Financials PT Bank CIMB Niaga Tbk

Equities

BNGA

ID1000098007

Banks

End-of-day quote INDONESIA S.E. 18:00:00 2024-05-02 EDT 5-day change 1st Jan Change
1,830 IDR -2.40% Intraday chart for PT Bank CIMB Niaga Tbk +1.67% +7.96%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 24,057,334 25,005,949 24,057,174 29,545,752 42,268,417 45,681,627 - -
Enterprise Value (EV) 1 24,057,334 25,005,949 24,057,174 29,545,752 42,268,417 45,681,627 45,681,627 45,681,627
P/E ratio 6.6 x 12.3 x 5.87 x 5.86 x 6.53 x 7 x 6.24 x 5.32 x
Yield - - 9.75% - - 7.64% 7.82% 8.75%
Capitalization / Revenue 1.43 x 1.53 x 1.37 x 1.57 x 2.25 x 2.3 x 2.14 x 1.93 x
EV / Revenue 1.43 x 1.53 x 1.37 x 1.57 x 2.25 x 2.3 x 2.14 x 1.93 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.56 x 0.6 x 0.55 x 0.65 x 0.86 x 0.87 x 0.81 x 0.75 x
Nbr of stocks (in thousands) 24,929,880 25,131,607 24,929,714 24,933,124 24,937,119 24,962,638 - -
Reference price 2 965.0 995.0 965.0 1,185 1,695 1,830 1,830 1,830
Announcement Date 20-02-19 21-02-19 22-02-21 23-02-17 24-02-21 - - -
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 16,825 16,359 17,568 18,866 18,786 19,831 21,349 23,717
EBITDA - - - - - - - -
EBIT 1 8,190 8,258 9,288 10,382 10,202 11,279 12,203 14,177
Operating Margin 48.68% 50.48% 52.87% 55.03% 54.31% 56.88% 57.16% 59.78%
Earnings before Tax (EBT) 1 4,954 2,947 5,191 6,579 8,357 8,498 9,508 11,164
Net income 1 3,645 2,012 4,100 5,042 6,474 6,752 7,312 8,582
Net margin 21.67% 12.3% 23.34% 26.72% 34.46% 34.05% 34.25% 36.19%
EPS 2 146.2 80.72 164.5 202.2 259.4 261.5 293.2 344.1
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - 94.07 - - 139.8 143.0 160.1
Announcement Date 20-02-19 21-02-19 22-02-21 23-02-17 24-02-21 - - -
1IDR in Billions2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 9.35% 5.33% 10.7% 11.4% 10.7% 12.8% 13.4% 14.6%
ROA (Net income/ Total Assets) 1.99% 1.06% 1.39% 1.63% 1.57% 1.93% 2.01% 2.15%
Assets 1 183,174 189,849 295,865 308,762 411,635 349,858 363,196 399,163
Book Value Per Share 2 1,736 1,646 1,740 1,813 1,966 2,100 2,253 2,440
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 20-02-19 21-02-19 22-02-21 23-02-17 24-02-21 - - -
1IDR in Billions2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
1,830 IDR
Average target price
2,355 IDR
Spread / Average Target
+28.69%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. BNGA Stock
  4. Financials PT Bank CIMB Niaga Tbk