Valuation PT Jasa Armada Indonesia Tbk

Stocks

End-of-day quote INDONESIA S.E. 2026-10-23			5-day change	1st Jan Change
272.00 ^IDR	+2.26%		-4.23%	-24.02%

07-29	PT Jasa Armada Indonesia Tbk Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-27	PT Jasa Armada Indonesia Tbk Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,878,531	1,551,371	1,445,835	1,477,496	1,403,621	1,889,084
Change	-	-17.42%	-6.8%	2.19%	-5%	34.59%
Enterprise Value (EV) ¹	1,356,400	928,583	881,137	1,108,011	1,022,200	1,407,973
Change	-	-31.54%	-5.11%	25.75%	-7.74%	37.74%
P/E	23.4x	11.4x	9.6x	9.37x	8.41x	9.62x
PBR	1.72x	1.34x	1.21x	1.19x	1.09x	1.39x
PEG	-	0.2x	0.9x	2.01x	1.44x	0.5x
Capitalization / Revenue	2.7x	1.89x	1.48x	1.3x	1.04x	1.28x
EV / Revenue	1.95x	1.13x	0.9x	0.97x	0.76x	0.95x
EV / EBITDA	11.2x	4.62x	4.12x	4.91x	4.05x	4.75x
EV / EBIT	14.8x	5.79x	5.04x	6.01x	4.89x	5.7x
EV / FCF	5.76x	9.24x	10.4x	1,006x	3.46x	4.72x
FCF Yield	17.4%	10.8%	9.63%	0.1%	28.9%	21.2%
Dividend per Share ²	12.17	20.71	21.42	22.41	-	-
Rate of return	3.42%	7.04%	7.82%	8%	-	-
EPS ²	15.19	25.86	28.55	29.88	31.62	37.22
Distribution rate	80.1%	80.1%	75%	75%	-	-
Net sales ¹	696,561	820,161	980,168	1,138,537	1,345,030	1,474,808
EBITDA ¹	121,413	201,093	213,644	225,703	252,476	296,710
EBIT ¹	91,345	160,284	174,995	184,488	209,168	247,221
Net income ¹	80,234	136,583	150,655	157,662	166,843	196,438
Net Debt ¹	-522,131	-622,788	-564,698	-369,485	-381,421	-481,111
Reference price ²	356.00	294.00	274.00	280.00	266.00	358.00
Nbr of stocks (in thousands)	5,276,771	5,276,771	5,276,771	5,276,771	5,276,771	5,276,771
Announcement Date	4/8/21	3/29/22	4/13/23	3/28/24	3/25/25	3/17/26

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 JASA ARMADA INDONESIA TBK	-	-	-	-	77.7M
AP MOLLER MAERSK	6.99x	0.68x	3.23x	5.35%	48.57B
COSCO SHIPPING HOLDINGS CO., LTD.	6.17x	0.56x	2.34x	8.53%	35.66B
HAPAG-LLOYD AG	27.15x	1.29x	6.83x	1.93%	25.74B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	8.02x	3.56x	6.63x	4.91%	19.68B
NIPPON YUSEN KABUSHIKI KAISHA	10.76x	1.44x	10.51x	4.23%	18.65B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.01x	1.17x	3.33x	7.8%	17.26B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.81x	4.05x	9.92x	6.96%	16.28B
HMM CO.,LTD	10.34x	0.92x	3.8x	3.12%	16.1B
MITSUI O.S.K. LINES, LTD.	8.1x	2.1x	13.61x	2.79%	16.12B
Average	10.60x	1.75x	6.69x	5.07%	21.41B
Weighted average by Cap.	10.32x	1.48x	5.80x	5.29%