	126,509	134,300	149,229
EBITDA ¹	3,639	4,813	4,289	4,553	9,631	15,430	16,189	18,168
EBIT ¹	2,738	3,942	2,617	2,998	8,395	13,783	14,421	16,526
Net income ¹	1,862	3,821	3,078	3,647	7,209	10,556	11,459	13,038
Net Debt ¹	-38.15	-1,322	-6,701	-4,752	-4,183	-7,259	-10,412	-12,320
Reference price ³	2,250.00	1,985.00	1,705.00	1,525.00	3,150.00	2,920.00	2,920.00	2,920.00
Nbr of stocks (in thousands)	24,030,765	24,030,765	24,030,765	24,030,765	24,030,765	24,037,283	-	-
Announcement Date	16/03/22	26/03/23	29/03/24	08/04/25	31/03/26	-	-	-

¹IDR in Million²IDR in Billions³IDR

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 ANTAM (PERSERO) TBK	6.51x	0.5x	4.08x	8.41%	3.87B
FRANCO-NEVADA CORPORATION	23.42x	13.96x	15.08x	0.88%	38.81B
GOLD FIELDS LIMITED	6.22x	2.39x	3.35x	6.71%	30.28B
EVOLUTION MINING LIMITED	14.13x	4.15x	7.11x	3.65%	16.1B
ZHONGJIN GOLD CORP.,LTD	9.18x	-	-	7.17%	14.06B
HARMONY GOLD MINING COMPANY LIMITED	5.02x	1.54x	3.07x	5.42%	9.45B
TRIPLE FLAG PRECIOUS METALS CORP.	18.41x	11.53x	14x	0.83%	5.71B
RAMELIUS RESOURCES LIMITED	32.62x	4.72x	7.22x	1.74%	3.87B
KOZA ALTIN ISLETMELERI	19.1x	3.25x	13.15x	-.--%	3.53B
Average	14.96x	5.25x	8.38x	3.87%	13.96B
Weighted average by Cap.	14.52x	7.10x	8.96x	3.92%