Financials PT Cerestar Indonesia Tbk

Equities

TRGU

ID1000168800

Food Processing

End-of-day quote INDONESIA S.E. 23:00:00 07/05/2024 BST 5-day change 1st Jan Change
196 IDR -3.92% Intraday chart for PT Cerestar Indonesia Tbk +28.95% +10.73%

Valuation

Fiscal Period: December 2022 2023
Capitalization 1 1,795,663 1,406,338
Enterprise Value (EV) 1 3,283,368 3,180,938
P/E ratio 32.6 x 904 x
Yield 0.55% -
Capitalization / Revenue 0.5 x 0.24 x
EV / Revenue 0.91 x 0.54 x
EV / EBITDA 12.8 x 15.8 x
EV / FCF -4,140,427 x -13,866,075 x
FCF Yield -0% -0%
Price to Book 1.75 x 1.38 x
Nbr of stocks (in thousands) 7,945,413 7,945,413
Reference price 2 226.0 177.0
Announcement Date 28/03/23 30/04/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023
Net sales 1 1,779,370 3,420,557 3,612,966 5,874,660
EBITDA 1 151,364 138,067 256,545 201,765
EBIT 1 117,424 95,829 206,109 148,242
Operating Margin 6.6% 2.8% 5.7% 2.52%
Earnings before Tax (EBT) 1 -17,222 -8,347 71,254 2,230
Net income 1 - -15,542 49,688 1,556
Net margin - -0.45% 1.38% 0.03%
EPS - -2.411 6.927 0.1959
Free Cash Flow - -110,198 -793,002 -229,404
FCF margin - -3.22% -21.95% -3.9%
FCF Conversion (EBITDA) - - - -
FCF Conversion (Net income) - - - -
Dividend per Share - - 1.250 -
Announcement Date 17/06/22 17/06/22 28/03/23 30/04/24
1IDR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023
Net Debt 1 866,227 998,868 1,487,704 1,774,600
Net Cash position 1 - - - -
Leverage (Debt/EBITDA) 5.723 x 7.235 x 5.799 x 8.795 x
Free Cash Flow - -110,198 -793,002 -229,404
ROE (net income / shareholders' equity) - -2.82% 5.86% 0.15%
ROA (Net income/ Total Assets) - 3.56% 4.68% 2.74%
Assets 1 - -437,149 1,062,389 56,875
Book Value Per Share - 104.0 129.0 128.0
Cash Flow per Share - 0.1800 19.80 0.3200
Capex 1 181,503 36,174 128,460 209,739
Capex / Sales 10.2% 1.06% 3.56% 3.57%
Announcement Date 17/06/22 17/06/22 28/03/23 30/04/24
1IDR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. TRGU Stock
  4. Financials PT Cerestar Indonesia Tbk