Financials PT Wahana Ottomitra Multiartha Tbk

Equities

WOMF

ID1000100209

Consumer Lending

End-of-day quote INDONESIA S.E. 18:00:00 2024-04-29 EDT 5-day change 1st Jan Change
386 IDR +3.76% Intraday chart for PT Wahana Ottomitra Multiartha Tbk +1.05% +6.04%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,086,222 960,889 884,296 856,444 898,222 1,267,259
Enterprise Value (EV) 1 7,062,900 6,699,241 4,060,538 3,954,975 4,225,888 5,468,169
P/E ratio 5.05 x 3.7 x 15.4 x 7.74 x 4.55 x 5.36 x
Yield 5.93% 8.11% - 3.86% 6.59% 5.6%
Capitalization / Revenue 0.85 x 0.72 x 1 x 0.97 x 0.83 x 1.06 x
EV / Revenue 5.55 x 5.02 x 4.59 x 4.5 x 3.91 x 4.58 x
EV / EBITDA - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book 0.93 x 0.7 x 0.73 x 0.64 x 0.59 x 0.75 x
Nbr of stocks (in thousands) 3,481,481 3,481,481 3,481,481 3,481,481 3,481,481 3,481,481
Reference price 2 312.0 276.0 254.0 246.0 258.0 364.0
Announcement Date 19-02-14 20-02-19 21-02-25 22-02-18 23-02-20 24-02-23
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,272,254 1,335,263 884,826 878,747 1,079,429 1,193,648
EBITDA - - - - - -
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 287,163 371,066 93,955 155,244 282,249 322,609
Net income 1 215,183 259,671 57,378 110,610 197,603 236,407
Net margin 16.91% 19.45% 6.48% 12.59% 18.31% 19.81%
EPS 2 61.81 74.59 16.48 31.77 56.76 67.90
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 18.50 22.37 - 9.500 17.00 20.37
Announcement Date 19-02-14 20-02-19 21-02-25 22-02-18 23-02-20 24-02-23
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 5,976,678 5,738,352 3,176,242 3,098,531 3,327,666 4,200,910
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) 19.9% 20.4% 4.44% 8.69% 13.8% 14.7%
ROA (Net income/ Total Assets) 2.6% 3.04% 0.85% 2.12% 3.66% 3.85%
Assets 1 8,286,787 8,549,402 6,777,463 5,217,453 5,397,072 6,141,080
Book Value Per Share 2 337.0 394.0 349.0 383.0 435.0 487.0
Cash Flow per Share 2 357.0 216.0 182.0 129.0 139.0 98.50
Capex 1 81,995 37,986 20,370 32,759 29,013 49,949
Capex / Sales 6.44% 2.84% 2.3% 3.73% 2.69% 4.18%
Announcement Date 19-02-14 20-02-19 21-02-25 22-02-18 23-02-20 24-02-23
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. WOMF Stock
  4. Financials PT Wahana Ottomitra Multiartha Tbk