Stock BMRI PT BANK MANDIRI (PERSERO) TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Bank Mandiri (Persero) Tbk

Equities

BMRI

ID1000095003

Banks

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-06-11 pm EDT 		5-day change 1st Jan Change
5,925 IDR -3.27% Intraday chart for PT Bank Mandiri (Persero) Tbk -3.66% -2.07%
May. 07 Nomura Adjusts Bank Mandiri’s Price Target to 7,200 Rupiahs From 7,850 Rupiahs, Keeps at Buy MT
May. 02 Bank Mandiri Shares Dive on Tight Liquidity Pressures DJ

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 358,166,667 294,942,762 327,584,648 463,166,667 564,666,667 571,666,667 - -
Enterprise Value (EV) 1 358,166,667 294,942,762 327,584,648 463,166,667 564,666,667 571,666,667 571,666,667 571,666,667
P/E ratio 13 x 17.2 x 11.7 x 11.2 x 10.3 x 9.76 x 8.77 x 7.9 x
Yield 4.6% 3.48% 5.13% 3.63% - 6.02% 6.47% 7.17%
Capitalization / Revenue 4.02 x 3.4 x 3.05 x 3.79 x 4.14 x 3.83 x 3.5 x 3.19 x
EV / Revenue 4.02 x 3.4 x 3.05 x 3.79 x 4.14 x 3.83 x 3.5 x 3.19 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.75 x 1.56 x 1.6 x 2.02 x 2.16 x 1.95 x 1.74 x 1.59 x
Nbr of stocks (in thousands) 93,333,333 93,262,533 93,262,533 93,333,333 93,333,333 93,333,333 - -
Reference price 2 3,838 3,162 3,512 4,962 6,050 5,925 5,925 5,925
Announcement Date 1/27/20 1/28/21 1/28/22 2/14/23 1/31/24 - - -
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 89,106 86,768 107,245 122,184 136,409 149,153 163,346 179,352
EBITDA - - - - - - - -
EBIT 1 48,524 45,880 57,706 68,924 82,542 93,525 103,986 115,300
Operating Margin 54.46% 52.88% 53.81% 56.41% 60.51% 62.7% 63.66% 64.29%
Earnings before Tax (EBT) 1 36,441 23,298 38,358 56,378 74,685 78,337 87,736 97,711
Net income 1 27,482 17,119 28,028 41,171 55,060 57,197 63,808 71,156
Net margin 30.84% 19.73% 26.13% 33.7% 40.36% 38.35% 39.06% 39.67%
EPS 2 294.4 183.5 300.5 441.3 589.9 607.0 675.6 750.0
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 176.7 110.1 180.3 180.3 - 356.7 383.3 424.8
Announcement Date 1/27/20 1/28/21 1/28/22 2/14/23 1/31/24 - - -
1IDR in Billions2IDR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 31,864 29,712 25,933 - 31,391 - 32,674 33,918 - 34,115 35,703 33,704 35,715 37,333 38,385 37,664 -
EBITDA - - - - - - - - - - - - - - - - -
EBIT 14,572 - 14,035 35,472 18,571 17,763 20,398 21,640 - 20,216 20,288 21,429 - - - - -
Operating Margin 45.73% - 54.12% - 59.16% - 62.43% 63.8% - 59.26% 56.82% 63.58% - - - - -
Earnings before Tax (EBT) 10,948 - 14,052 - - - 17,256 17,183 - 18,772 21,473 17,603 - - - - -
Net income 8,799 - 10,178 20,209 - 10,518 12,560 12,672 25,232 13,832 15,997 12,702 - - - - -
Net margin 27.61% - 39.25% - - - 38.44% 37.36% - 40.54% 44.8% 37.69% - - - - -
EPS 2 - - - - - - - 91.31 - 58.08 171.4 136.1 151.1 153.4 168.7 - -
Dividend per Share 2 180.3 - - - - 180.3 - - - - - - - - - 356.0 -
Announcement Date 1/28/22 4/28/22 8/8/22 8/8/22 10/27/22 2/14/23 4/18/23 7/31/23 7/31/23 10/30/23 1/31/24 4/30/24 - - - - -
1IDR in Billions2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 14.2% 9.16% 16.2% 19% 22.4% 20.8% 20.9% 21.1%
ROA (Net income/ Total Assets) 2.18% 1.25% 2.53% 2.21% 2.64% 2.57% 2.6% 2.63%
Assets 1 1,260,249 1,373,794 1,107,832 1,859,055 2,083,399 2,224,830 2,453,362 2,710,239
Book Value Per Share 2 2,192 2,028 2,195 2,462 2,795 3,040 3,400 3,731
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 1/27/20 1/28/21 1/28/22 2/14/23 1/31/24 - - -
1IDR in Billions2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for PT Bank Mandiri (Persero) Tbk

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
24
Last Close Price
5,925 IDR
Average target price
7,407 IDR
Spread / Average Target
+25.02%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Banks

1st Jan change Capi.
PT BANK MANDIRI (PERSERO) TBK Stock PT Bank Mandiri (Persero) Tbk
-2.07% 35.09B
JPMORGAN CHASE & CO. Stock JPMorgan Chase & Co.
+12.60% 558B
BANK OF AMERICA CORPORATION Stock Bank of America Corporation
+17.05% 304B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED Stock Industrial and Commercial Bank of China Limited
+13.09% 251B
WELLS FARGO & COMPANY Stock Wells Fargo & Company
+16.42% 199B
CHINA CONSTRUCTION BANK CORPORATION Stock China Construction Bank Corporation
+18.06% 180B
BANK OF CHINA LIMITED Stock Bank of China Limited
+24.16% 170B
HSBC HOLDINGS PLC Stock HSBC Holdings plc
+7.29% 159B
ROYAL BANK OF CANADA Stock Royal Bank of Canada
+8.08% 149B
HDFC BANK LIMITED Stock HDFC Bank Limited
-7.90% 142B
Other Banks
  1. Stock Market
  2. Equities
  3. BMRI Stock
  4. Financials PT Bank Mandiri (Persero) Tbk