Financials PT Bank BTPN Syariah Tbk

Equities

BTPS

ID1000142805

Banks

End-of-day quote INDONESIA S.E. 23:00:00 13/05/2024 BST 5-day change 1st Jan Change
1,200 IDR -1.64% Intraday chart for PT Bank BTPN Syariah Tbk +0.42% -28.99%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 32,740,725 28,879,500 27,571,738 21,489,785 13,018,212 9,244,148 - -
Enterprise Value (EV) 1 32,740,725 28,879,500 27,571,738 21,489,785 13,018,212 9,244,148 9,244,148 9,244,148
P/E ratio 23.4 x 33.8 x 18.8 x 12.1 x 12.1 x 6.27 x 5.1 x 4.6 x
Yield - 1.2% 0.92% - 5.47% 4.63% 7.12% 11.6%
Capitalization / Revenue 8.29 x 8.11 x 6.41 x 4.22 x 2.45 x 1.68 x 1.57 x 1.47 x
EV / Revenue 8.29 x 8.11 x 6.41 x 4.22 x 2.45 x 1.68 x 1.57 x 1.47 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 6.07 x 4.91 x 3.89 x 2.56 x 1.48 x 0.91 x 0.81 x 0.75 x
Nbr of stocks (in thousands) 7,703,700 7,701,200 7,701,603 7,702,432 7,703,084 7,703,457 - -
Reference price 2 4,250 3,750 3,580 2,790 1,690 1,200 1,200 1,200
Announcement Date 05/02/20 09/02/21 11/02/22 14/02/23 07/02/24 - - -
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,952 3,562 4,302 5,095 5,321 5,492 5,892 6,304
EBITDA - - - - - - - -
EBIT 1 2,190 1,970 2,608 3,226 3,277 3,262 3,441 3,627
Operating Margin 55.43% 55.3% 60.64% 63.31% 61.59% 59.41% 58.4% 57.53%
Earnings before Tax (EBT) 1 1,878 1,124 1,877 2,282 1,380 1,925 2,383 2,604
Net income 1 1,400 854.6 1,465 1,780 1,080 1,500 1,849 2,038
Net margin 35.42% 23.99% 34.06% 34.93% 20.31% 27.31% 31.39% 32.33%
EPS 2 182.0 111.0 190.0 231.0 140.0 191.4 235.4 260.9
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - 45.00 33.00 - 92.50 55.58 85.48 139.0
Announcement Date 05/02/20 09/02/21 11/02/22 14/02/23 07/02/24 - - -
1IDR in Billions2IDR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q3 2022 Q4 2023 Q1
Net sales 1 - 1,339 1,303
EBITDA - - -
EBIT 1 852.8 889.7 799.8
Operating Margin - 66.44% 61.38%
Earnings before Tax (EBT) - - -
Net income 1 471.4 451.9 424.7
Net margin - 33.75% 32.59%
EPS - - -
Dividend per Share - - -
Announcement Date 21/10/22 14/02/23 28/04/23
1IDR in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 31.2% 15.2% 22.6% 23% 12.6% 15.8% 17.1% 17.2%
ROA (Net income/ Total Assets) 13.6% 5.37% 8.38% 8.96% 5.07% 6.48% 7.23% 7.54%
Assets 1 10,307 15,909 17,489 19,853 21,299 23,143 25,561 27,044
Book Value Per Share 2 700.0 763.0 921.0 1,091 1,139 1,312 1,473 1,592
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 05/02/20 09/02/21 11/02/22 14/02/23 07/02/24 - - -
1IDR in Billions2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
1,200 IDR
Average target price
1,828 IDR
Spread / Average Target
+52.38%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. BTPS Stock
  4. Financials PT Bank BTPN Syariah Tbk