Company Valuation: PT ITSEC Asia Tbk

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Capitalization 1 1,418,906 2,528,239 11,265,726 11,265,726 -
Change - 78.18% 345.6% 0% -
Enterprise Value (EV) 1,418,906 2,528,239 11,265,726 11,265,726 11,265,726
Change - 78.18% 345.6% 0% 0%
P/E ratio -35.3x - - - -
PBR - - 56.6x 28.8x 16.6x
PEG - - - - -
Capitalization / Revenue - 7.78x 20.5x 12x 8.86x
EV / Revenue - 0x 20.5x 12x 8.86x
EV / EBITDA - - 72.7x 39.3x 23.9x
EV / EBIT - -0.01x 218x 63.6x 43x
EV / FCF - - -1,043x 233x 58.1x
FCF Yield - - -0.1% 0.43% 1.72%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -6.23 - - - -
Distribution rate - - - - -
Net sales 1 - 325.1 549.2 938 1,271
EBITDA 1 - - 155 287 472
EBIT 1 - -0.435 51.75 177.2 261.8
Net income -35.67 - - - -
Net Debt - - - - -
Reference price 2 220.00 392.00 1,695.00 1,695.00 1,695.00
Nbr of stocks (in thousands) 6,449,575 6,449,589 6,646,446 6,646,446 -
Announcement Date 28/03/24 10/04/25 - - -
1IDR in Billions2IDR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 668M
33.88x4.86x17.38x2.21% 283B
20.56x2.23x11.9x2.35% 170B
23.47x4.33x15.9x3.74% 131B
23.53x4.75x16.27x2.48% 104B
27.66x6.6x16.54x2.13% 76.21B
-52.75x14.84x108.95x-.--% 71.65B
22.76x3.44x14.42x3.17% 71.63B
26.32x3.27x15.66x3.45% 49.88B
18.76x2.19x14.87x0.66% 50.17B
Average 16.02x 5.17x 25.77x 2.24% 100.88B
Weighted average by Cap. 20.67x 4.86x 22.17x 2.35%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CYBR Stock
  4. Valuation PT ITSEC Asia Tbk