End-of-day quote
INDONESIA S.E.
18:00:00 2024-06-27 EDT
|
5-day change
|
1st Jan Change
|
290
IDR
|
+1.40%
|
|
-3.33%
|
-32.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
9,826,837
|
11,535,662
|
6,123,488
|
4,422,519
|
2,647,326
|
1,867,973
|
-
|
Enterprise Value (EV)
1 |
9,833,525
|
11,546,205
|
6,136,128
|
4,436,394
|
2,647,326
|
1,867,973
|
1,867,973
|
P/E ratio
|
10.6
x
|
88.8
x
|
23
x
|
16.3
x
|
5.49
x
|
3.82
x
|
-
|
Yield
|
2.14%
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.4
x
|
0.73
x
|
0.37
x
|
0.23
x
|
0.13
x
|
0.07
x
|
0.09
x
|
EV / Revenue
|
0.4
x
|
0.73
x
|
0.37
x
|
0.23
x
|
0.13
x
|
0.07
x
|
0.09
x
|
EV / EBITDA
|
2.89
x
|
5.49
x
|
3.01
x
|
1.78
x
|
0.94
x
|
0.5
x
|
0.52
x
|
EV / FCF
|
-13,514,894
x
|
-15,787,007
x
|
136,844,342
x
|
61,655,283
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0.73
x
|
1.09
x
|
0.56
x
|
0.4
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
6,199,897
|
6,185,341
|
6,185,341
|
6,185,341
|
6,185,341
|
6,185,341
|
-
|
Reference price
2 |
1,585
|
1,865
|
990.0
|
715.0
|
428.0
|
290.0
|
290.0
|
Announcement Date
|
20-03-17
|
21-03-16
|
22-03-11
|
23-03-08
|
24-03-04
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
24,660
|
15,831
|
16,764
|
18,922
|
19,994
|
25,189
|
20,427
|
EBITDA
1 |
3,401
|
2,101
|
2,037
|
2,485
|
2,806
|
3,737
|
3,571
|
EBIT
1 |
2,857
|
2,040
|
1,549
|
1,977
|
2,318
|
2,874
|
2,638
|
Operating Margin
|
11.59%
|
12.88%
|
9.24%
|
10.45%
|
11.59%
|
11.41%
|
12.91%
|
Earnings before Tax (EBT)
|
1,240
|
755.7
|
967.8
|
864.6
|
643.4
|
-
|
-
|
Net income
1 |
930.3
|
128.8
|
266
|
271.7
|
481.4
|
473
|
312
|
Net margin
|
3.77%
|
0.81%
|
1.59%
|
1.44%
|
2.41%
|
1.88%
|
1.53%
|
EPS
2 |
150.0
|
21.00
|
43.00
|
44.00
|
78.00
|
76.00
|
-
|
Free Cash Flow
|
-727,112
|
-730,706
|
44,748
|
71,730
|
-
|
-
|
-
|
FCF margin
|
-2,948.55%
|
-4,615.55%
|
266.93%
|
379.08%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
2,196.57%
|
2,885.93%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
16,823.97%
|
26,400.47%
|
-
|
-
|
-
|
Dividend per Share
|
33.84
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-03-17
|
21-03-16
|
22-03-11
|
23-03-08
|
24-03-04
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
6,688
|
10,544
|
12,640
|
13,875
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.966
x
|
5.017
x
|
6.205
x
|
5.582
x
|
-
|
-
|
-
|
Free Cash Flow
|
-727,112
|
-730,706
|
44,748
|
71,730
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.1%
|
1.15%
|
2.48%
|
2.47%
|
-
|
4%
|
-
|
ROA (Net income/ Total Assets)
|
1.67%
|
0.23%
|
0.49%
|
0.48%
|
-
|
-
|
-
|
Assets
1 |
55,858
|
55,979
|
54,491
|
56,604
|
-
|
-
|
-
|
Book Value Per Share
|
2,167
|
1,718
|
1,755
|
1,803
|
-
|
-
|
-
|
Cash Flow per Share
|
48.40
|
43.40
|
75.80
|
43.40
|
-
|
-
|
-
|
Capex
1 |
1,027
|
462
|
424
|
197
|
-
|
3,056
|
3,012
|
Capex / Sales
|
4.17%
|
2.92%
|
2.53%
|
1.04%
|
-
|
12.13%
|
14.75%
|
Announcement Date
|
20-03-17
|
21-03-16
|
22-03-11
|
23-03-08
|
24-03-04
|
-
|
-
|
Average target price
750
IDR Spread / Average Target +158.62% Consensus |
1st Jan change
|
Capi.
|
---|
| -32.24% | 110M | | -10.47% | 60.37B | | +0.02% | 58.53B | | +16.87% | 37.2B | | +10.40% | 30.41B | | +10.78% | 28.4B | | +14.79% | 20.75B | | +14.69% | 19.41B | | +33.62% | 17.22B | | +70.80% | 17.16B |
Other Construction & Engineering
|