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%
|
|
+1.67%
|
+7.96%
|
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
|
-
|
-
|
-
|
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
|
-
|
-
|
-
|
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
|
-
|
-
|
-
|
Last Close Price
1,830
IDR Average target price
2,355
IDR Spread / Average Target +28.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.96% | 2.85B | | +12.00% | 547B | | +10.60% | 291B | | +12.04% | 250B | | +21.78% | 209B | | +17.11% | 171B | | +11.40% | 169B | | +11.01% | 164B | | +3.27% | 143B | | -11.10% | 139B |
Other Banks
|