End-of-day quote
INDONESIA S.E.
23:00:00 20/05/2024 BST
|
5-day change
|
1st Jan Change
|
685
IDR
|
+0.74%
|
|
+4.58%
|
-4.20%
|
Fiscal Period: December |
2019
|
2020
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,236,502
|
963,744
|
1,300,145
|
1,245,594
|
-
|
-
|
Enterprise Value (EV)
1 |
1,236,502
|
963,744
|
1,300,145
|
1,245,594
|
1,245,594
|
1,245,594
|
P/E ratio
|
9.14
x
|
-40.6
x
|
6.81
x
|
5.96
x
|
5.35
x
|
4.76
x
|
Yield
|
-
|
-
|
-
|
11.1%
|
12.1%
|
13.6%
|
Capitalization / Revenue
|
2.36
x
|
2.7
x
|
-
|
1.66
x
|
1.52
x
|
1.39
x
|
EV / Revenue
|
2.36
x
|
2.7
x
|
-
|
1.66
x
|
1.52
x
|
1.39
x
|
EV / EBITDA
|
7.97
x
|
100
x
|
-
|
3.35
x
|
3.04
x
|
2.79
x
|
EV / FCF
|
-
|
-
|
-
|
4.79
x
|
4.1
x
|
3.19
x
|
FCF Yield
|
-
|
-
|
-
|
20.9%
|
24.4%
|
31.4%
|
Price to Book
|
1.15
x
|
0.96
x
|
-
|
0.96
x
|
0.9
x
|
0.85
x
|
Nbr of stocks (in thousands)
|
1,818,385
|
1,818,385
|
1,818,385
|
1,818,385
|
-
|
-
|
Reference price
2 |
680.0
|
530.0
|
715.0
|
685.0
|
685.0
|
685.0
|
Announcement Date
|
11/05/20
|
21/05/21
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
523.2
|
356.5
|
-
|
752
|
822
|
897
|
EBITDA
1 |
155.1
|
9.596
|
-
|
371.5
|
409.9
|
446.8
|
EBIT
1 |
129.1
|
-17.72
|
-
|
262
|
293
|
321
|
Operating Margin
|
24.67%
|
-4.97%
|
-
|
34.84%
|
35.64%
|
35.79%
|
Earnings before Tax (EBT)
1 |
170.2
|
-36.63
|
-
|
260
|
291
|
325
|
Net income
1 |
135.3
|
-23.77
|
190.9
|
209
|
233
|
262
|
Net margin
|
25.86%
|
-6.67%
|
-
|
27.79%
|
28.35%
|
29.21%
|
EPS
2 |
74.41
|
-13.07
|
105.0
|
115.0
|
128.0
|
144.0
|
Free Cash Flow
3 |
-
|
-
|
-
|
260,000
|
304,000
|
391,000
|
FCF margin
|
-
|
-
|
-
|
34,574.47%
|
36,982.97%
|
43,589.74%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
69,990.31%
|
74,159%
|
87,503.36%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
124,401.91%
|
130,472.1%
|
149,236.64%
|
Dividend per Share
2 |
-
|
-
|
-
|
76.00
|
83.00
|
93.00
|
Announcement Date
|
11/05/20
|
21/05/21
|
27/03/24
|
-
|
-
|
-
|
1IDR in Billions2IDR3IDR in Million Fiscal Period: December |
2019
|
2020
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
260,000
|
304,000
|
391,000
|
ROE (net income / shareholders' equity)
|
12.4%
|
-2.29%
|
-
|
16.6%
|
17.5%
|
18.4%
|
ROA (Net income/ Total Assets)
|
10.7%
|
-1.54%
|
-
|
11.4%
|
11.9%
|
12.6%
|
Assets
2 |
1,260
|
1,545
|
-
|
1,833
|
1,958
|
2,079
|
Book Value Per Share
3 |
590.0
|
553.0
|
-
|
712.0
|
757.0
|
808.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
2 |
124
|
18.3
|
-
|
84
|
76
|
22
|
Capex / Sales
|
23.79%
|
5.13%
|
-
|
11.17%
|
9.25%
|
2.45%
|
Announcement Date
|
11/05/20
|
21/05/21
|
27/03/24
|
-
|
-
|
-
|
1IDR in Million2IDR in Billions3IDR Average target price
1,050
IDR Spread / Average Target +53.28% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.20% | 77.3M | | +40.60% | 11.9B | | +20.74% | 6.37B | | +7.86% | 2.53B | | -10.89% | 2.02B | | +11.68% | 1.86B | | -8.88% | 1.37B | | +37.70% | 1.22B | | +20.99% | 1.02B | | -.--% | 994M |
Port Operators
|