Valuation PT Impack Pratama Industri Tbk

Stocks

End-of-day quote INDONESIA S.E. 2026-10-23			5-day change	1st Jan Change
875.00 ^IDR	+5.42%		-4.89%	-77.74%

07-31	PT Impack Pratama Industri Tbk Reports Earnings Results for the Half Year Ended June 30, 2026	CI
05-01	PT Impack Pratama Industri Tbk's Equity Buyback announced on February 3, 202, has expired.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,404,387	12,325,425	17,365,920	21,056,178	20,079,345	215,633,205
Change	-	92.45%	40.9%	21.25%	-4.64%	973.91%
Enterprise Value (EV) ¹	6,931,410	12,810,903	17,670,813	21,260,217	21,384,359	215,971,415
Change	-	84.82%	37.94%	20.31%	0.58%	909.95%
P/E	51.2x	58.7x	55.5x	26.1x	37.2x	345x
PBR	5.13x	8.41x	8.65x	9.26x	10.6x	68.7x
PEG	-	0.9x	1.2x	0x	-1.1x	23.7x
Capitalization / Revenue	3.56x	5.53x	6.18x	7.36x	5.18x	50.5x
EV / Revenue	3.86x	5.75x	6.29x	7.43x	5.51x	50.6x
EV / EBITDA	23.1x	32.2x	33.6x	34.9x	23.7x	226x
EV / EBIT	30.6x	40.2x	40.3x	35.5x	26.9x	259x
EV / FCF	141x	332x	-1,877x	-4,821x	102x	489x
FCF Yield	0.71%	0.3%	-0.05%	-0.02%	0.98%	0.2%
Dividend per Share ²	1.454	2	3	4.5	-	-
Rate of return	1.21%	0.86%	0.94%	1.16%	-	-
EPS ²	2.352	3.95	5.767	14.85	9.939	11.39
Distribution rate	61.8%	50.6%	52%	30.3%	-	-
Net sales ¹	1,797,515	2,227,367	2,808,699	2,860,388	3,877,933	4,271,460
EBITDA ¹	299,874	397,276	525,665	609,945	900,910	956,151
EBIT ¹	226,425	318,720	438,165	599,097	795,209	835,063
Net income ¹	125,061	210,038	307,415	430,521	539,386	620,045
Net Debt ¹	527,023	485,478	304,893	204,039	1,305,014	338,210
Reference price ²	120.45	231.82	320.00	388.00	370.00	3,930.00
Nbr of stocks (in thousands)	53,168,500	53,168,500	54,268,500	54,268,500	54,268,500	54,868,500
Announcement Date	5/11/21	3/31/22	3/31/23	3/28/24	3/28/25	3/31/26

¹IDR in Million²IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PT IMPACK PRATAMA INDUSTRI TBK	-	-	-	-	2.51B
LINDE PLC	31.14x	7.12x	18.2x	1.26%	235B
AIR LIQUIDE	28.11x	4.34x	13.98x	2.11%	124B
THE SHERWIN-WILLIAMS COMPANY	31.03x	3.75x	19.22x	0.93%	83.41B
NAN YA PLASTICS CORPORATION	19.45x	6.93x	30.79x	3.8%	73.2B
AIR PRODUCTS & CHEMICALS, INC.	91.51x	6.71x	15.61x	2.35%	68.64B
SABIC	82.07x	1.21x	8.18x	6.33%	34.94B
WANHUA CHEMICAL GROUP CO., LTD.	10.5x	1.13x	6.13x	3.15%	30.88B
PPG INDUSTRIES, INC.	15.78x	1.79x	10.55x	2.56%	25.14B
ASIAN PAINTS LIMITED	41.88x	5.33x	28.35x	1.37%	23.14B
Average	39.05x	4.26x	16.78x	2.65%	70.09B
Weighted average by Cap.	36.74x	5.35x	17.66x	2.13%