Company Valuation: PT Radana Bhaskara Finance Tbk

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 768,219 1,347,744 1,027,164 654,245 778,551 824,348
Change - 75.44% -23.79% -36.31% 19% 5.88%
Enterprise Value (EV) 1 696,567 1,803,101 1,946,848 2,388,418 3,187,573 3,511,263
Change - 158.86% 7.97% 22.68% 33.46% 10.15%
P/E -7.72x 38x 24.6x -11.5x -18x -10.1x
PBR 1.52x 2.14x 1.53x 1.06x 1.36x 1.68x
PEG - -0x 1.4x 0x 0.7x -0.1x
Capitalization / Revenue 22.7x 13.9x 8.96x 7.15x 7.38x 17.6x
EV / Revenue 20.6x 18.6x 17x 26.1x 30.2x 74.9x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -16.31 5.423 6.391 -8.727 -6.6 -12.46
Distribution rate - - - - - -
Net sales 1 33,781 97,163 114,653 91,485 105,453 46,893
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 -99,459 35,482 41,814 -57,093 -43,164 -81,550
Net Debt 1 -71,652 455,357 919,685 1,734,173 2,409,022 2,686,914
Reference price 2 126.00 206.00 157.00 100.00 119.00 126.00
Nbr of stocks (in thousands) 6,096,973 6,542,446 6,542,446 6,542,446 6,542,446 6,542,446
Announcement Date 3/29/21 3/31/22 3/31/23 4/3/24 3/27/25 3/26/26
1IDR in Million2IDR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 37.42M
8.47x3.68x6.45x1.97% 4.96B
8.25x7.63x - 1.2% 1.87B
4.73x2.92x17x12.02% 988M
11.34x - - 4.65% 954M
-19.35x - - -.--% 488M
17.14x - - 4.76% 242M
8.69x - - 4.56% 152M
9.34x - - 30.78% 134M
Average 6.07x 4.74x 11.73x 7.49% 1.09B
Weighted average by Cap. 7.17x 4.53x 8.20x 3.5%

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. HDFA Stock
  4. Valuation PT Radana Bhaskara Finance Tbk
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!