Valuation PT Repower Asia Indonesia Tbk

Stocks

End-of-day quote INDONESIA S.E. 2026-08-28			5-day change	1st Jan Change
50.00 ^IDR	0.00%		-1.96%	-27.54%

07-31	PT Repower Asia Indonesia Tbk Reports Earnings Results for the Half Year Ended June 30, 2026	CI
06-29	PT Repower Asia Indonesia Tbk announces Annual dividend, payable on July 21, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	331,681	597,025	331,681	59,702	53,069	457,719
Change	-	80%	-44.44%	-82%	-11.11%	762.5%
Enterprise Value (EV) ¹	328,189	593,500	330,565	59,238	-18,625	456,793
Change	-	80.84%	-44.3%	-82.08%	-131.44%	2,552.58%
P/E	324x	471x	1,985x	336x	2.2x	6,698x
PBR	0.95x	1.7x	0.94x	0.17x	0.14x	1.22x
PEG	-	19.8x	-22.9x	52.46x	0x	-67.2x
Capitalization / Revenue	26.1x	24.9x	55x	7.13x	0.46x	53.7x
EV / Revenue	25.9x	24.8x	54.8x	7.08x	-0.16x	53.6x
EV / EBITDA	170x	196x	275x	41.5x	-0.74x	651x
EV / EBIT	452x	318x	55,145x	258x	-0.78x	-1,112x
EV / FCF	-468x	1,067x	-139x	9.7x	-0.13x	259x
FCF Yield	-0.21%	0.09%	-0.72%	10.3%	-757%	0.39%
Dividend per Share ²	-	-	-	-	0.16	0.005
Rate of return	-	-	-	-	2%	0.01%
EPS ²	0.1542	0.1909	0.0252	0.0268	3.638	0.0103
Distribution rate	-	-	-	-	4.4%	48.5%
Net sales ¹	12,688	23,947	6,035	8,368	115,892	8,521
EBITDA ¹	1,933	3,034	1,204	1,428	25,104	701.8
EBIT ¹	726.8	1,869	5.994	229.9	23,967	-410.9
Net income ¹	1,023	1,267	167.1	177.8	24,134	68.34
Net Debt ¹	-3,492	-3,525	-1,116	-464.6	-71,694	-925.8
Reference price ²	50.00	90.00	50.00	9.00	8.00	69.00
Nbr of stocks (in thousands)	6,633,610	6,633,610	6,633,610	6,633,610	6,633,610	6,633,610
Announcement Date	6/29/21	4/22/22	3/31/23	3/29/24	3/29/25	4/30/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PT REPOWER ASIA INDONESIA TBK	-	-	-	-	18.73M
SUN HUNG KAI PROPERTIES LIMITED	15.82x	5x	13.46x	3.2%	45.05B
CHINA RESOURCES LAND LIMITED	8.73x	1.51x	7.87x	4.07%	30.18B
MITSUBISHI ESTATE CO., LTD.	18.8x	4.1x	16.57x	1.3%	28.78B
EMAAR PROPERTIES	5.5x	0.66x	1.4x	9.09%	26.47B
MITSUI FUDOSAN CO., LTD.	14.25x	3.13x	14.96x	2.46%	25.91B
ALPHA DHABI HOLDING	8.16x	0.9x	3.29x	2.74%	20.87B
CK ASSET HOLDINGS LIMITED	10.81x	2.05x	9.59x	4.11%	20.47B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.46x	1.52x	12.68x	3.63%	19.29B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.59x	6.57x	17.49x	1.57%	19.61B
Average	11.79x	2.83x	10.81x	3.58%	23.67B
Weighted average by Cap.	12.22x	2.99x	10.98x	3.6%