Financials PT Bank Pembangunan Daerah Jawa Timur Tbk

Equities

BJTM

ID1000123904

Banks

End-of-day quote INDONESIA S.E. 23:00:00 02/05/2024 BST 5-day change 1st Jan Change
585 IDR +0.86% Intraday chart for PT Bank Pembangunan Daerah Jawa Timur Tbk +1.74% -6.40%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 10,276,624 10,210,539 11,261,624 10,661,004 9,384,686 8,784,066
Enterprise Value (EV) 1 10,276,624 10,210,539 11,261,624 10,661,004 9,384,686 8,784,066
P/E ratio 7.46 x 6.86 x 7.39 x 6.91 x 6.38 x 5.04 x
Yield - 7.09% 6.95% - - -
Capitalization / Revenue 2.3 x 2.28 x 2.05 x - 1.65 x 1.41 x
EV / Revenue 2.3 x 2.28 x 2.05 x - 1.65 x 1.41 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 1.12 x 1.02 x 1.03 x 0.93 x - -
Nbr of stocks (in thousands) 15,002,371 15,015,498 15,015,498 15,015,498 15,015,498 15,015,498
Reference price 2 685.0 680.0 750.0 710.0 625.0 585.0
Announcement Date 12/02/20 12/04/21 24/02/22 10/03/23 17/01/24 -
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales 1 4,474 4,475 5,484 - 5,690 6,222
EBITDA - - - - - -
EBIT 1 1,797 1,516 1,791 1,941 1,855 2,855
Operating Margin 40.16% 33.88% 32.66% - 32.6% 45.89%
Earnings before Tax (EBT) 1,864 1,507 1,938 - - -
Net income 1 1,377 1,489 1,523 1,543 1,470 1,710
Net margin 30.77% 33.27% 27.77% - 25.84% 27.48%
EPS 2 91.80 99.16 101.4 102.8 97.91 116.0
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - 48.20 52.11 - - -
Announcement Date 12/02/20 12/04/21 24/02/22 10/03/23 17/01/24 -
1IDR in Billions2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 15.6% 18.8% 14.6% 13.8% 12.5% 13.8%
ROA (Net income/ Total Assets) 1.97% 1.95% 1.65% - - -
Assets 1 69,704 76,357 92,173 - - -
Book Value Per Share 612.0 667.0 727.0 762.0 - -
Cash Flow per Share - - - - - -
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 12/02/20 12/04/21 24/02/22 10/03/23 17/01/24 -
1IDR in Billions
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
585 IDR
Average target price
832.5 IDR
Spread / Average Target
+42.31%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. BJTM Stock
  4. Financials PT Bank Pembangunan Daerah Jawa Timur Tbk