Company Valuation: PT Logindo Samudramakmur Tbk.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 14.38 15.84 17.66 16.22 35.23 53.25
Change - 10.12% 11.54% -8.14% 117.11% 51.17%
Enterprise Value (EV) 1 97.95 94.92 95.71 88.15 105.7 95.4
Change - -3.09% 0.83% -7.89% 19.9% -9.74%
P/E -5.35x -5.97x -2.95x -3.01x 7.22x 4.17x
PBR 0.38x 0.45x 0.61x 0.68x 0.79x 0.93x
PEG - 4.42x -0x 0.3x -0x 0x
Capitalization / Revenue 0.56x 0.55x 0.6x 0.5x 0.75x 1.3x
EV / Revenue 3.83x 3.31x 3.24x 2.69x 2.26x 2.34x
EV / EBITDA 9.96x 9.41x 11.1x 8.57x 5.01x 5.21x
EV / EBIT 171x 116x -99.7x 1,148x 11.3x 11.9x
EV / FCF 126x 27.1x 21.4x 35.8x -62.6x 4.83x
FCF Yield 0.79% 3.69% 4.68% 2.79% -1.6% 20.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000667 -0.000658 -0.001484 -0.001335 0.000841 0.002203
Distribution rate - - - - - -
Net sales 1 25.57 28.71 29.5 32.77 46.69 40.83
EBITDA 1 9.837 10.08 8.607 10.28 21.1 18.32
EBIT 1 0.5735 0.8196 -0.9602 0.0768 9.364 8.001
Net income 1 -2.693 -2.655 -5.989 -5.407 3.538 12.78
Net Debt 1 83.57 79.09 78.05 71.93 70.47 42.15
Reference price 2 0.003565 0.003926 0.004379 0.004022 0.006074 0.009181
Nbr of stocks (in thousands) 4,033,750 4,033,750 4,033,742 4,033,742 5,799,616 5,799,616
Announcement Date 7/2/21 4/19/22 4/1/23 6/1/24 3/31/25 3/31/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 29.79M
20.7x2.22x10.18x2.34% 74.62B
19.95x2.37x13.43x1.62% 56.96B
15.5x2.13x9.29x4.8% 29.47B
22.8x2.49x12.29x0.28% 27.55B
13.64x1.44x7.89x2.08% 27.31B
32x5.35x20.88x0.89% 16.77B
13.63x1.26x5.36x3.61% 10.17B
21.88x0.82x7.13x1.98% 6.95B
6.73x1.39x5.42x3.09% 6.63B
Average 18.54x 2.16x 10.21x 2.3% 25.65B
Weighted average by Cap. 19.54x 2.30x 11.09x 2.18%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PT Logindo Samudramakmur Tbk.

Historical PBR trend

Valuation ratios - PBR - PT Logindo Samudramakmur Tbk.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PT Logindo Samudramakmur Tbk.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PT Logindo Samudramakmur Tbk.

  1. Stock Market
  2. Stocks
  3. LEAD Stock
  4. Valuation PT Logindo Samudramakmur Tbk.