Stock SLIS PT GAYA ABADI SEMPURNA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Gaya Abadi Sempurna Tbk

Equities

SLIS

ID1000151608

Auto & Truck Manufacturers

End-of-day quote INDONESIA S.E.
Other stock markets
 23:00:00 16/05/2024 BST 		5-day change 1st Jan Change
54 IDR 0.00% Intraday chart for PT Gaya Abadi Sempurna Tbk -1.82% -28.00%
04-30 PT Gaya Abadi Sempurna Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Gaya Abadi Sempurna Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 8,580,000 9,800,000 1,600,000 504,000 184,750
Enterprise Value (EV) 1 8,712,742 9,949,996 1,736,918 660,304 281,446
P/E ratio 161 x 370 x 63.5 x 12 x 7.64 x
Yield 0.02% - - - -
Capitalization / Revenue 18.7 x 23.8 x 3.57 x 1.03 x 0.41 x
EV / Revenue 18.9 x 24.2 x 3.87 x 1.36 x 0.62 x
EV / EBITDA 141 x 186 x 33.2 x 10.2 x 6.55 x
EV / FCF -176 x -459 x 244 x -24.2 x -12.3 x
FCF Yield -0.57% -0.22% 0.41% -4.14% -8.15%
Price to Book 55.8 x 55 x 7.84 x 2.06 x 0.27 x
Nbr of stocks (in thousands) 2,000,000 2,000,000 2,000,000 2,000,000 2,463,335
Reference price 2 4,290 4,900 800.0 252.0 75.00
Announcement Date 17/04/20 24/06/21 09/05/22 10/04/23 30/04/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 294,680 459,996 411,798 448,364 487,152 452,367
EBITDA 1 45,529 61,915 53,450 52,369 65,008 42,996
EBIT 1 41,958 57,633 48,842 47,640 60,255 37,924
Operating Margin 14.24% 12.53% 11.86% 10.63% 12.37% 8.38%
Earnings before Tax (EBT) 1 29,414 40,474 32,700 32,647 54,410 27,772
Net income 1 21,438 29,452 26,465 25,183 42,163 21,228
Net margin 7.28% 6.4% 6.43% 5.62% 8.66% 4.69%
EPS 2 1,072 26.68 13.23 12.59 21.08 9.820
Free Cash Flow 1 -81,349 -49,436 -21,682 7,107 -27,317 -22,944
FCF margin -27.61% -10.75% -5.27% 1.59% -5.61% -5.07%
FCF Conversion (EBITDA) - - - 13.57% - -
FCF Conversion (Net income) - - - 28.22% - -
Dividend per Share - 0.7500 - - - -
Announcement Date 28/09/19 17/04/20 24/06/21 09/05/22 10/04/23 30/04/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 141,342 132,742 149,996 136,918 156,304 96,696
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.104 x 2.144 x 2.806 x 2.614 x 2.404 x 2.249 x
Free Cash Flow 1 -81,349 -49,436 -21,682 7,107 -27,317 -22,944
ROE (net income / shareholders' equity) 51% 28.5% 15.9% 13.2% 18.8% 7.19%
ROA (Net income/ Total Assets) 13.1% 12.5% 8.37% 7.64% 8.95% 5.15%
Assets 1 163,458 234,895 316,271 329,501 471,114 411,803
Book Value Per Share 2 2,634 76.80 89.00 102.0 122.0 274.0
Cash Flow per Share 2 203.0 2.320 2.670 3.100 4.620 4.220
Capex 1 7,461 2,643 1,475 751 3,172 1,292
Capex / Sales 2.53% 0.57% 0.36% 0.17% 0.65% 0.29%
Announcement Date 28/09/19 17/04/20 24/06/21 09/05/22 10/04/23 30/04/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Motorcycles & Scooters

1st Jan change Capi.
PT GAYA ABADI SEMPURNA TBK Stock PT Gaya Abadi Sempurna Tbk
-28.00% 8.36M
BAJAJ AUTO LIMITED Stock Bajaj Auto Limited
+29.18% 29.67B
EICHER MOTORS LIMITED Stock Eicher Motors Limited
+13.30% 15.34B
HERO MOTOCORP LTD Stock Hero Motocorp Ltd
+23.02% 12.31B
TVS MOTOR COMPANY LIMITED Stock TVS Motor Company Limited
+7.87% 12.11B
YAMAHA MOTOR CO., LTD. Stock Yamaha Motor Co., Ltd.
+16.59% 9.25B
YADEA GROUP HOLDINGS LTD. Stock Yadea Group Holdings Ltd.
+10.35% 5.58B
LONCIN MOTOR CO., LTD. Stock Loncin Motor Co., Ltd.
+50.19% 2.19B
SANYANG MOTOR CO., LTD. Stock Sanyang Motor Co., Ltd.
+13.03% 1.93B
ZHEJIANG QIANJIANG MOTORCYCLE CO., LTD. Stock Zhejiang Qianjiang Motorcycle Co., Ltd.
+66.88% 1.55B
Motorcycles & Scooters
  1. Stock Market
  2. Equities
  3. SLIS Stock
  4. Financials PT Gaya Abadi Sempurna Tbk