Valuation PT Aspirasi Hidup Indonesia Tbk OTC Markets
Stocks
PHDWY
US69374U1060
Home Improvement Products & Services Retailers
|
Market Closed -
OTC Markets
15:07:11 2026-06-26 EDT
|
5-day change | 1st Jan Change | ||
| 1.973 USD | -1.34% |
|
-.--% | -45.49% |
| 07-31 | PT Aspirasi Hidup Indonesia Tbk Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 06-10 | PT Aspirasi Hidup Indonesia Tbk announces Annual dividend, payable on July 10, 2026 | CI |
Company Valuation: PT Aspirasi Hidup Indonesia Tbk
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 21,914,099 | 8,491,713 | 12,326,681 | 13,525,108 | 7,019,360 | 5,855,173 | - | - |
| Change | - | -61.25% | 45.16% | 9.72% | -48.1% | -16.59% | - | - |
| Enterprise Value (EV) 1 | 20,205 | 7,067 | 10,889 | 12,570 | 5,782 | 5,084 | 5,254 | 5,479 |
| Change | - | -65.02% | 54.1% | 15.43% | -54% | -12.07% | 3.34% | 4.29% |
| P/E | 31.1x | 12.8x | 16.1x | 15.2x | 10.5x | 8.04x | 7.17x | 6.72x |
| PBR | 4x | 1.44x | 2.01x | 2.09x | 1.08x | 0.86x | 0.83x | 0.79x |
| PEG | - | -2.24x | 1.1x | 0.9x | -0.4x | 0.87x | 0.6x | 0.99x |
| Capitalization / Revenue | 3.35x | 1.26x | 1.62x | 1.58x | 0.81x | 0.62x | 0.58x | 0.53x |
| EV / Revenue | 3.09x | 1.04x | 1.43x | 1.46x | 0.67x | 0.54x | 0.52x | 0.49x |
| EV / EBITDA | 16.3x | 5.84x | 8.08x | 8.2x | 3.99x | 4.07x | 3.66x | 3.73x |
| EV / EBIT | 25.6x | 9.46x | 12.6x | 12.3x | 9.24x | 6.16x | 5.45x | 5.49x |
| EV / FCF | 16.5x | 13.8x | 8.88x | 20.8x | 3.96x | 12.8x | 9.79x | 9.46x |
| FCF Yield | 6.04% | 7.24% | 11.3% | 4.81% | 25.2% | 7.8% | 10.2% | 10.6% |
| Dividend per Share 3 | 32.15 | - | 31.06 | - | - | 28.98 | 32.44 | 32.77 |
| Rate of return | 2.51% | - | 4.31% | - | - | 8.47% | 9.48% | 9.58% |
| EPS 3 | 41.18 | 38.83 | 44.63 | 51.97 | 38.96 | 42.54 | 47.68 | 50.9 |
| Distribution rate | 78.1% | - | 69.6% | - | - | 68.1% | 68% | 64.4% |
| Net sales 1 | 6,543 | 6,763 | 7,612 | 8,583 | 8,639 | 9,432 | 10,163 | 11,135 |
| EBITDA 1 | 1,236 | 1,210 | 1,347 | 1,533 | 1,449 | 1,250 | 1,436 | 1,467 |
| EBIT 1 | 787.7 | 746.7 | 863.1 | 1,024 | 625.6 | 825.6 | 963.9 | 998.4 |
| Net income 1 | 704.4 | 664.3 | 763.5 | 892 | 668.7 | 728.3 | 816.8 | 872.7 |
| Net Debt 1 | -1,709 | -1,425 | -1,437 | -955 | -1,237 | -771 | -601.4 | -376.1 |
| Reference price 3 | 1,280.00 | 496.00 | 720.00 | 790.00 | 410.00 | 342.00 | 342.00 | 342.00 |
| Nbr of stocks (in thousands) | 17,120,390 | 17,120,390 | 17,120,390 | 17,120,390 | 17,120,390 | 17,120,390 | - | - |
| Announcement Date | 3/30/22 | 3/31/23 | 4/1/24 | 4/2/25 | 3/31/26 | - | - | - |
1IDR in Million2IDR in Billions3IDR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.17x | 2.02x | 13.51x | 3.22% | 293B | |
| 15.92x | 1.53x | 10.91x | 2.6% | 106B | |
| 12.83x | 0.56x | 5.28x | 3.79% | 7.16B | |
| 18.61x | 2.29x | 8.97x | 6.22% | 3B | |
| 19.05x | 1.92x | 11.45x | 2.84% | 2.75B | |
| 13.36x | 1.45x | 8.23x | 6.14% | 2.39B | |
| 13.94x | - | - | - | 2.13B | |
| 8.97x | 0.39x | 4.96x | 3.01% | 1.51B | |
| Average | 15.36x | 1.45x | 9.04x | 3.97% | 52.21B | |
| Weighted average by Cap. | 18.83x | 1.86x | 12.59x | 3.11% |
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
- Stock Market
- Stocks
- ACES Stock
- PHDWY Stock
- Valuation PT Aspirasi Hidup Indonesia Tbk
Select your edition
All financial news and data tailored to specific country editions
