End-of-day quote
INDONESIA S.E.
06:00:00 2024-07-14 pm EDT
|
5-day change
|
1st Jan Change
|
2,590
IDR
|
-0.77%
|
|
+0.39%
|
-6.83%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
38,605,534
|
30,688,956
|
22,967,849
|
26,681,799
|
25,313,502
|
-
|
-
|
Enterprise Value (EV)
1 |
38,605,534
|
30,688,956
|
22,967,849
|
26,681,799
|
25,313,502
|
25,313,502
|
25,313,502
|
P/E ratio
|
9.48
x
|
30.5
x
|
14.6
x
|
8.08
x
|
7.49
x
|
7.29
x
|
6.23
x
|
Yield
|
4.75%
|
1.15%
|
2.4%
|
-
|
4.84%
|
4.67%
|
4.8%
|
Capitalization / Revenue
|
2.07
x
|
1.89
x
|
1.28
x
|
1.48
x
|
1.26
x
|
1.17
x
|
1.08
x
|
EV / Revenue
|
2.07
x
|
1.89
x
|
1.28
x
|
1.48
x
|
1.26
x
|
1.17
x
|
1.08
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.86
x
|
0.71
x
|
0.52
x
|
0.57
x
|
0.49
x
|
0.47
x
|
0.45
x
|
Nbr of stocks (in thousands)
|
9,773,553
|
9,773,553
|
9,773,553
|
9,773,553
|
9,773,553
|
-
|
-
|
Reference price
2 |
3,950
|
3,140
|
2,350
|
2,730
|
2,590
|
2,590
|
2,590
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,661
|
16,232
|
17,982
|
18,050
|
-
|
20,080
|
21,625
|
23,431
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,900
|
8,736
|
8,117
|
7,837
|
8,448
|
8,644
|
9,694
|
10,971
|
Operating Margin
|
42.34%
|
53.82%
|
45.14%
|
43.42%
|
-
|
43.05%
|
44.83%
|
46.82%
|
Earnings before Tax (EBT)
1 |
5,488
|
2,067
|
2,280
|
4,405
|
4,694
|
4,555
|
4,696
|
5,473
|
Net income
1 |
4,073
|
1,008
|
1,573
|
3,302
|
3,504
|
3,380
|
3,473
|
4,060
|
Net margin
|
21.83%
|
6.21%
|
8.75%
|
18.29%
|
-
|
16.83%
|
16.06%
|
17.33%
|
EPS
2 |
416.8
|
103.1
|
161.0
|
337.9
|
-
|
345.8
|
355.4
|
415.4
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
187.6
|
36.08
|
56.33
|
-
|
-
|
125.5
|
121.0
|
124.4
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/19/24
|
-
|
-
|
-
|
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)
|
10.3%
|
2.29%
|
3.59%
|
8.3%
|
7.29%
|
6.7%
|
6.6%
|
7.4%
|
ROA (Net income/ Total Assets)
|
2.1%
|
0.51%
|
0.8%
|
1.7%
|
-
|
1.48%
|
1.43%
|
1.57%
|
Assets
1 |
193,974
|
197,212
|
196,565
|
194,254
|
-
|
228,378
|
242,867
|
258,599
|
Book Value Per Share
2 |
4,598
|
4,411
|
4,557
|
4,793
|
-
|
5,247
|
5,481
|
5,772
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/17/22
|
2/16/23
|
2/19/24
|
-
|
-
|
-
|
Last Close Price
2,590
IDR Average target price
3,300
IDR Spread / Average Target +27.41% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.83% | 1.58B | | +23.49% | 583B | | +24.41% | 325B | | +14.92% | 276B | | +17.29% | 192B | | +18.71% | 184B | | +17.11% | 177B | | +4.45% | 159B | | +13.07% | 157B | | +18.26% | 150B |
Other Banks
|