PT JASA BERDIKARI LOGISTICS TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 50 IDR | 0.00% |
|
0.00% | -18.03% |
Valuation
| Fiscal Period: December | 2023 |
|---|---|
| Capitalization 1 | 131,146 |
| Enterprise Value (EV) 1 | 127,286 |
| P/E ratio | 10.1 x |
| Yield | - |
| Capitalization / Revenue | 0.79 x |
| EV / Revenue | 0.76 x |
| EV / EBITDA | 3.68 x |
| EV / FCF | -9,037,487 x |
| FCF Yield | -0% |
| Price to Book | 1.02 x |
| Nbr of stocks (in thousands) | 2,149,934 |
| Reference price 2 | 61.00 |
| Announcement Date | 3/27/24 |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 61,513 | 91,357 | 117,976 | 147,918 | 166,785 |
| EBITDA 1 | 11,276 | 19,754 | 28,441 | 35,764 | 34,608 |
| EBIT 1 | 9,487 | 14,001 | 17,537 | 23,862 | 21,227 |
| Operating Margin | 15.42% | 15.33% | 14.86% | 16.13% | 12.73% |
| Earnings before Tax (EBT) 1 | 7,494 | 7,641 | 10,763 | 15,551 | 16,014 |
| Net income 1 | 5,604 | 5,916 | 8,348 | 12,224 | 12,782 |
| Net margin | 9.11% | 6.48% | 7.08% | 8.26% | 7.66% |
| EPS 2 | 467.0 | 493.0 | 695.6 | 16.37 | 6.048 |
| Free Cash Flow | - | 16,449 | 16,732 | 13,606 | -14,084 |
| FCF margin | - | 18.01% | 14.18% | 9.2% | -8.44% |
| FCF Conversion (EBITDA) | - | 83.27% | 58.83% | 38.04% | - |
| FCF Conversion (Net income) | - | 278.06% | 200.44% | 111.31% | - |
| Dividend per Share | - | - | - | 0.8500 | - |
| Announcement Date | 12/30/22 | 12/30/22 | 12/30/22 | 3/29/23 | 3/27/24 |
1IDR in Million2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | 34,705 | 70,611 | 57,272 | 43,515 | - |
| Net Cash position 1 | - | - | - | - | 3,860 |
| Leverage (Debt/EBITDA) | 3.078 x | 3.575 x | 2.014 x | 1.217 x | - |
| Free Cash Flow | - | 16,449 | 16,732 | 13,606 | -14,084 |
| ROE (net income / shareholders' equity) | - | 18.5% | 21.3% | 24.6% | 13.8% |
| ROA (Net income/ Total Assets) | - | 9.89% | 10.2% | 13.2% | 8.8% |
| Assets 1 | - | 59,814 | 81,803 | 92,295 | 145,286 |
| Book Value Per Share 2 | 2,423 | 2,917 | 3,616 | 38.60 | 60.00 |
| Cash Flow per Share 2 | 140.0 | 117.0 | 83.40 | 10.20 | 23.60 |
| Capex 1 | 5,304 | 3,026 | 1,481 | 3,343 | 30,156 |
| Capex / Sales | 8.62% | 3.31% | 1.26% | 2.26% | 18.08% |
| Announcement Date | 12/30/22 | 12/30/22 | 12/30/22 | 3/29/23 | 3/27/24 |
1IDR in Million2IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -18.03% | 6.57M | |
| -10.00% | 31.87B | |
| -1.52% | 6.34B | |
| +14.36% | 5.96B | |
| +3.85% | 4.05B | |
| -7.47% | 3.99B | |
| +7.92% | 3.73B | |
| 0.00% | 3.37B | |
| +56.15% | 2.37B | |
| +1.52% | 2.27B |
- Stock Market
- Equities
- LAJU Stock
- Financials PT Jasa Berdikari Logistics Tbk
