Financials PT Merdeka Battery Materials Tbk.

Equities

MBMA

ID1000188303

Specialty Mining & Metals

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% Intraday chart for PT Merdeka Battery Materials Tbk. 0.00% +12.50%

Valuation

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 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

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 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

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 - - - - -
1USD
Estimates

Balance Sheet Analysis

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 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
0.0387 USD
Average target price
0.0463 USD
Spread / Average Target
+19.61%
Consensus
  1. Stock Market
  2. Equities
  3. MBMA Stock
  4. Financials PT Merdeka Battery Materials Tbk.