PT SUMBER TANI AGUNG RESOURCES TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 765 IDR | -1.29% |
|
+3.38% | -15.93% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 11,394,024 | 9,922,069 | 8,341,080 | - |
| Enterprise Value (EV) 1 | 11,394,181 | 9,922,069 | 8,341,080 | 8,341,080 |
| P/E ratio | - | - | - | - |
| Yield | - | - | 4.97% | 9.28% |
| Capitalization / Revenue | 1.88 x | 1.88 x | 1.29 x | 1.14 x |
| EV / Revenue | 1.88 x | 1.88 x | 1.29 x | 1.14 x |
| EV / EBITDA | 6.05 x | - | 3.17 x | 2.84 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | 2.66 x | - | 1.43 x | 1.22 x |
| Nbr of stocks (in thousands) | 10,903,373 | 10,903,373 | 10,903,373 | - |
| Reference price 2 | 1,045 | 910.0 | 765.0 | 765.0 |
| Announcement Date | 23-03-21 | 24-03-25 | - | - |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 5,884 | 6,045 | 5,285 | 6,461 | 7,322 |
| EBITDA 1 | - | 1,922 | 1,884 | - | 2,634 | 2,933 |
| EBIT 1 | - | 1,657 | 1,586 | - | 2,287 | 2,578 |
| Operating Margin | - | 28.17% | 26.23% | - | 35.4% | 35.21% |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income | 410 | - | - | - | - | - |
| Net margin | - | - | - | - | - | - |
| EPS | 436.0 | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | 38.00 | 71.00 |
| Announcement Date | 22-02-09 | 22-04-04 | 23-03-21 | 24-03-25 | - | - |
1IDR in Billions2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | 1,269 | 156 | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.6603 x | 0.0829 x | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 45.8% | 31.7% | - | 29.4% | 27.9% |
| ROA (Net income/ Total Assets) | - | - | - | - | 21.6% | 21.7% |
| Assets | - | - | - | - | - | - |
| Book Value Per Share 1 | - | 274.0 | 393.0 | - | 534.0 | 626.0 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 2 | - | - | - | - | 570 | 570 |
| Capex / Sales | - | - | - | - | 8.82% | 7.78% |
| Announcement Date | 22-02-09 | 22-04-04 | 23-03-21 | 24-03-25 | - | - |
1IDR2IDR in Billions
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
765
IDR
Average target price
1,050
IDR
Spread / Average Target
+37.25%
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -15.93% | 519M | |
| +14.54% | 3.36B | |
| -95.58% | 1.61B | |
| -3.35% | 1.59B | |
| +1.62% | 1.28B | |
| -.--% | 1.22B | |
| -12.02% | 1.21B | |
| 0.00% | 1.2B | |
| +1.22% | 1.18B | |
| -12.19% | 1.18B |
- Stock Market
- Equities
- STAA Stock
- Financials PT Sumber Tani Agung Resources Tbk