Company Valuation: PT Amman Mineral Internasional Tbk

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 471,049,025 614,591,895 465,249,759 338,890,097 - -
Change - 30.47% -24.3% -27.16% - -
Enterprise Value (EV) 1 471,049 614,592 562,605 428,086 412,644 390,086
Change - 30.47% -8.46% -23.91% -3.61% -5.47%
P/E 112x 58.4x 110x 19.5x 13.1x 12.2x
PBR 6.57x 7.23x 5.15x 2.98x 2.47x 2.03x
PEG -1.5x 0x -1.8x 0x 0.3x 1.79x
Capitalization / Revenue 14.6x 14x 14.9x 4.49x 3.9x 3.77x
EV / Revenue 14.6x 14x 18.1x 5.67x 4.75x 4.34x
EV / EBITDA 30.1x 26.2x 36.2x 11.3x 8.16x 7.36x
EV / EBIT 38.6x 31.4x 49.5x 13.7x 9.47x 8.67x
EV / FCF - - -18x 92.7x 15.4x 12x
FCF Yield - - -5.55% 1.08% 6.51% 8.3%
Dividend per Share 3 - - - - - -
Rate of return - - - - - -
EPS 3 58.31 145.1 58.19 239.8 358.1 382.5
Distribution rate - - - - - -
Net sales 1 32,308 44,016 31,162 75,522 86,810 89,870
EBITDA 1 15,645 23,493 15,539 37,923 50,571 52,993
EBIT 1 12,190 19,579 11,368 31,294 43,588 44,995
Net income 1 4,006 10,525 4,211 17,414 26,033 27,754
Net Debt 1 - - 97,355 89,196 73,753 51,196
Reference price 3 6,550.00 8,475.00 6,425.00 4,680.00 4,680.00 4,680.00
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.($)
26.42x5.14x7.82x1.7% 48.22B
83.76x4.63x13.94x0.03% 25.76B
19.52x5.67x11.29x-.--% 19.1B
7.86x1.42x4.29x0.47% 17.71B
11.56x - - 3.32% 12.81B
15.96x4.03x7.4x0.09% 11.95B
16.32x2.93x5.92x-.--% 7.9B
14.65x3.51x6.07x2.98% 7.3B
26.47x - - 1.15% 5.01B
Average 24.72x 3.90x 8.10x 1.08% 17.31B
Weighted average by Cap. 29.86x 4.33x 8.75x 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. AMMNF Stock
  5. Valuation PT Amman Mineral Internasional Tbk
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!