Company Valuation: PT Metrodata Electronics Tbk

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 9,379,540 7,120,593 6,568,133 7,611,668 7,243,362 5,573,706
Change - -24.08% -7.76% 15.89% -4.84% -23.05%
Enterprise Value (EV) 9,379,540 7,120,593 6,568,133 7,610,940 7,243,362 5,573,706
Change - -24.08% -7.76% 15.88% -4.83% -23.05%
P/E 18.6x 12.3x 10.1x 10.3x 8.94x 6.28x
PBR 3.39x - - 1.82x - -
PEG - 0.8x 0.8x 0.8x 0.9x 0.66x
Capitalization / Revenue 506,986,066x 339,264,927x - 302,663,613x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 37 - - - - -
Rate of return 4.84% - - - - -
EPS 2 41 47 53 60 66 72.3
Distribution rate 90.2% - - - - -
Net sales 18,501 20,988 - 25,149 - -
EBITDA 973.7 - - 1,422 - -
EBIT 947.7 - - 1,387 - -
Net income 508.9 - 650.8 739.8 - -
Net Debt - - - -728.8 - -
Reference price 2 764.00 580.00 535.00 620.00 590.00 454.00
Nbr of stocks (in thousands) 12,276,885 12,276,885 12,276,885 12,276,885 12,276,885 12,276,885
Announcement Date 3/29/22 3/24/23 3/28/24 3/27/25 3/25/26 -
1IDR in Million2IDR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.28x - - - 309M
23.29x3.78x13.24x2.86% 223B
23.2x4.87x11.94x0.71% 200B
16.18x1.84x9.47x2.92% 140B
-124.14x17.22x94.68x-.--% 111B
-513.36x36.45x149.74x-.--% 106B
16.05x2.89x11.16x5.02% 93.91B
22.79x5.9x14.48x2.49% 68.05B
14.79x2.15x9.15x5.27% 48.3B
24.34x2.02x12.8x1.28% 47.63B
Average -49.06x 8.57x 36.30x 2.28% 103.75B
Weighted average by Cap. -49.33x 8.41x 34.84x 2.07%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PT Metrodata Electronics Tbk

Historical PBR trend

Valuation ratios - PBR - PT Metrodata Electronics Tbk

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PT Metrodata Electronics Tbk

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PT Metrodata Electronics Tbk

  1. Stock Market
  2. Stocks
  3. MTDL Stock
  4. Valuation PT Metrodata Electronics Tbk