Stock MICE PT MULTI INDOCITRA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Multi Indocitra Tbk

Equities

MICE

ID1000102809

Personal Products

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-07-01 pm EDT 		5-day change 1st Jan Change
490 IDR +0.41% Intraday chart for PT Multi Indocitra Tbk +4.70% -16.95%
May. 16 PT Multi Indocitra Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 28 PT Multi Indocitra Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 220,307 206,016 176,387 237,945 316,669 349,223
Enterprise Value (EV) 1 380,226 416,399 356,639 412,276 542,515 572,195
P/E ratio 6.68 x 5.56 x 65.8 x 7.9 x 6.64 x 10.2 x
Yield 2.7% 1.45% 1.34% 3.73% 0.93% -
Capitalization / Revenue 0.35 x 0.28 x 0.27 x 0.31 x 0.32 x 0.32 x
EV / Revenue 0.6 x 0.57 x 0.55 x 0.53 x 0.56 x 0.53 x
EV / EBITDA 6.27 x 6.79 x 7.15 x 5.14 x 5.47 x 6.31 x
EV / FCF -2.72 x -12.4 x 7.36 x 32.6 x -17.9 x -285 x
FCF Yield -36.8% -8.04% 13.6% 3.06% -5.59% -0.35%
Price to Book 0.35 x 0.3 x 0.26 x 0.33 x 0.42 x 0.39 x
Nbr of stocks (in thousands) 595,423 595,423 591,904 591,904 591,904 591,904
Reference price 2 370.0 346.0 298.0 402.0 535.0 590.0
Announcement Date 3/29/19 5/18/20 3/31/21 3/31/22 3/30/23 3/28/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 637,905 733,816 654,285 770,708 974,637 1,086,594
EBITDA 1 60,605 61,350 49,865 80,159 99,107 90,620
EBIT 1 44,940 41,134 23,693 61,272 81,184 71,624
Operating Margin 7.04% 5.61% 3.62% 7.95% 8.33% 6.59%
Earnings before Tax (EBT) 1 44,127 45,194 8,674 42,603 67,659 47,290
Net income 1 32,998 37,033 2,698 30,119 47,712 34,369
Net margin 5.17% 5.05% 0.41% 3.91% 4.9% 3.16%
EPS 2 55.42 62.20 4.531 50.89 80.61 58.07
Free Cash Flow 1 -139,978 -33,495 48,462 12,632 -30,330 -2,011
FCF margin -21.94% -4.56% 7.41% 1.64% -3.11% -0.19%
FCF Conversion (EBITDA) - - 97.19% 15.76% - -
FCF Conversion (Net income) - - 1,796.37% 41.94% - -
Dividend per Share 2 10.00 5.000 4.000 15.00 5.000 -
Announcement Date 3/29/19 5/18/20 3/31/21 3/31/22 3/30/23 3/28/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 159,919 210,382 180,251 174,331 225,847 222,971
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.639 x 3.429 x 3.615 x 2.175 x 2.279 x 2.46 x
Free Cash Flow 1 -139,978 -33,495 48,462 12,632 -30,330 -2,011
ROE (net income / shareholders' equity) 5.3% 5.22% 0.4% 4.33% 6.54% 4.19%
ROA (Net income/ Total Assets) 3.13% 2.61% 1.45% 3.71% 4.49% 3.55%
Assets 1 1,052,682 1,417,683 186,245 811,469 1,062,228 969,381
Book Value Per Share 2 1,071 1,154 1,150 1,200 1,265 1,505
Cash Flow per Share 2 57.00 58.80 94.20 101.0 86.60 102.0
Capex 1 99,962 52,737 6,770 20,320 11,901 29,404
Capex / Sales 15.67% 7.19% 1.03% 2.64% 1.22% 2.71%
Announcement Date 3/29/19 5/18/20 3/31/21 3/31/22 3/30/23 3/28/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Personal Products

1st Jan change Capi.
PT MULTI INDOCITRA TBK Stock PT Multi Indocitra Tbk
-16.95% 17.7M
PROCTER & GAMBLE COMPANY Stock Procter & Gamble Company
+11.85% 387B
UNILEVER PLC Stock Unilever PLC
+13.16% 136B
COLGATE-PALMOLIVE COMPANY Stock Colgate-Palmolive Company
+20.59% 78.86B
HINDUSTAN UNILEVER LIMITED Stock Hindustan Unilever Limited
-5.75% 69.96B
ESTEE LAUDER Stock Estee Lauder
-27.61% 37.96B
KENVUE INC. Stock Kenvue Inc.
-15.28% 34.93B
BEIERSDORF Stock Beiersdorf
-0.41% 32.83B
ESSITY AB Stock Essity AB
+9.76% 18.11B
GODREJ CONSUMER PRODUCTS LIMITED Stock Godrej Consumer Products Limited
+20.93% 16.8B
Other Personal Products
  1. Stock Market
  2. Equities
  3. MICE Stock
  4. Financials PT Multi Indocitra Tbk