Stock HOKI PT BUYUNG POETRA SEMBADA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Buyung Poetra Sembada Tbk

Equities

HOKI

ID1000139801

Fishing & Farming

End-of-day quote INDONESIA S.E.
Other stock markets
 23:00:00 07/05/2024 BST 		5-day change 1st Jan Change
135 IDR -6.25% Intraday chart for PT Buyung Poetra Sembada Tbk -8.78% -21.97%
03-28 PT Buyung Poetra Sembada Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Buyung Poetra Sembada Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,733,629 2,235,701 2,431,535 1,751,673 996,809 1,674,251
Enterprise Value (EV) 1 1,855,520 2,380,279 2,642,460 2,044,100 1,002,150 1,732,137
P/E ratio 19.7 x 21.9 x 63.1 x 129 x 555 x -1,142 x
Yield 1.51% 1.28% 0.4% 0.55% 0.97% -
Capitalization / Revenue 1.21 x 1.35 x 2.07 x 1.88 x 1.08 x 1.3 x
EV / Revenue 1.3 x 1.44 x 2.25 x 2.19 x 1.08 x 1.35 x
EV / EBITDA 13.5 x 14.1 x 33.3 x 31 x 19.9 x 42.9 x
EV / FCF -21.6 x -191 x -55.4 x -27.7 x 6.66 x -39.7 x
FCF Yield -4.62% -0.52% -1.8% -3.61% 15% -2.52%
Price to Book 3.08 x 3.48 x 3.67 x 2.62 x 1.49 x 2.54 x
Nbr of stocks (in thousands) 9,499,338 9,513,622 9,677,753 9,677,753 9,677,753 9,677,753
Reference price 2 182.5 235.0 251.2 181.0 103.0 173.0
Announcement Date 29/03/19 06/04/20 10/06/21 28/04/22 31/03/23 28/03/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,430,785 1,653,032 1,173,189 933,597 925,709 1,284,510
EBITDA 1 137,570 168,433 79,312 65,867 50,405 40,405
EBIT 1 128,846 159,504 67,577 37,138 17,878 8,473
Operating Margin 9.01% 9.65% 5.76% 3.98% 1.93% 0.66%
Earnings before Tax (EBT) 1 120,822 142,179 50,875 17,998 662 -2,312
Net income 1 90,196 103,723 38,044 12,805 1,797 -1,466
Net margin 6.3% 6.27% 3.24% 1.37% 0.19% -0.11%
EPS 2 9.250 10.75 3.983 1.398 0.1857 -0.1515
Free Cash Flow 1 -85,805 -12,490 -47,688 -73,838 150,382 -43,607
FCF margin -6% -0.76% -4.06% -7.91% 16.25% -3.39%
FCF Conversion (EBITDA) - - - - 298.35% -
FCF Conversion (Net income) - - - - 8,367.84% -
Dividend per Share 2 2.750 3.000 1.000 1.000 1.000 -
Announcement Date 29/03/19 06/04/20 10/06/21 28/04/22 31/03/23 28/03/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 121,891 144,577 210,925 292,427 5,341 57,886
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.886 x 0.8584 x 2.659 x 4.44 x 0.106 x 1.433 x
Free Cash Flow 1 -85,805 -12,490 -47,688 -73,838 150,382 -43,607
ROE (net income / shareholders' equity) 17.4% 17.2% 5.83% 1.88% 0.01% -0.51%
ROA (Net income/ Total Assets) 12.1% 12.4% 4.81% 2.45% 1.24% 0.57%
Assets 1 748,089 836,282 790,685 522,996 144,686 -257,102
Book Value Per Share 2 59.30 67.40 68.40 69.10 69.30 68.20
Cash Flow per Share 2 4.520 3.500 0.4900 0.5000 0.4100 0.5200
Capex 1 88,391 103,038 116,487 85,626 56,871 10,821
Capex / Sales 6.18% 6.23% 9.93% 9.17% 6.14% 0.84%
Announcement Date 29/03/19 06/04/20 10/06/21 28/04/22 31/03/23 28/03/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Grain (Crop) Production

1st Jan change Capi.
PT BUYUNG POETRA SEMBADA TBK Stock PT Buyung Poetra Sembada Tbk
-21.97% 81.33M
YUAN LONG PING HIGH-TECH AGRICULTURE CO., LTD. Stock Yuan Long Ping High-Tech Agriculture Co., Ltd.
-11.91% 2.26B
JIANGSU PROVINCIAL AGRICULTURAL RECLAMATION AND DEVELOPMENT CO.,LTD. Stock Jiangsu Provincial Agricultural Reclamation and Development Co.,Ltd.
+4.10% 2.03B
SHANDONGDENGHAI SEEDS CO.,LTD Stock ShanDongDenghai Seeds Co.,Ltd
-22.68% 1.25B
WINALL HI-TECH SEED CO., LTD. Stock Winall Hi-tech Seed Co., Ltd.
-4.77% 1.05B
GDH SUPERTIME GROUP COMPANY LIMITED Stock GDH Supertime Group Company Limited
-3.73% 806M
CRESUD SOCIEDAD ANÓNIMA, COMERCIAL, INMOBILIARIA, FINANCIERA Y AGROPECUARIA Stock Cresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria
+17.13% 708M
PT SAWIT SUMBERMAS SARANA TBK. Stock PT Sawit Sumbermas Sarana Tbk.
-5.26% 587M
BRASILAGRO - COMPANHIA BRASILEIRA DE PROPRIEDADES AGRÍCOLAS Stock BrasilAgro - Companhia Brasileira de Propriedades Agrícolas
-4.79% 492M
BOA SAFRA SEMENTES S.A. Stock Boa Safra Sementes S.A.
+10.72% 472M
Grain (Crop) Production
  1. Stock Market
  2. Equities
  3. HOKI Stock
  4. Financials PT Buyung Poetra Sembada Tbk