PT NUSANTARA SAWIT SEJAHTERA TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 189 IDR | -3.08% |
|
-3.57% | +6.78% |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 4,210,630 | 4,498,452 | - |
| Enterprise Value (EV) 1 | 4,210,630 | 4,498,452 | 4,498,452 |
| P/E ratio | 1,967 x | 10.5 x | 8.22 x |
| Yield | - | 68.3% | 87.8% |
| Capitalization / Revenue | 3.55 x | 2.16 x | 2.14 x |
| EV / Revenue | 3.55 x | 2.16 x | 2.14 x |
| EV / EBITDA | 12.8 x | 4.99 x | 4.26 x |
| EV / FCF | - | - | - |
| FCF Yield | - | - | - |
| Price to Book | 3.87 x | 6.52 x | 6.1 x |
| Nbr of stocks (in thousands) | 23,788,867 | 23,801,331 | - |
| Reference price 2 | 177.0 | 189.0 | 189.0 |
| Announcement Date | 27/03/24 | - | - |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | 1,185 | 2,078 | 2,107 |
| EBITDA 1 | - | 328.4 | 901 | 1,057 |
| EBIT 1 | - | 199.4 | 756 | 910 |
| Operating Margin | - | 16.83% | 36.38% | 43.19% |
| Earnings before Tax (EBT) 1 | - | 50.75 | 585 | 755 |
| Net income 1 | 70.24 | 2.093 | 429 | 554 |
| Net margin | - | 0.18% | 20.64% | 26.29% |
| EPS 2 | 3.470 | 0.0900 | 18.00 | 23.00 |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share 2 | - | - | 129.0 | 166.0 |
| Announcement Date | 02/05/23 | 27/03/24 | - | - |
1IDR in Billions2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 0.2% | 15.4% | - |
| ROA (Net income/ Total Assets) | - | 0.06% | 11.4% | 14.2% |
| Assets 1 | - | 3,354 | 3,763 | 3,901 |
| Book Value Per Share 2 | - | 45.80 | 29.00 | 31.00 |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 309 | 348 | 1,000 |
| Capex / Sales | - | 26.1% | 16.75% | 47.46% |
| Announcement Date | 02/05/23 | 27/03/24 | - | - |
1IDR in Billions2IDR
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
189
IDR
Average target price
265
IDR
Spread / Average Target
+40.21%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +6.78% | 282M | |
| -6.45% | 6.87B | |
| +13.03% | 3.33B | |
| +10.23% | 864M | |
| +4.41% | 388M | |
| -34.05% | 107M | |
| +263.64% | 84.64M |
- Stock Market
- Equities
- NSSS Stock
- Financials PT Nusantara Sawit Sejahtera Tbk
