End-of-day quote
INDONESIA S.E.
06:00:00 2024-07-07 pm EDT
|
5-day change
|
1st Jan Change
|
4,750
IDR
|
-1.04%
|
|
+2.59%
|
-17.03%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
538,474,796
|
511,222,595
|
616,678,422
|
747,283,828
|
863,641,192
|
716,256,569
|
-
|
-
|
Enterprise Value (EV)
1 |
538,474,796
|
511,222,595
|
616,678,422
|
747,283,828
|
863,641,192
|
716,256,569
|
716,256,569
|
716,256,569
|
P/E ratio
|
15.7
x
|
27.4
x
|
17.3
x
|
14.6
x
|
14.4
x
|
11.8
x
|
10.2
x
|
9.28
x
|
Yield
|
3.73%
|
2.31%
|
4.24%
|
-
|
5.57%
|
6.74%
|
7.17%
|
7.94%
|
Capitalization / Revenue
|
4.85
x
|
4.7
x
|
3.94
x
|
4.31
x
|
4.53
x
|
3.62
x
|
3.34
x
|
3.08
x
|
EV / Revenue
|
4.85
x
|
4.7
x
|
3.94
x
|
4.31
x
|
4.53
x
|
3.62
x
|
3.34
x
|
3.08
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.67
x
|
2.6
x
|
2.16
x
|
2.49
x
|
2.77
x
|
2.21
x
|
2.08
x
|
1.95
x
|
Nbr of stocks (in thousands)
|
122,380,636
|
122,595,347
|
150,043,412
|
151,272,030
|
150,854,357
|
150,790,857
|
-
|
-
|
Reference price
2 |
4,400
|
4,170
|
4,110
|
4,940
|
5,725
|
4,750
|
4,750
|
4,750
|
Announcement Date
|
1/24/20
|
1/29/21
|
2/3/22
|
2/8/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
110,961
|
108,674
|
156,353
|
173,477
|
190,642
|
197,711
|
214,722
|
232,539
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
65,927
|
59,624
|
80,435
|
92,119
|
105,953
|
115,054
|
125,146
|
135,157
|
Operating Margin
|
59.41%
|
54.87%
|
51.44%
|
53.1%
|
55.58%
|
58.19%
|
58.28%
|
58.12%
|
Earnings before Tax (EBT)
1 |
43,364
|
26,725
|
40,992
|
64,597
|
76,430
|
76,946
|
88,079
|
97,285
|
Net income
1 |
34,373
|
18,655
|
31,067
|
51,170
|
60,100
|
61,604
|
69,979
|
76,957
|
Net margin
|
30.98%
|
17.17%
|
19.87%
|
29.5%
|
31.53%
|
31.16%
|
32.59%
|
33.09%
|
EPS
2 |
281.0
|
152.0
|
238.0
|
338.0
|
398.0
|
403.5
|
464.6
|
512.0
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
164.1
|
96.49
|
174.3
|
-
|
319.0
|
320.4
|
340.6
|
377.0
|
Announcement Date
|
1/24/20
|
1/29/21
|
2/3/22
|
2/8/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
58,770
|
30,685
|
45,137
|
-
|
43,497
|
39,100
|
48,601
|
52,623
|
50,318
|
-
|
50,509
|
49,171
|
49,980
|
50,815
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
24,712
|
-
|
25,397
|
-
|
18,254
|
26,690
|
24,528
|
27,737
|
26,998
|
31,932
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
42.05%
|
-
|
56.26%
|
-
|
41.97%
|
68.26%
|
50.47%
|
52.71%
|
53.65%
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
15,683
|
-
|
15,864
|
-
|
-
|
19,597
|
17,603
|
18,518
|
20,711
|
19,925
|
-
|
-
|
-
|
-
|
-
|
Net income
|
11,810
|
-
|
12,619
|
-
|
12,014
|
15,502
|
13,920
|
14,571
|
16,107
|
15,886
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
20.1%
|
-
|
27.96%
|
-
|
27.62%
|
39.65%
|
28.64%
|
27.69%
|
32.01%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
92.00
|
100.0
|
103.0
|
105.0
|
87.99
|
90.12
|
74.12
|
-
|
-
|
Dividend per Share
2 |
174.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
235.0
|
-
|
-
|
-
|
317.2
|
-
|
-
|
Announcement Date
|
2/3/22
|
4/25/22
|
7/27/22
|
11/16/22
|
2/8/23
|
4/27/23
|
8/30/23
|
10/25/23
|
1/31/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
17.7%
|
11.1%
|
14.1%
|
17.4%
|
18.3%
|
19.2%
|
20.3%
|
21.4%
|
ROA (Net income/ Total Assets)
|
2.5%
|
1.98%
|
2.23%
|
2.89%
|
3.12%
|
3%
|
3.22%
|
3.19%
|
Assets
1 |
1,374,904
|
942,159
|
1,393,121
|
1,771,825
|
1,926,278
|
2,054,919
|
2,171,188
|
2,413,292
|
Book Value Per Share
2 |
1,651
|
1,602
|
1,905
|
1,981
|
2,065
|
2,146
|
2,288
|
2,440
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/24/20
|
1/29/21
|
2/3/22
|
2/8/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
4,750
IDR Average target price
6,092
IDR Spread / Average Target +28.26% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.03% | 44.06B | | +20.62% | 589B | | +20.64% | 318B | | +13.61% | 267B | | +19.89% | 206B | | +16.34% | 175B | | +17.11% | 173B | | +5.89% | 158B | | +11.27% | 155B | | -3.85% | 149B |
Other Banks
|