Financials PT Hanjaya Mandala Sampoerna Tbk

Equities

HMSP

ID1000074008

Tobacco

End-of-day quote INDONESIA S.E. 23:00:00 23/06/2024 BST 5-day change 1st Jan Change
695 IDR 0.00% Intraday chart for PT Hanjaya Mandala Sampoerna Tbk +2.21% -22.35%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 244,267,961 175,058,706 112,246,944 97,707,185 104,104,679 80,841,063 - -
Enterprise Value (EV) 2 225,471 159,254 94,403 94,424 101,410 72,891 72,379 77,318
P/E ratio 17.8 x 20.3 x 15.8 x 15.6 x 12.8 x 9.13 x 8.22 x 6.76 x
Yield 5.58% 7.96% 7.54% 7.54% 6.11% 10.3% 11.5% 13.2%
Capitalization / Revenue 2.3 x 1.89 x 1.14 x 0.88 x 0.9 x 0.66 x 0.6 x 0.56 x
EV / Revenue 2.13 x 1.72 x 0.95 x 0.85 x 0.87 x 0.59 x 0.54 x 0.53 x
EV / EBITDA 12.2 x 13.6 x 9.67 x 10.7 x 10 x 6.16 x 5.69 x 4.92 x
EV / FCF 13.9 x 14 x 9.55 x 18.2 x 22.1 x 7.89 x 8.92 x 7.43 x
FCF Yield 7.18% 7.15% 10.5% 5.48% 4.52% 12.7% 11.2% 13.5%
Price to Book 6.85 x 5.79 x 3.85 x 3.47 x 3.47 x 2.64 x 2.6 x 2.51 x
Nbr of stocks (in thousands) 116,318,077 116,318,077 116,318,077 116,318,077 116,318,077 116,318,077 - -
Reference price 3 2,100 1,505 965.0 840.0 895.0 695.0 695.0 695.0
Announcement Date 30/03/20 23/03/21 24/03/22 31/03/23 15/03/24 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 106,055 92,425 98,875 111,211 115,983 123,062 133,771 144,913
EBITDA 1 18,473 11,752 9,764 8,860 10,095 11,826 12,714 15,713
EBIT 1 17,077 10,402 8,583 7,753 8,964 10,374 11,539 13,067
Operating Margin 16.1% 11.25% 8.68% 6.97% 7.73% 8.43% 8.63% 9.02%
Earnings before Tax (EBT) 1 18,259 11,161 9,152 8,273 10,311 11,414 12,502 14,798
Net income 1 13,722 8,581 7,137 6,324 8,097 8,854 9,770 11,667
Net margin 12.94% 9.28% 7.22% 5.69% 6.98% 7.19% 7.3% 8.05%
EPS 2 118.0 74.00 61.00 54.00 70.00 76.09 84.59 102.8
Free Cash Flow 3 16,186,430 11,386,211 9,890,136 5,176,514 4,580,237 9,236,700 8,110,200 10,409,100
FCF margin 15,262.27% 12,319.38% 10,002.69% 4,654.66% 3,949.05% 7,505.74% 6,062.75% 7,183.01%
FCF Conversion (EBITDA) 87,621.19% 96,891.13% 101,296.88% 58,424.05% 45,369.27% 78,103.6% 63,788.37% 66,244.09%
FCF Conversion (Net income) 117,963.89% 132,685.11% 138,573.65% 81,858.37% 56,568.41% 104,326.01% 83,012.26% 89,217.73%
Dividend per Share 2 117.2 119.8 72.80 63.30 54.70 71.51 79.96 91.59
Announcement Date 30/03/20 23/03/21 24/03/22 31/03/23 15/03/24 - - -
1IDR in Billions2IDR3IDR in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q3 2023 Q4
Net sales 1 31,142 28,686
EBITDA - -
EBIT 1 - 1,830
Operating Margin - 6.38%
Earnings before Tax (EBT) 1 - 2,456
Net income 1 2,455 1,892
Net margin 7.88% 6.59%
EPS - -
Dividend per Share - -
Announcement Date 30/10/23 15/03/24
1IDR in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 18,797 15,804 17,844 3,283 2,695 7,950 8,462 3,523
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2 16,186,430 11,386,211 9,890,136 5,176,514 4,580,237 9,236,700 8,110,200 10,409,100
ROE (net income / shareholders' equity) 38.6% 26% 24% 22% 27.9% 29% 31.4% 33.8%
ROA (Net income/ Total Assets) 28.1% 17.1% 13.9% 11.7% 14.7% 15.6% 16.4% 17.2%
Assets 1 48,762 50,288 51,382 53,939 55,052 56,584 59,731 67,832
Book Value Per Share 3 307.0 260.0 251.0 242.0 258.0 263.0 268.0 277.0
Cash Flow per Share 147.0 103.0 88.60 63.20 54.30 - - -
Capex 1 960 567 412 2,179 1,702 1,787 1,712 1,910
Capex / Sales 0.9% 0.61% 0.42% 1.96% 1.47% 1.45% 1.28% 1.32%
Announcement Date 30/03/20 23/03/21 24/03/22 31/03/23 15/03/24 - - -
1IDR in Billions2IDR in Million3IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
695 IDR
Average target price
969.2 IDR
Spread / Average Target
+39.45%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. HMSP Stock
  4. Financials PT Hanjaya Mandala Sampoerna Tbk