Company Valuation: PT MPX Logistics International Tbk

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 440,001 214,002 528,004
Change - -51.36% 146.73%
Enterprise Value (EV) 1 484,914 306,006 630,826
Change - -36.89% 106.15%
P/E 43.7x 17.2x -61.2x
PBR 4.92x 2.15x 5.95x
PEG 0.9x 0.7x 0x
Capitalization / Revenue 3.14x 1.07x 4.15x
EV / Revenue 3.46x 1.52x 4.96x
EV / EBITDA 24.9x 8.77x 35.2x
EV / EBIT 33.2x 12.9x 170x
EV / FCF -25.7x 88x 147x
FCF Yield -3.89% 1.14% 0.68%
Dividend per Share 2 1.5 1.75 -
Rate of return 0.68% 1.64% -
EPS 2 5.04 6.218 -4.313
Distribution rate 29.8% 28.1% -
Net sales 1 140,258 200,680 127,142
EBITDA 1 19,500 34,907 17,910
EBIT 1 14,599 23,753 3,715
Net income 1 9,431 12,436 -8,626
Net Debt 1 44,913 92,005 102,822
Reference price 2 220.00 107.00 264.00
Nbr of stocks (in thousands) 2,000,003 2,000,015 2,000,015
Announcement Date 4/2/24 4/7/25 3/31/26
1IDR in Million2IDR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 35.35M
15.22x1.08x7.89x7.11% 78.52B
15.81x0.96x7.05x3.6% 68.86B
14.18x0.86x7.55x2.02% 68.41B
12.35x9.33x28.75x5.58% 40.63B
27.75x1.17x9.98x0.61% 40.65B
25x1.17x12.48x3.06% 31.83B
24.37x1.82x17.43x0.82% 24.81B
13.95x0.4x3.98x2.98% 22.89B
10.06x1.44x5.32x4.2% 15.05B
Average 17.63x 2.03x 11.16x 3.33% 39.17B
Weighted average by Cap. 17.24x 1.91x 10.71x 3.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PT MPX Logistics International Tbk

Historical PBR trend

Valuation ratios - PBR - PT MPX Logistics International Tbk

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PT MPX Logistics International Tbk

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PT MPX Logistics International Tbk

  1. Stock Market
  2. Stocks
  3. MPXL Stock
  4. Valuation PT MPX Logistics International Tbk