Valuation PT Radiant Utama Interinsco Tbk

Stocks

End-of-day quote INDONESIA S.E. Other stock markets 2026-07-24			5-day change	1st Jan Change
204.00 ^IDR	0.00%		+0.99%	-10.53%

04-30	PT Radiant Utama Interinsco Tbk Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-31	PT Radiant Utama Interinsco Tbk Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	210,980	158,620	172,480	149,380	128,590	175,560
Change	-	-24.82%	8.74%	-13.39%	-13.92%	36.53%
Enterprise Value (EV) ¹	819,396	703,862	704,123	668,532	401,940	527,647
Change	-	-14.1%	0.04%	-5.05%	-39.88%	31.28%
P/E	7.66x	8.65x	8.58x	10.5x	9.66x	12.8x
PBR	0.46x	0.33x	0.33x	0.27x	0.23x	0.31x
PEG	-	-0.3x	0.89x	-0.4x	-1.57x	3.92x
Capitalization / Revenue	0.13x	0.1x	0.1x	0.08x	0.06x	0.09x
EV / Revenue	0.51x	0.43x	0.41x	0.38x	0.19x	0.26x
EV / EBITDA	4.08x	3.16x	2.94x	3.22x	2.13x	3.61x
EV / EBIT	7.83x	7.94x	7.49x	7.49x	4.71x	7.03x
EV / FCF	-20.7x	7.98x	7.31x	17x	4.28x	7.35x
FCF Yield	-4.83%	12.5%	13.7%	5.88%	23.4%	13.6%
Dividend per Share ²	5	4	3.5	-	-	6
Rate of return	1.82%	1.94%	1.56%	-	-	2.63%
EPS ²	35.77	23.81	26.12	18.43	17.29	17.85
Distribution rate	14%	16.8%	13.4%	-	-	33.6%
Net sales ¹	1,616,390	1,645,637	1,706,092	1,779,907	2,140,520	2,050,736
EBITDA ¹	200,995	222,512	239,544	207,507	188,508	146,278
EBIT ¹	104,688	88,594	93,990	89,231	85,317	75,096
Net income ¹	27,542	18,334	20,110	14,187	13,313	13,747
Net Debt ¹	608,416	545,242	531,643	519,152	273,350	352,087
Reference price ²	274.00	206.00	224.00	194.00	167.00	228.00
Nbr of stocks (in thousands)	770,000	770,000	770,000	770,000	770,000	770,000
Announcement Date	6/29/21	4/21/22	3/29/23	4/1/24	3/29/25	3/31/26

¹IDR in Million²IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PT RADIANT UTAMA INTERINSCO TBK	-	-	-	-	8.74M
AUTOMATIC DATA PROCESSING, INC.	22.55x	4.59x	15.66x	2.64%	99.97B
RANDSTAD N.V.	18.84x	0.33x	8.28x	4.51%	7.29B
ADECCO GROUP AG	11.64x	0.27x	7.25x	4.42%	4.67B
ROBERT HALF INC.	27.75x	0.6x	12.45x	6.72%	3.55B
PERSOL HOLDINGS CO.,LTD.	12.69x	0.3x	4.89x	5%	3.54B
FIRST ADVANTAGE CORPORATION	83.8x	3.03x	10.68x	-.--%	3.37B
MANPOWERGROUP INC.	17x	0.16x	6.99x	2.66%	2.39B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	12.7x	-	-	4.06%	1.41B
FESCO GROUP CO., LTD.	7.39x	-	-	6.75%	1.06B
Average	23.82x	1.33x	9.46x	4.08%	12.73B
Weighted average by Cap.	23.09x	3.82x	14.22x	2.97%