Market Closed -
OTC Markets
20:55:51 07/06/2024 BST
|
5-day change
|
1st Jan Change
|
13.26
USD
|
-3.34%
|
|
-0.90%
|
-27.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
538,474,796
|
511,222,595
|
616,678,422
|
747,283,828
|
863,641,192
|
655,940,227
|
-
|
-
|
Enterprise Value (EV)
1 |
538,474,796
|
511,222,595
|
616,678,422
|
747,283,828
|
863,641,192
|
655,940,227
|
655,940,227
|
655,940,227
|
P/E ratio
|
15.7
x
|
27.4
x
|
17.3
x
|
14.6
x
|
14.4
x
|
10.7
x
|
9.29
x
|
8.45
x
|
Yield
|
3.73%
|
2.31%
|
4.24%
|
-
|
5.57%
|
7.46%
|
7.92%
|
8.72%
|
Capitalization / Revenue
|
4.85
x
|
4.7
x
|
3.94
x
|
4.31
x
|
4.53
x
|
3.31
x
|
3.05
x
|
2.81
x
|
EV / Revenue
|
4.85
x
|
4.7
x
|
3.94
x
|
4.31
x
|
4.53
x
|
3.31
x
|
3.05
x
|
2.81
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.67
x
|
2.6
x
|
2.16
x
|
2.49
x
|
2.77
x
|
2.02
x
|
1.91
x
|
1.78
x
|
Nbr of stocks (in thousands)
|
122,380,636
|
122,595,347
|
150,043,412
|
151,272,030
|
150,854,357
|
150,790,857
|
-
|
-
|
Reference price
2 |
4,400
|
4,170
|
4,110
|
4,940
|
5,725
|
4,350
|
4,350
|
4,350
|
Announcement Date
|
24/01/20
|
29/01/21
|
03/02/22
|
08/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
110,961
|
108,674
|
156,353
|
173,477
|
190,642
|
198,278
|
215,351
|
233,347
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
65,927
|
59,624
|
80,435
|
92,119
|
105,953
|
115,672
|
124,721
|
135,972
|
Operating Margin
|
59.41%
|
54.87%
|
51.44%
|
53.1%
|
55.58%
|
58.34%
|
57.92%
|
58.27%
|
Earnings before Tax (EBT)
1 |
43,364
|
26,725
|
40,992
|
64,597
|
76,430
|
77,869
|
88,231
|
97,891
|
Net income
1 |
34,373
|
18,655
|
31,067
|
51,170
|
60,100
|
62,140
|
70,087
|
77,437
|
Net margin
|
30.98%
|
17.17%
|
19.87%
|
29.5%
|
31.53%
|
31.34%
|
32.55%
|
33.19%
|
EPS
2 |
281.0
|
152.0
|
238.0
|
338.0
|
398.0
|
408.1
|
468.5
|
514.8
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
164.1
|
96.49
|
174.3
|
-
|
319.0
|
324.5
|
344.6
|
379.4
|
Announcement Date
|
24/01/20
|
29/01/21
|
03/02/22
|
08/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
58,770
|
30,685
|
45,137
|
-
|
43,497
|
39,100
|
48,601
|
52,623
|
50,318
|
-
|
49,387
|
50,007
|
50,536
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
24,712
|
-
|
25,397
|
-
|
18,254
|
26,690
|
24,528
|
27,737
|
26,998
|
31,932
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
42.05%
|
-
|
56.26%
|
-
|
41.97%
|
68.26%
|
50.47%
|
52.71%
|
53.65%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
15,683
|
-
|
15,864
|
-
|
-
|
19,597
|
17,603
|
18,518
|
20,711
|
19,925
|
-
|
-
|
-
|
-
|
-
|
Net income
|
11,810
|
-
|
12,619
|
-
|
12,014
|
15,502
|
13,920
|
14,571
|
16,107
|
15,886
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
20.1%
|
-
|
27.96%
|
-
|
27.62%
|
39.65%
|
28.64%
|
27.69%
|
32.01%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
92.00
|
100.0
|
103.0
|
105.0
|
87.99
|
90.12
|
74.12
|
-
|
-
|
Dividend per Share
2 |
174.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
235.0
|
-
|
-
|
-
|
317.2
|
-
|
-
|
Announcement Date
|
03/02/22
|
25/04/22
|
27/07/22
|
16/11/22
|
08/02/23
|
27/04/23
|
30/08/23
|
25/10/23
|
31/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
17.7%
|
11.1%
|
14.1%
|
17.4%
|
18.3%
|
19.4%
|
20.7%
|
21.6%
|
ROA (Net income/ Total Assets)
|
2.5%
|
1.98%
|
2.23%
|
2.89%
|
3.12%
|
3.03%
|
3.24%
|
3.21%
|
Assets
1 |
1,374,904
|
942,159
|
1,393,121
|
1,771,825
|
1,926,278
|
2,052,235
|
2,162,328
|
2,411,537
|
Book Value Per Share
2 |
1,651
|
1,602
|
1,905
|
1,981
|
2,065
|
2,152
|
2,280
|
2,445
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/01/20
|
29/01/21
|
03/02/22
|
08/02/23
|
31/01/24
|
-
|
-
|
-
|
Last Close Price
4,350
IDR Average target price
6,197
IDR Spread / Average Target +42.45% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.55% | 574B | | +18.15% | 311B | | +15.71% | 254B | | +18.57% | 203B | | +21.72% | 184B | | +27.18% | 172B | | +9.30% | 163B | | +9.22% | 150B | | -8.36% | 143B |
Other Banks
|