End-of-day quote
INDONESIA S.E.
06:00:00 2024-07-04 pm EDT
|
5-day change
|
1st Jan Change
|
630
IDR
|
+3.28%
|
|
0.00%
|
+12.50%
|
Fiscal Period: December |
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,931
|
4,179
|
-
|
-
|
Enterprise Value (EV)
1 |
4,133
|
4,492
|
5,433
|
4,385
|
P/E ratio
|
520
x
|
53.8
x
|
22.2
x
|
12.9
x
|
Yield
|
-
|
-
|
-
|
0.78%
|
Capitalization / Revenue
|
2.96
x
|
1.98
x
|
1.74
x
|
1.47
x
|
EV / Revenue
|
3.11
x
|
2.13
x
|
2.27
x
|
1.54
x
|
EV / EBITDA
|
39.8
x
|
15.2
x
|
10.4
x
|
5.97
x
|
EV / FCF
|
-10.8
x
|
-14.3
x
|
-4.71
x
|
-
|
FCF Yield
|
-9.3%
|
-7.01%
|
-21.2%
|
-
|
Price to Book
|
2.56
x
|
2.58
x
|
2.48
x
|
2.14
x
|
Nbr of stocks (in thousands)
|
107,995,420
|
107,995,420
|
-
|
-
|
Reference price
2 |
0.0364
|
0.0387
|
0.0387
|
0.0387
|
Announcement Date
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
455.7
|
1,328
|
2,109
|
2,397
|
2,847
|
EBITDA
1 |
55.1
|
104
|
296
|
524.2
|
734.6
|
EBIT
1 |
-
|
47.56
|
221.2
|
403.6
|
628
|
Operating Margin
|
-
|
3.58%
|
10.48%
|
16.84%
|
22.06%
|
Earnings before Tax (EBT)
1 |
37.48
|
33.47
|
198.2
|
366.9
|
591
|
Net income
1 |
21.66
|
6.929
|
82.31
|
160.1
|
280.2
|
Net margin
|
4.75%
|
0.52%
|
3.9%
|
6.68%
|
9.84%
|
EPS
2 |
0.000400
|
0.000070
|
0.000720
|
0.001740
|
0.003010
|
Free Cash Flow
1 |
-
|
-384.4
|
-315
|
-1,154
|
-
|
FCF margin
|
-
|
-28.94%
|
-14.93%
|
-48.15%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.000300
|
Announcement Date
|
5/31/23
|
3/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
-
|
-
|
-
|
0.000030
|
0.000160
|
0.000170
|
0.000170
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
9/27/23
|
12/27/23
|
3/27/24
|
6/3/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
202
|
312
|
1,254
|
205
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.945
x
|
1.055
x
|
2.391
x
|
0.2797
x
|
Free Cash Flow
1 |
-
|
-384
|
-315
|
-1,154
|
-
|
ROE (net income / shareholders' equity)
|
-
|
0.56%
|
4.61%
|
12.1%
|
15.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
1.9%
|
5.74%
|
6.7%
|
Assets
1 |
-
|
-
|
4,332
|
2,787
|
4,181
|
Book Value Per Share
2 |
-
|
0.0100
|
0.0200
|
0.0200
|
0.0200
|
Cash Flow per Share
2 |
-
|
-0
|
0
|
0
|
0.0100
|
Capex
1 |
-
|
369
|
173
|
182
|
250
|
Capex / Sales
|
-
|
27.77%
|
8.19%
|
7.58%
|
8.78%
|
Announcement Date
|
5/31/23
|
3/27/24
|
-
|
-
|
-
|
Last Close Price
0.0387
USD Average target price
0.0463
USD Spread / Average Target +19.61% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.50% | 4.18B | | 0.00% | 3.88B | | -34.48% | 3.02B | | -6.26% | 2.62B | | -33.39% | 868M | | 0.00% | 241M | | +7.89% | 164M | | +6.18% | 156M | | -16.99% | 150M | | -11.49% | 90.96M |
Nickel Ore Mining
|