Valuation PT Rohartindo Nusantara Luas Tbk

Stocks

End-of-day quote INDONESIA S.E. 2026-10-30			5-day change	1st Jan Change
38.00 ^IDR	-5.00%		-22.45%	-39.68%

10-28	PT Rohartindo Nusantara Luas Tbk Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
07-30	PT Rohartindo Nusantara Luas Tbk Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	157,850	125,051	106,601	129,151
Change	-	-20.78%	-14.75%	21.15%
Enterprise Value (EV) ¹	188,457	142,038	124,434	141,276
Change	-	-24.63%	-12.39%	13.53%
P/E	9.86x	4.18x	113x	-18.5x
PBR	0.97x	0.65x	0.55x	0.69x
PEG	-0.3x	0x	-1.2x	0x
Capitalization / Revenue	1.54x	0.84x	1.14x	2.18x
EV / Revenue	1.84x	0.96x	1.33x	2.38x
EV / EBITDA	8.96x	3.37x	23.3x	-39.4x
EV / EBIT	9.16x	3.44x	35x	-24.5x
EV / FCF	-3.67x	16.6x	-582x	14.8x
FCF Yield	-27.3%	6.04%	-0.17%	6.78%
Dividend per Share ²	-	-	0.21	-
Rate of return	-	-	0.4%	-
EPS ²	7.812	14.58	0.4582	-3.407
Distribution rate	-	-	45.8%	-
Net sales ¹	102,309	148,490	93,531	59,259
EBITDA ¹	21,032	42,157	5,343	-3,582
EBIT ¹	20,572	41,271	3,560	-5,769
Net income ¹	13,761	29,884	939.4	-6,985
Net Debt ¹	30,607	16,987	17,833	12,125
Reference price ²	77.00	61.00	52.00	63.00
Nbr of stocks (in thousands)	2,050,000	2,050,014	2,050,020	2,050,020
Announcement Date	4/10/23	3/27/24	3/24/25	4/27/26

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 ROHARTINDO NUSANTARA LUAS TBK	-	-	-	-	4.29M
WILLIAMS-SONOMA, INC.	25.43x	3.45x	16.47x	1.14%	29.77B
NITORI HOLDINGS CO., LTD.	20.82x	1.97x	9.27x	0.96%	12.21B
RH	21.63x	1.34x	8.58x	-.--%	2.78B
DUNELM GROUP PLC	11.63x	1.12x	6.67x	5.29%	2.34B
BOB'S DISCOUNT FURNITURE, INC.	15.36x	0.78x	7.84x	-.--%	2.17B
ARHAUS, INC.	23.2x	1.35x	11.97x	-.--%	1.76B
LEON'S FURNITURE LIMITED	12.09x	0.73x	5.83x	3.66%	1.29B
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD.	17.04x	-	-	2.03%	1.22B
Average	18.40x	1.53x	9.52x	1.64%	5.95B
Weighted average by Cap.	22.59x	2.64x	13.16x	1.22%