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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 18.61M
7.59x0.18x1.99x-.--% 9.72B
18.81x7.46x15.89x3.82% 3.59B
239.61x3.02x50.05x-.--% 3.53B
28.66x0.84x5.38x-.--% 2.56B
15.57x0.35x9.52x3.36% 1.03B
12.72x - - 2.46% 875M
-20.71x - - - 826M
Average 43.18x 2.37x 16.57x 1.61% 2.77B
Weighted average by Cap. 48.33x 2.04x 13.53x 0.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

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