Stock MGLV PT PANCA ANUGRAH WISESA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Panca Anugrah Wisesa Tbk

Equities

MGLV

ID1000160609

Home Furnishings

End-of-day quote INDONESIA S.E.
Other stock markets
 18:00:00 2024-05-16 EDT 		5-day change 1st Jan Change
75 IDR +1.35% Intraday chart for PT Panca Anugrah Wisesa Tbk +7.14% +19.05%
04-16 PT Panca Anugrah Wisesa Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Panca Anugrah Wisesa Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 384,638 115,900 120,008
Enterprise Value (EV) 1 434,168 154,122 153,635
P/E ratio 48 x 7.5 x 7.41 x
Yield - - -
Capitalization / Revenue 3.5 x 0.7 x 0.58 x
EV / Revenue 3.95 x 0.93 x 0.74 x
EV / EBITDA 23.4 x 7.14 x 4.22 x
EV / FCF -10,310,367 x 49,182,995 x -85,065,010 x
FCF Yield -0% 0% -0%
Price to Book 4.11 x 1.07 x 0.96 x
Nbr of stocks (in thousands) 1,904,151 1,900,000 1,904,883
Reference price 2 202.0 61.00 63.00
Announcement Date 5/9/22 4/30/23 4/16/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 40,057 47,470 61,163 109,849 166,546 206,895
EBITDA 1 3,823 2,745 7,192 18,552 21,579 36,440
EBIT 1 2,804 1,723 6,137 17,560 19,164 28,075
Operating Margin 7% 3.63% 10.03% 15.99% 11.51% 13.57%
Earnings before Tax (EBT) 1 1,223 687 3,615 8,436 18,836 21,643
Net income 1 1,017 473 2,707 7,087 15,465 16,192
Net margin 2.54% 1% 4.43% 6.45% 9.29% 7.83%
EPS 2 10.17 4.730 2.336 4.210 8.131 8.500
Free Cash Flow - -2,972 -3,304 -42,110 3,134 -1,806
FCF margin - -6.26% -5.4% -38.33% 1.88% -0.87%
FCF Conversion (EBITDA) - - - - 14.52% -
FCF Conversion (Net income) - - - - 20.26% -
Dividend per Share - - - - - -
Announcement Date 5/31/21 5/31/21 7/5/21 5/9/22 4/30/23 4/16/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 36,799 39,575 14,725 49,529 38,222 33,627
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.627 x 14.42 x 2.048 x 2.67 x 1.771 x 0.9228 x
Free Cash Flow - -2,972 -3,304 -42,110 3,134 -1,806
ROE (net income / shareholders' equity) - 13.2% 14.1% 11.1% 15.4% 13.9%
ROA (Net income/ Total Assets) - 1.82% 5.45% 7.48% 5.03% 6.25%
Assets 1 - 26,026 49,671 94,806 307,753 259,012
Book Value Per Share 2 33.70 190,564 23.00 49.10 57.20 65.90
Cash Flow per Share 2 26.20 146,804 2.630 4.170 4.730 3.570
Capex 1 2,795 5.6 102 10,163 10,402 625
Capex / Sales 6.98% 0.01% 0.17% 9.25% 6.25% 0.3%
Announcement Date 5/31/21 5/31/21 7/5/21 5/9/22 4/30/23 4/16/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Home Furnishings

1st Jan change Capi.
PT PANCA ANUGRAH WISESA TBK Stock PT Panca Anugrah Wisesa Tbk
+19.05% 8.95M
MAN WAH HOLDINGS LIMITED Stock Man Wah Holdings Limited
+37.76% 3.66B
LEGGETT & PLATT, INCORPORATED Stock Leggett & Platt, Incorporated
-53.84% 1.62B
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD. Stock Ziel Home Furnishing Technology Co., Ltd.
+23.75% 1.65B
LUOLAI LIFESTYLE TECHNOLOGY CO., LTD. Stock Luolai Lifestyle Technology Co., Ltd.
-3.77% 1.03B
LOCTEK ERGONOMIC TECHNOLOGY CORP. Stock Loctek Ergonomic Technology Corp.
-2.07% 759M
SHANGHAI SHUIXING HOME TEXTILE CO., LTD. Stock Shanghai Shuixing Home Textile Co., Ltd.
+29.21% 666M
DER FUTURE SCIENCE AND TECHNOLOGY HOLDING GROUP CO., LTD. Stock Der Future Science and Technology Holding Group Co., Ltd.
-18.99% 451M
ZHEJIANG ZHENGTE CO., LTD. Stock Zhejiang Zhengte Co., Ltd.
-5.74% 350M
VICTORIAN PLUMBING GROUP PLC Stock Victorian Plumbing Group plc
-6.67% 353M
Other Home Furnishings
  1. Stock Market
  2. Equities
  3. MGLV Stock
  4. Financials PT Panca Anugrah Wisesa Tbk
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW