Valuation PT Arita Prima Indonesia Tbk

Stocks

End-of-day quote INDONESIA S.E. 2026-10-30			5-day change	1st Jan Change
173.00 ^IDR	-1.70%		-10.36%	-16.02%

10-27	PT Arita Prima Indonesia Tbk Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
07-29	PT Arita Prima Indonesia Tbk Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	165,667	236,667	211,925	201,167	191,485	221,607
Change	-	42.86%	-10.45%	-5.08%	-4.81%	15.73%
Enterprise Value (EV) ¹	276,315	351,018	319,168	308,682	328,698	351,407
Change	-	27.04%	-9.07%	-3.29%	6.48%	6.91%
P/E	5.51x	12.2x	16.6x	6.94x	45x	26.1x
PBR	0.5x	0.67x	0.58x	0.51x	0.48x	0.55x
PEG	-	-0.3x	-0.5x	0x	-0.5x	0.3x
Capitalization / Revenue	0.67x	0.94x	0.72x	0.67x	0.68x	0.7x
EV / Revenue	1.11x	1.39x	1.08x	1.03x	1.17x	1.1x
EV / EBITDA	4.51x	7.51x	6.36x	4.94x	8.98x	7.42x
EV / EBIT	5.07x	8.88x	7.72x	5.9x	13.3x	10.1x
EV / FCF	801x	59.4x	70.8x	33.5x	-14.6x	42.9x
FCF Yield	0.12%	1.68%	1.41%	2.98%	-6.87%	2.33%
Dividend per Share ²	-	-	-	-	-	4
Rate of return	-	-	-	-	-	1.94%
EPS ²	27.94	18.08	11.87	26.94	3.954	7.903
Distribution rate	-	-	-	-	-	50.6%
Net sales ¹	248,931	252,449	295,022	299,111	280,127	318,820
EBITDA ¹	61,286	46,738	50,178	62,536	36,602	47,342
EBIT ¹	54,534	39,520	41,321	52,355	24,728	34,942
Net income ¹	30,052	19,454	12,767	28,978	4,253	8,501
Net Debt ¹	110,648	114,351	107,243	107,515	137,213	129,801
Reference price ²	154.00	220.00	197.00	187.00	178.00	206.00
Nbr of stocks (in thousands)	1,075,760	1,075,760	1,075,760	1,075,760	1,075,760	1,075,760
Announcement Date	6/30/21	6/2/22	4/3/23	3/28/24	3/27/25	3/30/26