Financials PT Asuransi Jasa Tania Tbk

Equities

ASJT

ID1000135205

Property & Casualty Insurance

End-of-day quote INDONESIA S.E. 23:00:00 21/05/2024 BST 5-day change 1st Jan Change
119 IDR -0.83% Intraday chart for PT Asuransi Jasa Tania Tbk 0.00% -4.80%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 216,000 71,400 120,000 194,600 172,200 175,000
Enterprise Value (EV) 1 204,324 62,219 115,260 188,407 162,876 165,042
P/E ratio 8.63 x 58.3 x -15.4 x 362 x 193 x 43.5 x
Yield - - - - - -
Capitalization / Revenue 1.12 x 0.44 x 1.06 x 1.63 x 1.73 x 1.39 x
EV / Revenue 1.06 x 0.39 x 1.02 x 1.58 x 1.64 x 1.31 x
EV / EBITDA 7.66 x 13.6 x -34.3 x 68.1 x 120 x 23.7 x
EV / FCF 22.9 x -4.13 x -3.48 x -2.37 x 7.27 x 13.2 x
FCF Yield 4.37% -24.2% -28.7% -42.2% 13.8% 7.55%
Price to Book 0.98 x 0.34 x 0.57 x 0.63 x 0.54 x 0.54 x
Nbr of stocks (in thousands) 600,000 600,000 600,000 1,400,000 1,400,000 1,400,000
Reference price 2 360.0 119.0 200.0 139.0 123.0 125.0
Announcement Date 27/03/19 27/05/20 18/05/21 28/04/22 31/03/23 21/03/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 192,284 161,500 113,383 119,197 99,531 125,761
EBITDA 1 26,666 4,574 -3,356 2,765 1,360 6,954
EBIT 1 24,926 643.9 -7,022 499.9 -1,166 4,552
Operating Margin 12.96% 0.4% -6.19% 0.42% -1.17% 3.62%
Earnings before Tax (EBT) 1 29,616 2,598 -6,406 1,129 1,028 4,818
Net income 1 25,020 1,224 -7,767 345.7 574 4,020
Net margin 13.01% 0.76% -6.85% 0.29% 0.58% 3.2%
EPS 2 41.70 2.040 -12.95 0.3840 0.6376 2.871
Free Cash Flow 1 8,922 -15,054 -33,081 -79,496 22,416 12,464
FCF margin 4.64% -9.32% -29.18% -66.69% 22.52% 9.91%
FCF Conversion (EBITDA) 33.46% - - - 1,648.48% 179.24%
FCF Conversion (Net income) 35.66% - - - 3,905.27% 310.1%
Dividend per Share - - - - - -
Announcement Date 27/03/19 27/05/20 18/05/21 28/04/22 31/03/23 21/03/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 11,676 9,181 4,740 6,193 9,324 9,958
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 8,922 -15,054 -33,081 -79,496 22,416 12,464
ROE (net income / shareholders' equity) 11.6% 0.57% -3.71% 0.13% 0.18% 1.25%
ROA (Net income/ Total Assets) 3.37% 0.09% -1.08% 0.07% -0.14% 0.57%
Assets 1 742,465 1,408,228 719,924 494,588 -404,798 704,814
Book Value Per Share 2 366.0 349.0 349.0 220.0 227.0 232.0
Cash Flow per Share 2 19.50 15.30 17.00 5.930 6.990 7.110
Capex - 2,096 2,638 1,569 1,949 1,955
Capex / Sales - 1.3% 2.33% 1.32% 1.96% 1.55%
Announcement Date 27/03/19 27/05/20 18/05/21 28/04/22 31/03/23 21/03/24
1IDR in Million2IDR
Estimates
  1. Stock Market
  2. Equities
  3. ASJT Stock
  4. Financials PT Asuransi Jasa Tania Tbk