End-of-day quote
INDONESIA S.E.
06:00:00 2024-05-16 pm EDT
|
5-day change
|
1st Jan Change
|
212
IDR
|
-1.85%
|
|
-3.64%
|
-21.48%
|
Fiscal Period: December |
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
22,503,150
|
17,669,140
|
-
|
-
|
Enterprise Value (EV)
2 |
22,503
|
16,783
|
16,535
|
16,738
|
P/E ratio
|
30.8
x
|
20.7
x
|
13.4
x
|
12.7
x
|
Yield
|
-
|
2.06%
|
3.1%
|
3.21%
|
Capitalization / Revenue
|
4.3
x
|
2.61
x
|
2.06
x
|
1.85
x
|
EV / Revenue
|
4.3
x
|
2.48
x
|
1.93
x
|
1.75
x
|
EV / EBITDA
|
14.4
x
|
7.11
x
|
5.13
x
|
4.63
x
|
EV / FCF
|
-
|
55.6
x
|
35.6
x
|
20.7
x
|
FCF Yield
|
-
|
1.8%
|
2.81%
|
4.84%
|
Price to Book
|
-
|
2.96
x
|
2.48
x
|
-
|
Nbr of stocks (in thousands)
|
83,345,000
|
83,345,000
|
-
|
-
|
Reference price
3 |
270.0
|
212.0
|
212.0
|
212.0
|
Announcement Date
|
3/9/24
|
-
|
-
|
-
|
1IDR in Million2IDR in Billions3IDR Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
5,231
|
6,778
|
8,584
|
9,542
|
EBITDA
1 |
-
|
1,561
|
2,359
|
3,220
|
3,617
|
EBIT
1 |
-
|
1,046
|
1,364
|
2,042
|
2,209
|
Operating Margin
|
-
|
19.99%
|
20.12%
|
23.79%
|
23.15%
|
Earnings before Tax (EBT)
1 |
-
|
950.4
|
1,277
|
1,694
|
2,101
|
Net income
1 |
460.4
|
687.8
|
935.9
|
1,424
|
1,539
|
Net margin
|
-
|
13.15%
|
13.81%
|
16.59%
|
16.12%
|
EPS
2 |
6.140
|
8.760
|
10.24
|
15.84
|
16.71
|
Free Cash Flow
3 |
-
|
-
|
302,000
|
464,000
|
810,000
|
FCF margin
|
-
|
-
|
4,455.78%
|
5,405.4%
|
8,488.63%
|
FCF Conversion (EBITDA)
|
-
|
-
|
12,802.09%
|
14,408.13%
|
22,391.89%
|
FCF Conversion (Net income)
|
-
|
-
|
32,267.91%
|
32,589.46%
|
52,646.19%
|
Dividend per Share
2 |
-
|
-
|
4.367
|
6.564
|
6.795
|
Announcement Date
|
7/7/23
|
3/9/24
|
-
|
-
|
-
|
1IDR in Billions2IDR3IDR in Million Fiscal Period: December |
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
|
-
|
1,420
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
432.3
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
30.46%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
299.9
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
21.12%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
3.290
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
-
|
5.431
|
-
|
Announcement Date
|
12/9/23
|
3/9/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
886
|
1,134
|
931
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-
|
-
|
302,000
|
464,000
|
810,000
|
ROE (net income / shareholders' equity)
|
-
|
-
|
18.3%
|
23.5%
|
24.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
11.9%
|
14.1%
|
15.9%
|
Assets
1 |
-
|
-
|
7,871
|
10,083
|
9,666
|
Book Value Per Share
3 |
-
|
-
|
71.60
|
85.60
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
1,728
|
1,743
|
1,765
|
Capex / Sales
|
-
|
-
|
25.49%
|
20.3%
|
18.49%
|
Announcement Date
|
7/7/23
|
3/9/24
|
-
|
-
|
-
|
1IDR in Billions2IDR in Million3IDR Average target price
350
IDR Spread / Average Target +65.09% Consensus |
1st Jan change
|
Capi.
|
---|
| -21.48% | 1.11B | | +5.30% | 4.14B | | +25.48% | 2.12B | | -.--% | 1.66B | | -28.10% | 1.62B | | -20.10% | 1.56B | | -13.16% | 1.36B | | -4.50% | 1.27B | | -12.53% | 1.14B | | -.--% | 818M |
Movie Theaters & Movie Products
|