Stock BLUE PT BERKAH PRIMA PERKASA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Berkah Prima Perkasa Tbk

Equities

BLUE

ID1000149800

Business Support Supplies

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-07-11 pm EDT 		5-day change 1st Jan Change
334 IDR 0.00% Intraday chart for PT Berkah Prima Perkasa Tbk -1.18% -4.02%
May. 08 PT Berkah Prima Perkasa Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 28 PT Berkah Prima Perkasa Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 219,450 292,600 125,400 122,056 145,464
Enterprise Value (EV) 1 212,040 279,019 119,267 109,695 140,004
P/E ratio 16.8 x 27.9 x 10.4 x 8.49 x 8.69 x
Yield 1.43% 5.43% - 11.3% -
Capitalization / Revenue 2.19 x 3.94 x 1.15 x 0.93 x 1.02 x
EV / Revenue 2.12 x 3.76 x 1.09 x 0.84 x 0.98 x
EV / EBITDA 10.5 x 18.5 x 7.45 x 5.34 x 5.97 x
EV / FCF 23.8 x 61.2 x 25.2 x 10.5 x 12.1 x
FCF Yield 4.2% 1.63% 3.96% 9.49% 8.25%
Price to Book 2.93 x 3.47 x 1.56 x 1.39 x 1.6 x
Nbr of stocks (in thousands) 418,000 418,000 418,000 418,000 418,000
Reference price 2 525.0 700.0 300.0 292.0 348.0
Announcement Date 6/2/20 7/2/21 4/25/22 4/6/23 3/28/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 105,295 100,093 74,180 109,018 131,321 143,083
EBITDA 1 18,529 20,247 15,070 16,017 20,524 23,441
EBIT 1 17,782 18,545 13,204 14,052 18,580 21,378
Operating Margin 16.89% 18.53% 17.8% 12.89% 14.15% 14.94%
Earnings before Tax (EBT) 1 17,530 17,875 13,156 14,633 18,700 21,543
Net income 1 12,840 13,090 10,499 12,026 14,379 16,733
Net margin 12.19% 13.08% 14.15% 11.03% 10.95% 11.69%
EPS 2 32.52 31.31 25.12 28.77 34.40 40.03
Free Cash Flow 1 -18,603 8,900 4,560 4,728 10,415 11,555
FCF margin -17.67% 8.89% 6.15% 4.34% 7.93% 8.08%
FCF Conversion (EBITDA) - 43.96% 30.26% 29.52% 50.75% 49.29%
FCF Conversion (Net income) - 67.99% 43.43% 39.32% 72.43% 69.05%
Dividend per Share - 7.500 38.00 - 33.00 -
Announcement Date 7/1/19 6/2/20 7/2/21 4/25/22 4/6/23 3/28/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 18,358 - - - - -
Net Cash position 1 - 7,410 13,581 6,133 12,361 5,460
Leverage (Debt/EBITDA) 0.9908 x - - - - -
Free Cash Flow 1 -18,603 8,900 4,560 4,728 10,415 11,555
ROE (net income / shareholders' equity) 31% 21.9% 13.2% 14.6% 17.1% 18.7%
ROA (Net income/ Total Assets) 17.5% 15% 9.47% 9.67% 12.5% 13.4%
Assets 1 73,327 87,030 110,872 124,355 114,669 125,164
Book Value Per Share 2 178.0 179.0 202.0 193.0 210.0 217.0
Cash Flow per Share 2 4.890 21.70 34.50 14.70 17.60 25.50
Capex 1 31,909 207 2,248 3,685 5,204 643
Capex / Sales 30.3% 0.21% 3.03% 3.38% 3.96% 0.45%
Announcement Date 7/1/19 6/2/20 7/2/21 4/25/22 4/6/23 3/28/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Business Support Supplies

1st Jan change Capi.
PT BERKAH PRIMA PERKASA TBK Stock PT Berkah Prima Perkasa Tbk
-4.02% 8.65M
MSA SAFETY INCORPORATED Stock MSA Safety Incorporated
+14.35% 7.6B
BRADY CORPORATION Stock Brady Corporation
+11.79% 3.12B
BIC Stock Bic
-9.63% 2.58B
HNI CORPORATION Stock HNI Corporation
+13.65% 2.25B
STEELCASE INC. Stock Steelcase Inc.
-0.30% 1.54B
OKAMURA CORPORATION Stock Okamura Corporation
+3.44% 1.35B
UCHIDA YOKO CO., LTD. Stock Uchida Yoko Co., Ltd.
+16.28% 499M
ACCO BRANDS CORPORATION Stock ACCO Brands Corporation
-23.03% 448M
FLAIR WRITING INDUSTRIES LIMITED Stock Flair Writing Industries Limited
-9.90% 396M
Other Business Support Supplies
  1. Stock Market
  2. Equities
  3. BLUE Stock
  4. Financials PT Berkah Prima Perkasa Tbk