Stock JAYA PT ARMADA BERJAYA TRANS TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Armada Berjaya Trans Tbk

Equities

JAYA

ID1000148109

Air Freight & Logistics

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-07-11 pm EDT 		5-day change 1st Jan Change
89 IDR 0.00% Intraday chart for PT Armada Berjaya Trans Tbk 0.00% -21.93%
May. 10 PT Armada Berjaya Trans Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 28 PT Armada Berjaya Trans Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 31,125 48,000 146,250 86,724 91,029
Enterprise Value (EV) 1 56,212 55,029 151,404 87,031 106,175
P/E ratio 21.1 x 15.9 x 14.5 x 19.6 x 8.87 x
Yield - - - 5.5% -
Capitalization / Revenue 0.49 x 0.73 x 2.02 x 1.09 x 1.07 x
EV / Revenue 0.89 x 0.84 x 2.09 x 1.1 x 1.25 x
EV / EBITDA 3.37 x 4.14 x 9.99 x 5.87 x 5.95 x
EV / FCF -1.58 x 7.22 x -2.41 x 4.47 x 4.22 x
FCF Yield -63.3% 13.9% -41.4% 22.4% 23.7%
Price to Book 0.49 x 0.72 x 1.33 x 0.74 x 0.75 x
Nbr of stocks (in thousands) 375,000 375,000 750,000 795,629 798,499
Reference price 2 83.00 128.0 195.0 109.0 114.0
Announcement Date 3/26/20 3/8/21 3/28/22 4/12/23 3/28/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 30,770 63,419 65,475 72,428 79,237 84,806
EBITDA 1 8,600 16,699 13,299 15,158 14,820 17,847
EBIT 1 3,461 5,525 4,968 7,242 6,875 8,959
Operating Margin 11.25% 8.71% 7.59% 10% 8.68% 10.56%
Earnings before Tax (EBT) 1 1,652 2,789 4,277 6,258 5,888 12,788
Net income 1 568.2 1,472 3,027 5,692 4,337 10,232
Net margin 1.85% 2.32% 4.62% 7.86% 5.47% 12.07%
EPS 2 1.532 3.926 8.070 13.47 5.570 12.85
Free Cash Flow 1 -5,189 -35,572 7,627 -62,724 19,483 25,149
FCF margin -16.86% -56.09% 11.65% -86.6% 24.59% 29.66%
FCF Conversion (EBITDA) - - 57.35% - 131.47% 140.92%
FCF Conversion (Net income) - - 251.94% - 449.19% 245.79%
Dividend per Share - - - - 6.000 -
Announcement Date 4/1/19 3/26/20 3/8/21 3/28/22 4/12/23 3/28/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 26,842 25,087 7,029 5,154 307 15,146
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.121 x 1.502 x 0.5286 x 0.34 x 0.0207 x 0.8487 x
Free Cash Flow 1 -5,189 -35,572 7,627 -62,724 19,483 25,149
ROE (net income / shareholders' equity) 4.21% 3.43% 4.63% 6.43% 3.81% 8.56%
ROA (Net income/ Total Assets) 4.93% 4.78% 3.55% 4.43% 3.39% 3.75%
Assets 1 11,526 30,820 85,168 128,363 127,956 272,560
Book Value Per Share 2 97.20 171.0 178.0 147.0 148.0 152.0
Cash Flow per Share 2 2.330 1.380 16.40 4.710 10.10 9.900
Capex 1 7,388 44,894 2,018 37,971 2,256 3,413
Capex / Sales 24.01% 70.79% 3.08% 52.43% 2.85% 4.02%
Announcement Date 4/1/19 3/26/20 3/8/21 3/28/22 4/12/23 3/28/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Freight Logistics

1st Jan change Capi.
PT ARMADA BERJAYA TRANS TBK Stock PT Armada Berjaya Trans Tbk
-21.93% 4.39M
SAL SAUDI LOGISTICS SERVICES COMPANY Stock SAL Saudi Logistics Services Company
+60.19% 6.64B
JD LOGISTICS, INC. Stock JD Logistics, Inc.
-11.15% 6.64B
DELHIVERY LIMITED Stock Delhivery Limited
-2.79% 3.34B
ID LOGISTICS GROUP Stock ID Logistics Group
+29.74% 2.67B
EXPOLANKA HOLDINGS PLC Stock Expolanka Holdings PLC
+5.06% 971M
SHENZHEN EASTTOP SUPPLY CHAIN MANAGEMENT CO., LTD. Stock Shenzhen Easttop Supply Chain Management Co., Ltd.
-14.64% 583M
SHANDONG XINNENG TAISHAN POWER GENERATION CO.,LTD. Stock Shandong Xinneng Taishan Power Generation Co.,Ltd.
-41.30% 428M
CHINA MASTER LOGISTICS CO., LTD. Stock China Master Logistics Co., Ltd.
-13.54% 427M
SHANGHAI SHINE-LINK INTERNATIONAL LOGISTICS CO., LTD. Stock Shanghai Shine-Link International Logistics Co., Ltd.
-18.34% 399M
Freight Logistics
  1. Stock Market
  2. Equities
  3. JAYA Stock
  4. Financials PT Armada Berjaya Trans Tbk