Company Valuation: PT Amman Mineral Internasional Tbk

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 471,049,025 614,591,895 465,249,759 341,786,593 - -
Change - 30.47% -24.3% -26.54% - -
Enterprise Value (EV) 1 471,049 614,592 562,605 407,959 414,150 394,982
Change - 30.47% -8.46% -27.49% 1.52% -4.63%
P/E 112x 58.4x 110x 10.7x 11.5x 10.5x
PBR 6.57x 7.23x 5.15x 3.01x 2.49x 2.05x
PEG -1.5x 0x -1.8x 0x -1.64x 1.15x
Capitalization / Revenue 14.6x 14x 14.9x 4.67x 3.92x 3.8x
EV / Revenue 14.6x 14x 18.1x 5.58x 4.75x 4.39x
EV / EBITDA 30.1x 26.2x 36.2x 9.25x 8.17x 7.45x
EV / EBIT 38.6x 31.4x 49.5x 11.1x 9.47x 8.77x
EV / FCF - - -18x -29.7x 14.6x 13.2x
FCF Yield - - -5.55% -3.36% 6.85% 7.57%
Dividend per Share 3 - - - - - -
Rate of return - - - - - -
EPS 3 58.31 145.1 58.19 441.8 410.7 448.2
Distribution rate - - - - - -
Net sales 1 32,308 44,016 31,162 73,168 87,143 89,876
EBITDA 1 15,645 23,493 15,539 44,110 50,706 53,020
EBIT 1 12,190 19,579 11,368 36,714 43,749 45,057
Net income 1 4,006 10,525 4,211 20,240 25,877 27,492
Net Debt 1 - - 97,355 66,172 72,364 53,196
Reference price 3 6,550.00 8,475.00 6,425.00 4,720.00 4,720.00 4,720.00
Nbr of stocks (in thousands) 71,915,882 72,518,218 72,412,414 72,412,414 - -
Announcement Date 3/27/24 3/20/25 3/26/26 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.54x5.16x7.84x1.7% 48.45B
85.49x4.71x14.14x0.03% 26.29B
10.71x5.59x9.27x-.--% 19.08B
7.83x1.42x4.28x0.48% 17.42B
11.29x - - 3.4% 12.48B
15.64x3.96x7.25x0.09% 11.75B
16.58x2.91x5.86x-.--% 7.87B
14.94x3.6x6.22x2.93% 7.41B
26.37x - - 1.15% 4.99B
Average 23.93x 3.91x 7.83x 1.09% 17.3B
Weighted average by Cap. 29.35x 4.35x 8.53x 1.04%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AMMN Stock
  4. U4Z Stock
  5. Valuation PT Amman Mineral Internasional Tbk