Financials PT Jayamas Medica Industri Tbk

Equities

OMED

ID1000176209

Medical Equipment, Supplies & Distribution

End-of-day quote INDONESIA S.E. 18:00:00 2024-06-26 EDT 5-day change 1st Jan Change
197 IDR 0.00% Intraday chart for PT Jayamas Medica Industri Tbk -2.48% -7.94%

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 5,736,476 5,790,594 5,330,593 - -
Enterprise Value (EV) 1 5,736,476 5,790,594 5,330,593 5,330,593 5,330,593
P/E ratio - 22.3 x - - -
Yield - - 1.57% 2.08% 2.34%
Capitalization / Revenue 3.3 x - 2.97 x 2.79 x 2.6 x
EV / Revenue 3.3 x - 2.97 x 2.79 x 2.6 x
EV / EBITDA - - 13.6 x 11 x 9.91 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book 2.81 x - 2.21 x 2.02 x 1.85 x
Nbr of stocks (in thousands) 27,058,850 27,058,850 27,058,850 - -
Reference price 2 212.0 214.0 197.0 197.0 197.0
Announcement Date 3/20/23 3/28/24 - - -
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net sales 1 - 1,739 - 1,793 1,910 2,047
EBITDA 1 - - - 393 485 538
EBIT 1 - 364.6 - 345 407 434
Operating Margin - 20.96% - 19.24% 21.31% 21.2%
Earnings before Tax (EBT) - - - - - -
Net income 562.7 - 259.4 - - -
Net margin - - - - - -
EPS 24.46 - 9.590 - - -
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 - - - 3.100 4.100 4.600
Announcement Date 10/6/22 3/20/23 3/28/24 - - -
1IDR in Billions2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) - 17.5% - 11.6% 12.8% 12.4%
ROA (Net income/ Total Assets) - 13.5% - 9.7% 10.1% 11.1%
Assets - - - - - -
Book Value Per Share 1 - 75.60 - 89.20 97.60 106.0
Cash Flow per Share - - - - - -
Capex 2 - 75.1 - 155 192 205
Capex / Sales - 4.32% - 8.64% 10.05% 10.01%
Announcement Date 10/6/22 3/20/23 3/28/24 - - -
1IDR2IDR in Billions
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
197 IDR
Average target price
282 IDR
Spread / Average Target
+43.15%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. OMED Stock
  4. Financials PT Jayamas Medica Industri Tbk