Stock ASDM PT ASURANSI DAYIN MITRA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Asuransi Dayin Mitra Tbk

Equities

ASDM

ID1000090905

Property & Casualty Insurance

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-07-08 pm EDT 		5-day change 1st Jan Change
468 IDR +0.43% Intraday chart for PT Asuransi Dayin Mitra Tbk -8.24% -0.43%
Apr. 29 PT Asuransi Dayin Mitra Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 28 PT Asuransi Dayin Mitra Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 223,680 209,280 170,880 183,360 172,800 180,480
Enterprise Value (EV) 1 207,933 167,100 163,645 176,258 167,208 170,870
P/E ratio 5.88 x 7.52 x 6.38 x 9.04 x 9.31 x 8.58 x
Yield 6.27% 7.16% 10.7% 7.54% 7.33% 8.51%
Capitalization / Revenue 1.17 x 1.02 x 0.94 x 1.06 x 0.94 x 0.89 x
EV / Revenue 1.09 x 0.81 x 0.9 x 1.02 x 0.91 x 0.84 x
EV / EBITDA 4.43 x 4.06 x 4.45 x 6.22 x 6.57 x 6.35 x
EV / FCF 6.71 x 4.3 x -5.03 x 6.2 x 10.8 x 5.24 x
FCF Yield 14.9% 23.3% -19.9% 16.1% 9.25% 19.1%
Price to Book 0.69 x 0.63 x 0.49 x 0.51 x 0.47 x 0.49 x
Nbr of stocks (in thousands) 384,000 384,000 384,000 384,000 384,000 384,000
Reference price 2 582.5 545.0 445.0 477.5 450.0 470.0
Announcement Date 3/29/19 4/1/20 6/11/21 4/19/22 4/3/23 3/28/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 190,574 205,571 181,399 172,382 183,623 203,831
EBITDA 1 46,950 41,115 36,796 28,352 25,464 26,923
EBIT 1 41,268 35,351 31,056 22,907 20,998 22,956
Operating Margin 21.65% 17.2% 17.12% 13.29% 11.44% 11.26%
Earnings before Tax (EBT) 1 49,029 33,647 31,061 22,837 25,125 26,354
Net income 1 38,059 27,839 26,805 20,284 18,551 21,038
Net margin 19.97% 13.54% 14.78% 11.77% 10.1% 10.32%
EPS 2 99.11 72.50 69.80 52.82 48.31 54.79
Free Cash Flow 1 30,991 38,897 -32,533 28,437 15,469 32,636
FCF margin 16.26% 18.92% -17.93% 16.5% 8.42% 16.01%
FCF Conversion (EBITDA) 66.01% 94.6% - 100.3% 60.75% 121.22%
FCF Conversion (Net income) 81.43% 139.72% - 140.19% 83.39% 155.13%
Dividend per Share 2 36.50 39.00 47.50 36.00 33.00 40.00
Announcement Date 3/29/19 4/1/20 6/11/21 4/19/22 4/3/23 3/28/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 15,747 42,180 7,235 7,102 5,592 9,610
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 30,991 38,897 -32,533 28,437 15,469 32,636
ROE (net income / shareholders' equity) 12.3% 8.47% 7.82% 5.7% 5.1% 5.71%
ROA (Net income/ Total Assets) 2.41% 1.99% 1.92% 1.7% 1.53% 1.53%
Assets 1 1,577,373 1,398,315 1,393,388 1,192,006 1,209,878 1,372,431
Book Value Per Share 2 841.0 870.0 916.0 937.0 951.0 968.0
Cash Flow per Share 2 41.00 110.0 37.20 29.30 33.60 35.70
Capex 1 2,990 8,537 1,593 1,558 2,702 11,952
Capex / Sales 1.57% 4.15% 0.88% 0.9% 1.47% 5.86%
Announcement Date 3/29/19 4/1/20 6/11/21 4/19/22 4/3/23 3/28/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Property & Casualty Insurance

1st Jan change Capi.
PT ASURANSI DAYIN MITRA TBK Stock PT Asuransi Dayin Mitra Tbk
-0.43% 11.06M
TOKIO MARINE HOLDINGS, INC. Stock Tokio Marine Holdings, Inc.
+86.91% 76.41B
AMERICAN INTERNATIONAL GROUP, INC. Stock American International Group, Inc.
+11.81% 50.27B
THE TRAVELERS COMPANIES Stock The Travelers Companies
+6.64% 46.52B
THE ALLSTATE CORPORATION Stock The Allstate Corporation
+13.39% 41.89B
MS&AD INSURANCE GROUP HOLDINGS, INC. Stock MS&AD Insurance Group Holdings, Inc.
+112.59% 37.02B
ARCH CAPITAL GROUP LTD. Stock Arch Capital Group Ltd.
+31.95% 36.65B
INTACT FINANCIAL CORPORATION Stock Intact Financial Corporation
+14.30% 30.46B
FAIRFAX FINANCIAL HOLDINGS LIMITED Stock Fairfax Financial Holdings Limited
+27.42% 25.46B
SAMPO OYJ Stock Sampo Oyj
-0.78% 21.16B
Other Property & Casualty Insurance
  1. Stock Market
  2. Equities
  3. ASDM Stock
  4. Financials PT Asuransi Dayin Mitra Tbk