Stock OASA PT MAHARAKSA BIRU ENERGI TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Maharaksa Biru Energi Tbk

Equities

OASA

ID1000137607

Construction & Engineering

End-of-day quote INDONESIA S.E.
Other stock markets
 23:00:00 30/05/2024 BST 		5-day change 1st Jan Change
119 IDR +9.17% Intraday chart for PT Maharaksa Biru Energi Tbk -.--% -13.14%
05-29 PT Maharaksa Biru Energi Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
2023 PT Maharaksa Biru Energi Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 131,965 150,612 131,965 303,017 249,227 869,569
Enterprise Value (EV) 1 94,021 104,885 86,201 255,549 255,221 894,830
P/E ratio -174 x -90.1 x -282 x 233 x 49.2 x 294 x
Yield - - - - - -
Capitalization / Revenue 5.78 x 8.92 x 109 x 88.8 x 6.11 x 19.7 x
EV / Revenue 4.12 x 6.22 x 71.1 x 74.9 x 6.25 x 20.3 x
EV / EBITDA -62.6 x -36.4 x -38 x -1,181 x 39.9 x -195 x
EV / FCF 5.26 x 14.4 x -109 x 613 x 24.6 x -1.57 x
FCF Yield 19% 6.96% -0.91% 0.16% 4.06% -63.5%
Price to Book 2.74 x 3.24 x 2.84 x 6.35 x 2.87 x 1.3 x
Nbr of stocks (in thousands) 358,600 358,600 358,600 358,600 358,600 6,347,220
Reference price 2 368.0 420.0 368.0 845.0 695.0 137.0
Announcement Date 26/02/19 09/03/20 22/03/21 01/04/22 17/04/23 28/05/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 22,829 16,875 1,212 3,411 40,809 44,151
EBITDA 1 -1,501 -2,885 -2,268 -216.3 6,390 -4,594
EBIT 1 -1,833 -3,035 -2,377 -299.3 5,291 -7,353
Operating Margin -8.03% -17.98% -196.19% -8.78% 12.97% -16.65%
Earnings before Tax (EBT) 1 -4.697 -1,264 -134.6 1,408 5,979 3,688
Net income 1 -758.3 -1,671 -468.1 1,301 5,066 2,955
Net margin -3.32% -9.9% -38.63% 38.14% 12.41% 6.69%
EPS 2 -2.115 -4.660 -1.305 3.627 14.13 0.4656
Free Cash Flow 1 17,883 7,304 -787.7 416.8 10,373 -568,523
FCF margin 78.33% 43.28% -65% 12.22% 25.42% -1,287.67%
FCF Conversion (EBITDA) - - - - 162.35% -
FCF Conversion (Net income) - - - 32.04% 204.76% -
Dividend per Share - - - - - -
Announcement Date 26/02/19 09/03/20 22/03/21 01/04/22 17/04/23 28/05/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - 5,994 25,261
Net Cash position 1 37,944 45,727 45,764 47,468 - -
Leverage (Debt/EBITDA) - - - - 0.938 x -5.499 x
Free Cash Flow 1 17,883 7,304 -788 417 10,373 -568,523
ROE (net income / shareholders' equity) -1.56% -3.54% -1.01% 2.76% 8.13% 0.69%
ROA (Net income/ Total Assets) -2.21% -3.95% -3.15% -0.4% 1.28% -0.87%
Assets 1 34,326 42,351 14,840 -329,315 396,252 -338,958
Book Value Per Share 2 134.0 129.0 129.0 133.0 242.0 105.0
Cash Flow per Share 2 105.0 128.0 126.0 36.40 8.300 2.910
Capex 1 7.98 - - - 123,917 147,802
Capex / Sales 0.03% - - - 303.66% 334.76%
Announcement Date 26/02/19 09/03/20 22/03/21 01/04/22 17/04/23 28/05/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Construction & Engineering

1st Jan change Capi.
PT MAHARAKSA BIRU ENERGI TBK Stock PT Maharaksa Biru Energi Tbk
-13.14% 45.98M
VINCI Stock VINCI
-13.02% 61.25B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
+1.08% 59.31B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+23.71% 39.02B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+9.15% 31.28B
FERROVIAL SE Stock Ferrovial SE
+10.54% 28.54B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+13.03% 20.54B
WSP GLOBAL INC. Stock WSP Global Inc.
+15.70% 19.2B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+71.74% 17.32B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+33.33% 17.04B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. OASA Stock
  4. Financials PT Maharaksa Biru Energi Tbk