Stock AKRA PT AKR CORPORINDO TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT AKR Corporindo Tbk

Equities

AKRA

ID1000106701

Oil & Gas Refining and Marketing

End-of-day quote INDONESIA S.E.
Other stock markets
 18:00:00 2024-05-02 EDT 		5-day change 1st Jan Change
1,650 IDR 0.00% Intraday chart for PT AKR Corporindo Tbk +3.12% +11.86%
03-21 PT AKR Corporindo Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT AKR Corporindo Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 15,858,045 12,552,840 16,223,953 27,632,037 29,112,325 32,566,330 - -
Enterprise Value (EV) 2 18,607 15,120 16,681 27,632 29,112 24,978 25,839 19,835
P/E ratio 21.9 x 13.6 x 14.6 x 11.5 x 10.5 x 11.5 x 10.3 x 9.31 x
Yield 2.78% 1.57% 3.53% - - 6.13% 5.64% 6.89%
Capitalization / Revenue 0.73 x 0.71 x 0.63 x 0.58 x 0.69 x 0.77 x 0.7 x 0.67 x
EV / Revenue 0.86 x 0.85 x 0.65 x 0.58 x 0.69 x 0.59 x 0.56 x 0.41 x
EV / EBITDA 13.1 x 9.48 x 9.21 x 7.97 x 7.37 x 6.67 x 5.83 x 4.13 x
EV / FCF -156 x 20.8 x 6.17 x 11.8 x - 3.48 x 6.05 x 3.32 x
FCF Yield -0.64% 4.8% 16.2% 8.46% - 28.7% 16.5% 30.1%
Price to Book 1.9 x 1.43 x 1.74 x 2.52 x - 2.74 x 2.36 x 2.21 x
Nbr of stocks (in thousands) 20,073,475 19,737,170 19,737,170 19,737,170 19,737,170 19,737,170 - -
Reference price 3 790.0 636.0 822.0 1,400 1,475 1,650 1,650 1,650
Announcement Date 20-03-17 21-03-25 22-03-22 23-03-24 24-03-20 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 21,703 17,716 25,707 47,540 42,087 42,500 46,242 48,943
EBITDA 1 1,421 1,595 1,812 3,465 3,953 3,746 4,431 4,800
EBIT 1 1,094 1,258 1,455 3,087 3,561 3,604 4,080 4,590
Operating Margin 5.04% 7.1% 5.66% 6.49% 8.46% 8.48% 8.82% 9.38%
Earnings before Tax (EBT) 1 899.1 1,227 1,437 3,086 3,687 3,987 4,314 4,652
Net income 1 717.2 924.9 1,112 2,403 2,780 2,829 3,147 3,409
Net margin 3.3% 5.22% 4.33% 5.06% 6.61% 6.66% 6.81% 6.96%
EPS 2 36.06 46.71 56.32 121.8 140.9 143.3 159.8 177.3
Free Cash Flow 3 -119,497 725,956 2,702,799 2,338,662 - 7,169,000 4,269,750 5,978,500
FCF margin -550.61% 4,097.76% 10,513.84% 4,919.36% - 16,868.36% 9,233.5% 12,215.13%
FCF Conversion (EBITDA) - 45,525.52% 149,176.41% 67,489.1% - 191,382.91% 96,362.75% 124,563.52%
FCF Conversion (Net income) - 78,488.68% 243,057.45% 97,309.03% - 253,408.95% 135,672.14% 175,385.68%
Dividend per Share 2 22.00 10.00 29.00 - - 101.2 93.05 113.7
Announcement Date 20-03-17 21-03-25 22-03-22 23-03-24 24-03-20 - - -
1IDR in Billions2IDR3IDR in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 - 10,134 11,975 - 8,963 10,123 - 9,811 11,967 11,046 13,808 9,954 12,940
EBITDA 1 - - - - - - 1,465 - 1,190 1,098 1,373 1,046 1,360
EBIT 1 - - - - 552.6 - - 692.3 1,077 994.1 1,243 955.9 1,243
Operating Margin - - - - 6.16% - - 7.06% 9% 9% 9% 9.6% 9.6%
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income 315 - - 607.3 423.7 - 1,070 595.5 - - - - -
Net margin - - - - 4.73% - - 6.07% - - - - -
EPS 2 - - - 30.77 - - - 30.17 40.98 37.83 47.29 35.83 46.58
Dividend per Share 2 - - - - - - - - - - 122.9 - -
Announcement Date 22-03-22 22-04-25 22-07-25 23-04-26 23-07-26 23-10-25 24-03-20 24-04-25 - - - - -
1IDR in Billions2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,749 2,567 457 - - - - -
Net Cash position 1 - - - - - 7,588 6,728 12,731
Leverage (Debt/EBITDA) 1.935 x 1.61 x 0.2523 x - - - - -
Free Cash Flow 2 -119,497 725,956 2,702,799 2,338,662 - 7,169,000 4,269,750 5,978,500
ROE (net income / shareholders' equity) 8.59% 10.8% 12.3% 23.7% - 23.2% 23.8% 25.2%
ROA (Net income/ Total Assets) 3.47% 4.61% 5.27% 9.48% - 8.54% 9.31% 8.13%
Assets 1 20,675 20,046 21,103 25,348 - 33,124 33,821 41,954
Book Value Per Share 3 415.0 443.0 473.0 556.0 - 601.0 698.0 746.0
Cash Flow per Share 3 34.60 53.90 149.0 133.0 177.0 290.0 251.0 266.0
Capex 1 807 341 242 2,629 - 300 246 224
Capex / Sales 3.72% 1.92% 0.94% 5.53% - 0.71% 0.53% 0.46%
Announcement Date 20-03-17 21-03-25 22-03-22 23-03-24 24-03-20 - - -
1IDR in Billions2IDR in Million3IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for PT AKR Corporindo Tbk

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
1,650 IDR
Average target price
1,974 IDR
Spread / Average Target
+19.61%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Petroleum Product Wholesale

1st Jan change Capi.
PT AKR CORPORINDO TBK Stock PT AKR Corporindo Tbk
+11.86% 2.03B
PTT OIL AND RETAIL BUSINESS Stock PTT Oil and Retail Business
-2.09% 6.09B
PETRONAS DAGANGAN Stock PETRONAS Dagangan
+0.09% 4.58B
QATAR FUEL COMPANY Q.P.S.C. ("WOQOD") Stock Qatar Fuel Company Q.P.S.C. ("WOQOD")
-12.55% 3.96B
RUBIS Stock Rubis
+43.47% 3.6B
VIVA ENERGY GROUP LIMITED Stock Viva Energy Group Limited
-2.87% 3.56B
AMERIGAS PARTNERS, L.P. Stock AmeriGas Partners, L.P.
+23.40% 3.23B
GLOBAL PARTNERS LP Stock Global Partners LP
+12.86% 1.62B
WORLD KINECT CORPORATION Stock World Kinect Corporation
+5.05% 1.43B
ITOCHU ENEX CO.,LTD. Stock Itochu Enex Co.,Ltd.
+0.26% 1.14B
Petroleum Product Wholesale
  1. Stock Market
  2. Equities
  3. AKRA Stock
  4. Financials PT AKR Corporindo Tbk