Company Valuation: PT Ikapharmindo Putramas Tbk

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 340,302 411,058 377,364
Change - 20.79% -8.2%
Enterprise Value (EV) 1 445,409 558,217 501,269
Change - 25.33% -10.2%
P/E 11.8x 82x -13.1x
PBR 1.39x 1.67x 1.73x
PEG 3.87x -1x 0x
Capitalization / Revenue 0.77x 1x 1.04x
EV / Revenue 1.01x 1.35x 1.38x
EV / EBITDA 10.6x 22x -30.3x
EV / EBIT 14x 31.9x -20.5x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 2.25 - -
Rate of return 1.11% - -
EPS 2 17.08 2.977 -17.09
Distribution rate 13.2% - -
Net sales 1 441,137 412,069 363,565
EBITDA 1 41,844 25,345 -16,528
EBIT 1 31,780 17,514 -24,485
Net income 1 15,338 5,015 -28,785
Net Debt 1 105,107 147,159 123,904
Reference price 2 202.00 244.00 224.00
Nbr of stocks (in thousands) 1,684,663 1,684,663 1,684,663
Announcement Date 4/29/24 3/26/25 3/16/26
1IDR in Million2IDR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 17.45M
35.03x12.19x25.61x0.59% 1,024B
27.48x6.29x17.54x2.1% 618B
32.57x7.42x15.35x2.76% 443B
19.7x4.68x11.59x2.83% 349B
21.76x4.48x12.7x1.96% 264B
13.48x5.05x10.4x3.71% 209B
25.29x6.61x11.66x2.62% 208B
-46.92x5.63x31.08x2.53% 162B
12.69x3.11x7.86x6.88% 143B
Average 15.68x 6.16x 15.98x 2.89% 341.89B
Weighted average by Cap. 24.04x 7.68x 18.14x 2.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. IKPM Stock
  4. Valuation PT Ikapharmindo Putramas Tbk