End-of-day quote
INDONESIA S.E.
06:00:00 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
22,075
IDR
|
-0.90%
|
|
-2.32%
|
-2.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
80,291,159
|
99,221,595
|
82,622,493
|
95,480,435
|
82,169,682
|
80,172,187
|
-
|
-
|
Enterprise Value (EV)
2 |
82,291
|
91,204
|
58,488
|
60,201
|
82,170
|
79,171
|
56,316
|
67,732
|
P/E ratio
|
7.1
x
|
16.5
x
|
8.04
x
|
4.59
x
|
3.99
x
|
4.77
x
|
5.38
x
|
5.17
x
|
Yield
|
5.64%
|
0.64%
|
5.6%
|
-
|
-
|
9.64%
|
8.28%
|
8.15%
|
Capitalization / Revenue
|
0.95
x
|
1.64
x
|
1.04
x
|
0.77
x
|
0.64
x
|
0.69
x
|
0.7
x
|
0.69
x
|
EV / Revenue
|
0.97
x
|
1.51
x
|
0.74
x
|
0.49
x
|
0.64
x
|
0.68
x
|
0.49
x
|
0.58
x
|
EV / EBITDA
|
3.28
x
|
5
x
|
2.47
x
|
1.6
x
|
2.11
x
|
2.42
x
|
1.88
x
|
2.18
x
|
EV / FCF
|
383
x
|
5.82
x
|
2.89
x
|
2.51
x
|
-
|
4.37
x
|
3.85
x
|
5.24
x
|
FCF Yield
|
0.26%
|
17.2%
|
34.6%
|
39.9%
|
-
|
22.9%
|
26%
|
19.1%
|
Price to Book
|
1.38
x
|
1.65
x
|
1.21
x
|
1.12
x
|
-
|
0.94
x
|
0.85
x
|
0.77
x
|
Nbr of stocks (in thousands)
|
3,730,135
|
3,730,135
|
3,730,135
|
3,661,762
|
3,631,809
|
3,631,809
|
-
|
-
|
Reference price
3 |
21,525
|
26,600
|
22,150
|
26,075
|
22,625
|
22,075
|
22,075
|
22,075
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/25/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
1IDR in Million2IDR in Billions3IDR Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
84,430
|
60,347
|
79,461
|
123,607
|
128,583
|
115,972
|
114,144
|
116,450
|
EBITDA
1 |
25,123
|
18,240
|
23,640
|
37,573
|
38,965
|
32,769
|
29,977
|
31,065
|
EBIT
1 |
16,605
|
8,294
|
14,876
|
29,133
|
29,723
|
24,050
|
20,975
|
21,883
|
Operating Margin
|
19.67%
|
13.74%
|
18.72%
|
23.57%
|
23.12%
|
20.74%
|
18.38%
|
18.79%
|
Earnings before Tax (EBT)
1 |
15,477
|
7,011
|
14,462
|
29,446
|
28,720
|
23,740
|
20,917
|
21,761
|
Net income
1 |
11,312
|
6,003
|
10,280
|
21,005
|
20,612
|
17,413
|
15,328
|
16,135
|
Net margin
|
13.4%
|
9.95%
|
12.94%
|
16.99%
|
16.03%
|
15.01%
|
13.43%
|
13.86%
|
EPS
2 |
3,033
|
1,609
|
2,756
|
5,679
|
5,675
|
4,629
|
4,104
|
4,271
|
Free Cash Flow
3 |
214,681
|
15,678,804
|
20,237,253
|
24,002,911
|
-
|
18,109,500
|
14,620,000
|
12,933,000
|
FCF margin
|
254.27%
|
25,981.18%
|
25,468.32%
|
19,418.66%
|
-
|
15,615.35%
|
12,808.37%
|
11,106.02%
|
FCF Conversion (EBITDA)
|
854.52%
|
85,960.61%
|
85,604.85%
|
63,883.8%
|
-
|
55,263.46%
|
48,770.55%
|
41,631.45%
|
FCF Conversion (Net income)
|
1,897.8%
|
261,174.11%
|
196,866.51%
|
114,271.8%
|
-
|
103,999.63%
|
95,383.28%
|
80,154.88%
|
Dividend per Share
2 |
1,213
|
171.0
|
1,240
|
-
|
-
|
2,128
|
1,828
|
1,799
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/25/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
1IDR in Billions2IDR3IDR in Million Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
|
33,192
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,986
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
9,520
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
5,305
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,523
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
15.98%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27.5%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
4,995
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,090
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
4,061
|
2,462
|
4,321
|
6,036
|
5,510
|
5,139
|
5,323
|
5,893
|
4,132
|
5,263
|
4,547
|
4,855
|
3,405
|
4,336
|
-
|
-
|
Net margin
|
12.23%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16.99%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
660.0
|
1,158
|
1,618
|
1,507
|
1,396
|
1,466
|
1,622
|
1,138
|
1,449
|
1,252
|
1,195
|
1,036
|
1,186
|
788.1
|
1,090
|
Dividend per Share
2 |
-
|
905.0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,039
|
-
|
-
|
Announcement Date
|
7/29/20
|
2/25/22
|
4/27/22
|
7/28/22
|
10/31/22
|
2/27/23
|
4/18/23
|
7/31/23
|
10/31/23
|
2/27/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
8,017
|
24,135
|
35,279
|
-
|
1,001
|
23,856
|
12,440
|
Leverage (Debt/EBITDA)
|
0.0796
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
214,681
|
15,678,804
|
20,237,253
|
24,002,911
|
-
|
18,109,500
|
14,620,000
|
12,933,000
|
ROE (net income / shareholders' equity)
|
20.2%
|
10.1%
|
16%
|
27.4%
|
-
|
20.3%
|
16.4%
|
15.5%
|
ROA (Net income/ Total Assets)
|
9.92%
|
5.68%
|
9.68%
|
16.6%
|
-
|
11.6%
|
9.64%
|
10.2%
|
Assets
1 |
113,997
|
105,757
|
106,181
|
126,520
|
-
|
150,242
|
158,980
|
158,217
|
Book Value Per Share
3 |
15,606
|
16,162
|
18,380
|
23,321
|
-
|
23,489
|
25,966
|
28,541
|
Cash Flow per Share
3 |
2,530
|
4,975
|
6,242
|
8,893
|
-
|
7,012
|
6,074
|
6,013
|
Capex
1 |
9,221
|
2,878
|
3,048
|
8,889
|
-
|
12,052
|
13,072
|
12,844
|
Capex / Sales
|
10.92%
|
4.77%
|
3.84%
|
7.19%
|
-
|
10.39%
|
11.45%
|
11.03%
|
Announcement Date
|
2/27/20
|
2/24/21
|
2/25/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
1IDR in Billions2IDR in Million3IDR Last Close Price
22,075
IDR Average target price
27,085
IDR Spread / Average Target +22.69% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.43% | 4.93B | | -1.59% | 1B | | -0.35% | 458M | | +12.95% | 224M | | -1.96% | 214M | | +12.33% | 187M | | +92.31% | 163M | | -10.26% | 55.37M | | +116.00% | 54.95M |
Coal Mining Support
|