Stock MSIE PT MULTISARANA INTAN EDUKA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Multisarana Intan Eduka Tbk

Equities

MSIE

ID1000195209

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 23:00:00 30/06/2024 BST 		5-day change 1st Jan Change
16 IDR -5.88% Intraday chart for PT Multisarana Intan Eduka Tbk -5.88% -33.33%
04-03 PT Multisarana Intan Eduka Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
04-01 Certain Shares of PT Multisarana Intan Eduka Tbk are subject to a Lock-Up Agreement Ending on 1-APR-2024. CI

Valuation

Fiscal Period: December 2023
Capitalization 1 35,040
Enterprise Value (EV) 1 9,925
P/E ratio 185 x
Yield -
Capitalization / Revenue 8.49 x
EV / Revenue 2.4 x
EV / EBITDA 12.9 x
EV / FCF -1,557,717 x
FCF Yield -0%
Price to Book 0.31 x
Nbr of stocks (in thousands) 1,460,000
Reference price 2 24.00
Announcement Date 03/04/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023
Net sales 1 3,100 3,712 4,129
EBITDA 1 1,342 1,507 772.2
EBIT 1 549.6 701.7 469.3
Operating Margin 17.73% 18.9% 11.37%
Earnings before Tax (EBT) 1 560.3 68,168 602.4
Net income 1 250.3 67,776 189.5
Net margin 8.07% 1,826.04% 4.59%
EPS - 61.61 0.1298
Free Cash Flow - 1,678 -6,371
FCF margin - 45.22% -154.32%
FCF Conversion (EBITDA) - 111.35% -
FCF Conversion (Net income) - 2.48% -
Dividend per Share - - -
Announcement Date 17/07/23 17/07/23 03/04/24
1IDR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023
Net Debt 1 - - -
Net Cash position 1 2,829 7,157 25,115
Leverage (Debt/EBITDA) - - -
Free Cash Flow - 1,678 -6,371
ROE (net income / shareholders' equity) - 148% 0.2%
ROA (Net income/ Total Assets) - 0.75% 0.27%
Assets 1 - 8,979,388 70,300
Book Value Per Share - 73.00 77.60
Cash Flow per Share - 6.510 17.50
Capex 1 517 - 406
Capex / Sales 16.68% - 9.84%
Announcement Date 17/07/23 17/07/23 03/04/24
1IDR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
PT MULTISARANA INTAN EDUKA TBK Stock PT Multisarana Intan Eduka Tbk
-33.33% 1.43M
VONOVIA SE Stock Vonovia SE
-7.57% 23.34B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-30.31% 10.99B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.54% 10.66B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-25.48% 7.64B
VINHOMES Stock Vinhomes
-12.73% 6.45B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-4.92% 6.08B
VINGROUP Stock Vingroup
-7.29% 6.04B
BRIGADE ENTERPRISES LIMITED Stock Brigade Enterprises Limited
+52.04% 3.75B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-1.14% 3.63B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. MSIE Stock
  4. Financials PT Multisarana Intan Eduka Tbk