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%
|
|
+0.42%
|
-28.99%
|
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
|
-
|
-
|
-
|
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
|
-
|
-
|
-
|
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
|
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
|
-
|
-
|
-
|
Last Close Price
1,200
IDR Average target price
1,828
IDR Spread / Average Target +52.38% Consensus |
1st Jan change
|
Capi.
|
---|
| -28.99% | 574M | | +18.47% | 579B | | +14.32% | 301B | | +17.02% | 250B | | +25.74% | 216B | | +19.57% | 180B | | +23.83% | 168B | | +10.55% | 165B | | +6.22% | 147B | | -15.84% | 133B |
Other Banks
|