Stock NASI PT WAHANA INTI MAKMUR TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Wahana Inti Makmur Tbk

Equities

NASI

ID1000165301

Fishing & Farming

End-of-day quote INDONESIA S.E.
Other stock markets
 18:00:00 2024-06-13 EDT 		5-day change 1st Jan Change
181 IDR +2.84% Intraday chart for PT Wahana Inti Makmur Tbk +11.73% +135.06%
04-30 PT Wahana Inti Makmur Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
2023 PT Wahana Inti Makmur Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 180,858 81,547 62,170
Enterprise Value (EV) 1 169,069 80,020 64,549
P/E ratio 166 x 79 x 172 x
Yield - - -
Capitalization / Revenue 4 x 1.38 x 0.78 x
EV / Revenue 3.74 x 1.36 x 0.81 x
EV / EBITDA 97.3 x 30.2 x 22.8 x
EV / FCF -6,885,995 x -7,466,528 x -16,681,146 x
FCF Yield -0% -0% -0%
Price to Book 3.09 x 1.37 x 1.04 x
Nbr of stocks (in thousands) 807,400 807,400 807,400
Reference price 2 224.0 101.0 77.00
Announcement Date 22-06-23 23-04-01 24-04-30
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 20,697 35,561 40,538 45,222 59,036 79,208
EBITDA 1 1,943 4,587 3,262 1,738 2,646 2,837
EBIT 1 1,796 4,149 2,425 778.9 1,461 1,179
Operating Margin 8.68% 11.67% 5.98% 1.72% 2.48% 1.49%
Earnings before Tax (EBT) 1 1,701 3,396 1,395 775 1,400 807.2
Net income 1 1,289 2,570 1,050 532.7 1,032 362.1
Net margin 6.23% 7.23% 2.59% 1.18% 1.75% 0.46%
EPS 2 115.1 229.5 15.13 1.351 1.278 0.4485
Free Cash Flow - -2,699 -981 -24,553 -10,717 -3,870
FCF margin - -7.59% -2.42% -54.29% -18.15% -4.89%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 21-12-06 21-12-06 21-12-06 22-06-23 23-04-01 24-04-30
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 4,375 8,599 4,323 - - 2,379
Net Cash position 1 - - - 11,789 1,527 -
Leverage (Debt/EBITDA) 2.252 x 1.875 x 1.325 x - - 0.8387 x
Free Cash Flow - -2,699 -981 -24,553 -10,717 -3,870
ROE (net income / shareholders' equity) - 56.4% 10.7% 1.47% 1.75% 0.61%
ROA (Net income/ Total Assets) - 17.9% 7.57% 1.09% 1.32% 1.02%
Assets 1 - 14,389 13,875 48,936 77,975 35,474
Book Value Per Share 2 292.0 522.0 - 72.50 73.80 74.30
Cash Flow per Share 2 5.250 47.10 - 20.50 10.60 10.90
Capex 1 560 1,765 332 17,171 947 -
Capex / Sales 2.71% 4.96% 0.82% 37.97% 1.6% -
Announcement Date 21-12-06 21-12-06 21-12-06 22-06-23 23-04-01 24-04-30
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Grain (Crop) Production

1st Jan change Capi.
PT WAHANA INTI MAKMUR TBK Stock PT Wahana Inti Makmur Tbk
+135.06% 8.91M
YUAN LONG PING HIGH-TECH AGRICULTURE CO., LTD. Stock Yuan Long Ping High-Tech Agriculture Co., Ltd.
-25.74% 1.9B
JIANGSU PROVINCIAL AGRICULTURAL RECLAMATION AND DEVELOPMENT CO.,LTD. Stock Jiangsu Provincial Agricultural Reclamation and Development Co.,Ltd.
-6.84% 1.81B
SHANDONGDENGHAI SEEDS CO.,LTD Stock ShanDongDenghai Seeds Co.,Ltd
-33.33% 1.07B
WINALL HI-TECH SEED CO., LTD. Stock Winall Hi-tech Seed Co., Ltd.
-19.57% 880M
GDH SUPERTIME GROUP COMPANY LIMITED Stock GDH Supertime Group Company Limited
-10.95% 743M
CRESUD SOCIEDAD ANÓNIMA, COMERCIAL, INMOBILIARIA, FINANCIERA Y AGROPECUARIA Stock Cresud Sociedad Anónima, Comercial, Inmobiliaria, Financiera y Agropecuaria
+15.78% 700M
PT SAWIT SUMBERMAS SARANA TBK. Stock PT Sawit Sumbermas Sarana Tbk.
-4.78% 578M
BRASILAGRO - COMPANHIA BRASILEIRA DE PROPRIEDADES AGRÍCOLAS Stock BrasilAgro - Companhia Brasileira de Propriedades Agrícolas
-4.31% 475M
BOA SAFRA SEMENTES S.A. Stock Boa Safra Sementes S.A.
-9.98% 369M
Grain (Crop) Production
  1. Stock Market
  2. Equities
  3. NASI Stock
  4. Financials PT Wahana Inti Makmur Tbk