Valuation PT Unilever Indonesia Tbk

Equities

End-of-day quote INDONESIA S.E. Other stock markets 2025-12-12			5-day change	1st Jan Change
2,630.00 ^IDR	-0.38%		-2.95%	+39.52%

11-06	Danareksa Upgrades Unilever Indonesia to Buy from Hold; Price Target is IDR3,200	MT
10-22	Unilever Indonesia posts 9m profit 3.335 trln Rupiah	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	280,402,500	156,796,500	179,305,000	134,669,500	71,912,750	99,890,644	-	-
Change	-	-44.08%	14.36%	-24.89%	-46.6%	38.91%	-	-
Enterprise Value (EV) ¹	283,533	158,321	179,402	133,649	72,692	98,541	98,933	98,283
Change	-	-44.16%	13.32%	-25.5%	-45.61%	35.56%	0.4%	-0.66%
P/E ratio	39.1x	27.2x	33.3x	28x	21.4x	23.2x	23x	22x
PBR	56.8x	36.3x	44.9x	39.8x	33.5x	30.3x	31.1x	30.9x
PEG	-	-1.4x	-5.03x	-2.6x	-0.7x	0.8x	19.81x	4.88x
Capitalization / Revenue	6.53x	3.96x	4.35x	3.49x	2.05x	2.82x	2.79x	2.69x
EV / Revenue	6.6x	4x	4.35x	3.46x	2.07x	2.78x	2.77x	2.64x
EV / EBITDA	26.9x	18.1x	22.1x	18.5x	13.7x	15.3x	15.1x	14.5x
EV / EBIT	29.9x	20.6x	25.4x	21.3x	16.5x	17.5x	17.3x	16.4x
EV / FCF	36.8x	21.6x	24.2x	21.3x	25.2x	22.1x	21.4x	20.4x
FCF Yield	2.72%	4.62%	4.14%	4.7%	3.97%	4.52%	4.67%	4.9%
Dividend per Share ³	194	150	140	-	-	104.1	116.3	112.6
Rate of return	2.64%	3.65%	2.98%	-	-	3.96%	4.42%	4.28%
EPS ³	188	151	141	126	88	113.2	114.5	119.7
Distribution rate	103%	99.3%	99.3%	-	-	91.9%	102%	94.1%
Net sales ¹	42,972	39,546	41,219	38,611	35,139	35,420	35,743	37,164
EBITDA ¹	10,554	8,756	8,123	7,233	5,292	6,437	6,534	6,791
EBIT ¹	9,471	7,678	7,070	6,279	4,415	5,645	5,712	5,988
Net income ¹	7,164	5,758	5,365	4,801	3,369	4,787	4,352	4,554
Net Debt ¹	3,131	1,525	97.12	-1,021	778.8	-1,350	-957.6	-1,608
Reference price ³	7,350.00	4,110.00	4,700.00	3,530.00	1,885.00	2,630.00	2,630.00	2,630.00
Nbr of stocks (in thousands)	38,150,000	38,150,000	38,150,000	38,150,000	38,150,000	37,981,233	-	-
Announcement Date	2/3/21	2/10/22	2/9/23	2/7/24	2/13/25	-	-	-

¹IDR in Million²IDR in Billions³IDR

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 UNILEVER INDONESIA TBK	23.23x	2.78x	15.31x	3.96%	6B
RECKITT BENCKISER GROUP PLC	20.78x	3.4x	12.16x	3.53%	53.93B
CHURCH & DWIGHT CO., INC.	25.81x	3.57x	15.67x	1.4%	20.32B
THE CLOROX COMPANY	18.28x	2.42x	12.33x	4.79%	12.69B
REYNOLDS CONSUMER PRODUCTS INC.	16.84x	1.8x	10.01x	3.75%	5.14B
LION CORPORATION	17.53x	0.81x	6.4x	1.83%	2.89B
WD-40 COMPANY	33.58x	4.28x	22.76x	-	2.76B
JYOTHY LABS LIMITED	28.5x	3.31x	20.28x	1.6%	1.15B
Average	23.07x	2.80x	14.36x	2.98%	13.11B
Weighted average by Cap.	21.73x	3.15x	13.14x	3.23%