End-of-day quote
INDONESIA S.E.
18:00:00 2024-05-07 EDT
|
5-day change
|
1st Jan Change
|
204
IDR
|
-4.67%
|
|
-2.86%
|
-26.62%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
2,074,396
|
2,596,056
|
2,743,932
|
2,743,932
|
2,119,565
|
2,283,872
|
Enterprise Value (EV)
1 |
3,464,818
|
4,300,097
|
5,113,069
|
5,675,559
|
4,323,052
|
4,515,363
|
P/E ratio
|
1,309
x
|
157
x
|
14.1
x
|
33.6
x
|
-89
x
|
-32.4
x
|
Yield
|
-
|
-
|
3.6%
|
1.49%
|
-
|
-
|
Capitalization / Revenue
|
0.2
x
|
0.27
x
|
0.31
x
|
0.22
x
|
0.18
x
|
0.25
x
|
EV / Revenue
|
0.34
x
|
0.44
x
|
0.58
x
|
0.46
x
|
0.38
x
|
0.49
x
|
EV / EBITDA
|
9.52
x
|
18.7
x
|
10.2
x
|
9.23
x
|
11.1
x
|
20.3
x
|
EV / FCF
|
14.6
x
|
-26.4
x
|
-5.53
x
|
-36.4
x
|
4.47
x
|
-453
x
|
FCF Yield
|
6.85%
|
-3.78%
|
-18.1%
|
-2.74%
|
22.4%
|
-0.22%
|
Price to Book
|
1.42
x
|
1.48
x
|
1.37
x
|
1.4
x
|
1.12
x
|
1.24
x
|
Nbr of stocks (in thousands)
|
7,682,950
|
8,215,366
|
8,215,366
|
8,215,366
|
8,215,366
|
8,215,366
|
Reference price
2 |
270.0
|
316.0
|
334.0
|
334.0
|
258.0
|
278.0
|
Announcement Date
|
19-03-20
|
20-03-27
|
21-03-08
|
22-03-21
|
23-04-03
|
24-03-08
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
10,161,868
|
9,670,115
|
8,797,505
|
12,318,955
|
11,484,295
|
9,139,546
|
EBITDA
1 |
363,977
|
229,703
|
499,362
|
614,787
|
390,617
|
222,199
|
EBIT
1 |
266,959
|
113,292
|
377,883
|
279,854
|
283,843
|
144,028
|
Operating Margin
|
2.63%
|
1.17%
|
4.3%
|
2.27%
|
2.47%
|
1.58%
|
Earnings before Tax (EBT)
1 |
39,218
|
41,632
|
300,506
|
128,071
|
-29,035
|
-47,566
|
Net income
1 |
1,585
|
16,477
|
194,795
|
81,625
|
-23,829
|
-70,395
|
Net margin
|
0.02%
|
0.17%
|
2.21%
|
0.66%
|
-0.21%
|
-0.77%
|
EPS
2 |
0.2063
|
2.010
|
23.71
|
9.936
|
-2.900
|
-8.570
|
Free Cash Flow
1 |
237,211
|
-162,689
|
-924,993
|
-155,784
|
967,253
|
-9,968
|
FCF margin
|
2.33%
|
-1.68%
|
-10.51%
|
-1.26%
|
8.42%
|
-0.11%
|
FCF Conversion (EBITDA)
|
65.17%
|
-
|
-
|
-
|
247.62%
|
-
|
FCF Conversion (Net income)
|
14,964.6%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
12.02
|
4.960
|
-
|
-
|
Announcement Date
|
19-03-20
|
20-03-27
|
21-03-08
|
22-03-21
|
23-04-03
|
24-03-08
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
1,390,421
|
1,704,041
|
2,369,137
|
2,931,626
|
2,203,487
|
2,231,491
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.82
x
|
7.418
x
|
4.744
x
|
4.769
x
|
5.641
x
|
10.04
x
|
Free Cash Flow
1 |
237,211
|
-162,689
|
-924,993
|
-155,784
|
967,253
|
-9,968
|
ROE (net income / shareholders' equity)
|
0.1%
|
0.89%
|
10.1%
|
3.97%
|
-1.49%
|
-3.81%
|
ROA (Net income/ Total Assets)
|
4.7%
|
1.86%
|
5.13%
|
3.27%
|
3.42%
|
1.92%
|
Assets
1 |
33,751
|
888,151
|
3,799,252
|
2,497,408
|
-696,720
|
-3,668,320
|
Book Value Per Share
2 |
190.0
|
214.0
|
244.0
|
239.0
|
231.0
|
224.0
|
Cash Flow per Share
2 |
57.10
|
34.50
|
44.10
|
47.20
|
50.90
|
29.00
|
Capex
1 |
98,341
|
96,540
|
70,245
|
40,533
|
64,134
|
33,615
|
Capex / Sales
|
0.97%
|
1%
|
0.8%
|
0.33%
|
0.56%
|
0.37%
|
Announcement Date
|
19-03-20
|
20-03-27
|
21-03-08
|
22-03-21
|
23-04-03
|
24-03-08
|
|
1st Jan change
|
Capi.
|
---|
| -26.62% | 104M | | +17.88% | 30.23B | | +14.36% | 28.58B | | +45.19% | 7.45B | | +26.42% | 4.21B | | -9.50% | 3.69B | | -1.54% | 3.6B | | +49.29% | 3.45B | | +24.02% | 3.21B | | +23.81% | 2.89B |
Other Tires & Rubber Products
|