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.($)
- - - - 34.82M
17.2x - - 1.25% 206B
11.77x2.38x3.9x1.65% 120B
23.46x16.26x - 0.75% 62.12B
34.26x4.89x16.67x-.--% 32.82B
22.87x4.97x24.62x0.08% 29.06B
16.23x11.52x21.61x1.23% 23.68B
7.64x1.82x3.42x1.77% 23.48B
26.6x3.54x10.62x-.--% 20.36B
Average 20.00x 6.48x 13.47x 0.84% 57.48B
Weighted average by Cap. 17.98x 6.38x 10.17x 1.11%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PT Radana Bhaskara Finance Tbk

Historical PBR trend

Valuation ratios - PBR - PT Radana Bhaskara Finance Tbk

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PT Radana Bhaskara Finance Tbk

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PT Radana Bhaskara Finance Tbk

  1. Stock Market
  2. Stocks
  3. HDFA Stock
  4. Valuation PT Radana Bhaskara Finance Tbk