PT SELAMAT SEMPURNA TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,895 IDR | -0.26% |
|
+2.16% | -5.01% |
Valuation
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 8,580,426 | 8,832,241 | 11,488,558 | 10,912,690 | - |
| Enterprise Value (EV) 2 | 8,580 | 8,832 | 10,563 | 9,263 | 8,788 |
| P/E ratio | 14.9 x | - | 12.2 x | 11.1 x | 10.4 x |
| Yield | - | - | - | 6.12% | 6.84% |
| Capitalization / Revenue | - | 1.8 x | 2.25 x | 1.98 x | 1.88 x |
| EV / Revenue | - | 1.8 x | 2.07 x | 1.68 x | 1.52 x |
| EV / EBITDA | - | - | - | 6.15 x | 5.5 x |
| EV / FCF | - | - | 11.1 x | 8.16 x | 7.07 x |
| FCF Yield | - | - | 9.01% | 12.3% | 14.1% |
| Price to Book | - | - | 3.57 x | 3.1 x | - |
| Nbr of stocks (in thousands) | 5,758,675 | 5,753,903 | 5,758,675 | 5,758,675 | - |
| Reference price 3 | 1,490 | 1,535 | 1,995 | 1,895 | 1,895 |
| Announcement Date | 4/23/20 | 3/30/23 | 3/28/24 | - | - |
1IDR in Million2IDR in Billions3IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 4,894 | 5,100 | 5,503 | 5,793 |
| EBITDA 1 | - | - | - | 1,507 | 1,598 |
| EBIT 1 | - | - | 1,280 | 1,346 | 1,431 |
| Operating Margin | - | - | 25.09% | 24.46% | 24.7% |
| Earnings before Tax (EBT) 1 | - | - | 1,300 | 1,387 | 1,486 |
| Net income 1 | 577.5 | 848.3 | 944.2 | 982 | 1,052 |
| Net margin | - | 17.33% | 18.51% | 17.84% | 18.16% |
| EPS 2 | 100.0 | - | 164.0 | 170.5 | 182.7 |
| Free Cash Flow 3 | - | - | 952,007 | 1,135,000 | 1,243,000 |
| FCF margin | - | - | 18,665.44% | 20,625.11% | 21,456.93% |
| FCF Conversion (EBITDA) | - | - | - | 75,315.2% | 77,784.73% |
| FCF Conversion (Net income) | - | - | 100,828.01% | 115,580.45% | 118,155.89% |
| Dividend per Share 2 | - | - | - | 116.0 | 129.7 |
| Announcement Date | 4/23/20 | 3/30/23 | 3/28/24 | - | - |
1IDR in Billions2IDR3IDR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | - | - | 926 | 1,650 | 2,125 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 2 | - | - | 952,007 | 1,135,000 | 1,243,000 |
| ROE (net income / shareholders' equity) | - | - | 30.9% | 29.2% | 28.6% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 3 | - | - | 558.0 | 612.0 | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 176 | 255 | 264 |
| Capex / Sales | - | - | 3.44% | 4.63% | 4.56% |
| Announcement Date | 4/23/20 | 3/30/23 | 3/28/24 | - | - |
1IDR in Billions2IDR in Million3IDR
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
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
1,895
IDR
Average target price
2,500
IDR
Spread / Average Target
+31.93%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -5.01% | 674M | |
| +21.37% | 47.61B | |
| -20.21% | 19.52B | |
| +31.51% | 17.21B | |
| -4.45% | 16.24B | |
| +92.89% | 16.11B | |
| -0.63% | 15.35B | |
| -23.06% | 12.85B | |
| -22.38% | 12.81B | |
| +58.34% | 12.58B |
- Stock Market
- Equities
- SMSM Stock
- Financials PT Selamat Sempurna Tbk
