Stock SMBR PT SEMEN BATURAJA (PERSERO) TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Semen Baturaja (Persero) Tbk

Equities

SMBR

ID1000127806

Construction Materials

End-of-day quote INDONESIA S.E.
Other stock markets
 18:00:00 2024-04-25 EDT 		5-day change 1st Jan Change
232 IDR -1.69% Intraday chart for PT Semen Baturaja (Persero) Tbk -3.33% -16.55%
03-11 PT Semen Baturaja Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Semen Baturaja Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 17,381,935 4,370,315 10,578,149 6,158,171 3,833,958 2,761,245
Enterprise Value (EV) 1 18,333,848 5,753,282 11,943,647 7,365,901 4,750,601 3,554,614
P/E ratio 228 x 145 x 1,065 x 119 x 40.4 x 22.7 x
Yield 0.11% - - - - -
Capitalization / Revenue 8.71 x 2.19 x 6.14 x 3.52 x 2.04 x 1.35 x
EV / Revenue 9.19 x 2.88 x 6.94 x 4.21 x 2.52 x 1.74 x
EV / EBITDA 44.5 x 14.6 x 29.5 x 18.8 x 11.5 x 7.79 x
EV / FCF -50.2 x -24.3 x 50.5 x 38.4 x 18.4 x 112 x
FCF Yield -1.99% -4.11% 1.98% 2.6% 5.44% 0.89%
Price to Book 5 x 1.26 x 3.1 x 1.78 x 1.24 x 0.87 x
Nbr of stocks (in thousands) 9,932,534 9,932,534 9,932,534 9,932,534 9,932,534 9,932,534
Reference price 2 1,750 440.0 1,065 620.0 386.0 278.0
Announcement Date 19-02-28 20-05-29 21-04-01 22-02-26 23-03-08 24-03-11
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,995,808 1,999,517 1,721,907 1,751,586 1,881,767 2,040,679
EBITDA 1 411,625 393,628 404,989 390,855 412,632 456,536
EBIT 1 260,316 231,190 215,723 234,765 260,377 251,570
Operating Margin 13.04% 11.56% 12.53% 13.4% 13.84% 12.33%
Earnings before Tax (EBT) 1 145,357 86,572 36,468 68,354 115,267 162,583
Net income 1 76,072 30,072 10,985 51,816 94,827 121,571
Net margin 3.81% 1.5% 0.64% 2.96% 5.04% 5.96%
EPS 2 7.659 3.028 1.000 5.217 9.547 12.24
Free Cash Flow 1 -365,455 -236,378 236,460 191,691 258,202 31,793
FCF margin -18.31% -11.82% 13.73% 10.94% 13.72% 1.56%
FCF Conversion (EBITDA) - - 58.39% 49.04% 62.57% 6.96%
FCF Conversion (Net income) - - 2,152.66% 369.95% 272.29% 26.15%
Dividend per Share 2 1.910 - - - - -
Announcement Date 19-02-28 20-05-29 21-04-01 22-02-26 23-03-08 24-03-11
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 951,912 1,382,967 1,365,498 1,207,730 916,643 793,369
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.313 x 3.513 x 3.372 x 3.09 x 2.221 x 1.738 x
Free Cash Flow 1 -365,455 -236,378 236,460 191,691 258,202 31,793
ROE (net income / shareholders' equity) 2.21% 0.86% 0.32% 1.51% 3.12% 3.9%
ROA (Net income/ Total Assets) 3.07% 2.6% 2.38% 2.54% 3.1% 3.11%
Assets 1 2,477,753 1,156,050 460,666 2,040,313 3,054,404 3,904,514
Book Value Per Share 2 350.0 351.0 343.0 349.0 311.0 318.0
Cash Flow per Share 2 46.90 18.70 36.50 53.80 52.60 9.910
Capex 1 214,672 256,496 117,842 32,665 48,360 97,410
Capex / Sales 10.76% 12.83% 6.84% 1.86% 2.57% 4.77%
Announcement Date 19-02-28 20-05-29 21-04-01 22-02-26 23-03-08 24-03-11
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Cement & Concrete Manufacturing

1st Jan change Capi.
PT SEMEN BATURAJA (PERSERO) TBK Stock PT Semen Baturaja (Persero) Tbk
-16.55% 142M
HOLCIM LTD Stock Holcim Ltd
+19.81% 48.58B
JAMES HARDIE INDUSTRIES PLC Stock James Hardie Industries plc
-2.89% 15.52B
SHREE CEMENT LIMITED Stock Shree Cement Limited
-15.75% 10.44B
EAGLE MATERIALS INC. Stock Eagle Materials Inc.
+26.55% 8.84B
DANGOTE CEMENT PLC Stock Dangote Cement Plc
+105.28% 8.27B
XINJIANGTIANSHAN CEMENT CO.,LTD Stock Xinjiangtianshan Cement Co.,Ltd
-0.30% 7.96B
TAIWAN CEMENT CORP. Stock Taiwan Cement Corp.
-8.75% 7.34B
BUZZI S.P.A. Stock Buzzi S.p.A.
+23.60% 6.73B
ACC LTD Stock ACC Ltd
+14.55% 5.7B
Cement & Concrete Manufacturing
  1. Stock Market
  2. Equities
  3. SMBR Stock
  4. Financials PT Semen Baturaja (Persero) Tbk