Company Valuation: PT Resource Alam Indonesia Tbk

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 89.02 86.87 120.3 111.4 163.7 97.04
Change - -2.42% 38.44% -7.34% 46.87% -40.71%
Enterprise Value (EV) 1 89.98 63.84 79.99 71.66 98.14 57.93
Change - -29.06% 25.3% -10.41% 36.95% -40.97%
P/E -12.2x 3.78x 3.11x 4.15x 3.93x 39.8x
PBR 1.06x 0.88x 0.98x 0.8x 1.02x 0.64x
PEG - -0x 0x -0.1x 0.1x -0.4x
Capitalization / Revenue 1.23x 0.66x 0.47x 0.38x 0.5x 0.63x
EV / Revenue 1.25x 0.48x 0.31x 0.24x 0.3x 0.38x
EV / EBITDA 599x 1.77x 1.28x 1.75x 1.44x 6.84x
EV / EBIT -27.7x 1.91x 1.34x 1.9x 1.52x 10.1x
EV / FCF -24.3x 1.64x 3.05x 7.39x 2.13x -14.9x
FCF Yield -4.12% 61% 32.8% 13.5% 47.1% -6.73%
Dividend per Share 2 0.000395 0.002808 0.00161 0.003244 0.001864 0.001736
Rate of return 2.08% 15.2% 6.25% 13.6% 5.52% 8.72%
EPS 2 -0.00156 0.0049 0.008284 0.005758 0.008585 0.0005
Distribution rate -25.3% 57.3% 19.4% 56.3% 21.7% 347%
Net sales 1 72.22 132.1 255 294.7 326.8 153.1
EBITDA 1 0.1503 36.05 62.55 41.01 68.29 8.465
EBIT 1 -3.252 33.45 59.78 37.7 64.58 5.755
Net income 1 -7.323 23.1 38.67 26.88 40.08 2.422
Net Debt 1 0.9598 -23.03 -40.27 -39.78 -65.53 -39.11
Reference price 2 0.0190 0.0185 0.0258 0.0239 0.0338 0.0199
Nbr of stocks (in thousands) 4,693,453 4,693,453 4,668,901 4,667,751 4,845,665 4,873,329
Announcement Date 22/06/21 11/04/22 28/03/23 27/03/24 21/03/25 27/03/26
1USD in Million2USD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 80.34M
13.67x2.68x7.96x5.65% 147B
12.65x1.32x4.82x4.24% 38.21B
7.45x1.13x4.44x6.8% 26.19B
7.27x0.87x3.54x4.56% 26.2B
7.86x1.56x5.12x6.63% 25.71B
15.36x - - - 7.5B
Average 10.71x 1.51x 5.18x 5.58% 38.75B
Weighted average by Cap. 11.81x 2.04x 6.44x 5.55%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. KKGI Stock
  4. Valuation PT Resource Alam Indonesia Tbk