|
End-of-day quote
INDONESIA S.E.
2026-11-06
|
5-day change | 1st Jan Change | ||
| 344.00 IDR | -2.27% |
|
-1.71% | -18.87% |
| 10-29 | PT Itama Ranoraya Tbk Reports Earnings Results for the Nine Months Ended September 30, 2026 | CI |
| 07-31 | PT Itama Ranoraya Tbk Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: PT Itama Ranoraya Tbk
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 2,378,204 | 3,160,000 | 1,688,474 | 1,249,921 | 603,127 | 639,315 |
| Change | - | 32.87% | -46.57% | -25.97% | -51.75% | 6% |
| Enterprise Value (EV) 1 | 2,145,649 | 3,104,705 | 1,731,896 | 1,398,753 | 1,195,639 | 1,395,096 |
| Change | - | 44.7% | -44.22% | -19.24% | -14.52% | 16.68% |
| P/E | 40.2x | 27x | 35.2x | 238x | 11.3x | 9.99x |
| PBR | 9.9x | 6.23x | 3.49x | 2.63x | 1.18x | 1.11x |
| PEG | - | 0.3x | -0.6x | -2.7x | 0x | 0.5x |
| Capitalization / Revenue | 4.22x | 2.39x | 2.24x | 1.8x | 0.62x | 0.58x |
| EV / Revenue | 3.81x | 2.35x | 2.3x | 2.01x | 1.22x | 1.27x |
| EV / EBITDA | 26.2x | 20.8x | 21.1x | 40.5x | 12.1x | 12.1x |
| EV / EBIT | 27.3x | 21.6x | 23.1x | 52.2x | 13x | 13.9x |
| EV / FCF | 16.5x | -20.5x | -44.5x | -20x | -4.64x | -3.45x |
| FCF Yield | 6.08% | -4.87% | -2.25% | -5% | -21.6% | -29% |
| Dividend per Share 2 | 12 | 18.75 | - | - | - | - |
| Rate of return | 0.75% | 0.95% | - | - | - | - |
| EPS 2 | 39.79 | 73.21 | 30.68 | 3.366 | 35.32 | 42.44 |
| Distribution rate | 30.2% | 25.6% | - | - | - | - |
| Net sales 1 | 563,888 | 1,319,728 | 753,572 | 696,304 | 977,488 | 1,100,211 |
| EBITDA 1 | 81,744 | 149,100 | 82,114 | 34,507 | 98,896 | 115,175 |
| EBIT 1 | 78,644 | 143,945 | 75,058 | 26,795 | 92,126 | 100,680 |
| Net income 1 | 60,522 | 112,155 | 48,005 | 5,198 | 53,263 | 65,529 |
| Net Debt 1 | -232,555 | -55,295 | 43,423 | 148,832 | 592,512 | 755,782 |
| Reference price 2 | 1,600.00 | 1,975.00 | 1,080.00 | 800.00 | 400.00 | 424.00 |
| Nbr of stocks (in thousands) | 1,486,378 | 1,600,000 | 1,563,401 | 1,562,401 | 1,507,817 | 1,507,817 |
| Announcement Date | 2/18/21 | 3/8/22 | 3/30/23 | 4/2/24 | 3/26/25 | 3/31/26 |
1IDR in Million2IDR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 28.65M | |
| 36.37x | 4.28x | 16.09x | 2.36% | 190B | |
| 22.04x | 3.74x | 13.39x | 2.79% | 125B | |
| 28.1x | 4.99x | 17.09x | 1.11% | 124B | |
| 34.01x | 3.25x | 13.13x | 2.1% | 99.31B | |
| 17.69x | 0.21x | 13.23x | 0.71% | 63.65B | |
| 43.19x | 3.82x | 12.99x | 1.97% | 57.71B | |
| 44.96x | 11.29x | 31.68x | -.--% | 53.26B | |
| 26.84x | 6.63x | 16.85x | 1.5% | 47.03B | |
| 44.32x | 3.5x | 13.01x | 0.49% | 36.15B | |
| Average | 33.06x | 4.63x | 16.38x | 1.45% | 79.62B | |
| Weighted average by Cap. | 31.92x | 4.39x | 15.95x | 1.75% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- IRRA Stock
- Valuation PT Itama Ranoraya Tbk
Select your edition
All financial news and data tailored to specific country editions
