Stock SWAT PT SRIWAHANA ADITYAKARTA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Sriwahana Adityakarta Tbk

Equities

SWAT

ID1000143704

Paper Packaging

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-07-15 pm EDT 		5-day change 1st Jan Change
8 IDR 0.00% Intraday chart for PT Sriwahana Adityakarta Tbk 0.00% -84.00%
May. 31 PT Sriwahana Adityakarta Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 27 PT Sriwahana Adityakarta Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 374,381 310,978 338,150 552,514 150,960 150,960
Enterprise Value (EV) 1 537,093 511,757 557,116 895,109 523,497 522,572
P/E ratio 138 x 100 x 158 x -7.86 x -2.6 x -6.02 x
Yield - - - - - -
Capitalization / Revenue 1.66 x 1.17 x 1.73 x 1.95 x 0.48 x 0.62 x
EV / Revenue 2.39 x 1.92 x 2.85 x 3.16 x 1.66 x 2.14 x
EV / EBITDA 18.7 x 11.5 x 9.99 x -80.9 x 310 x 23.1 x
EV / FCF -3.36 x -13.8 x -32 x -9.3 x -63.4 x -10.8 x
FCF Yield -29.7% -7.24% -3.13% -10.8% -1.58% -9.22%
Price to Book 1.07 x 0.88 x 0.95 x 1.93 x 0.66 x 0.75 x
Nbr of stocks (in thousands) 3,019,200 3,019,200 3,019,200 3,019,200 3,019,200 3,019,200
Reference price 2 124.0 103.0 112.0 183.0 50.00 50.00
Announcement Date 3/29/19 4/1/20 5/31/21 6/14/22 5/2/23 5/31/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 224,863 265,850 195,245 283,467 315,679 243,971
EBITDA 1 28,706 44,455 55,779 -11,067 1,688 22,578
EBIT 1 18,974 29,537 27,933 -42,742 -26,382 -5,236
Operating Margin 8.44% 11.11% 14.31% -15.08% -8.36% -2.15%
Earnings before Tax (EBT) 1 4,267 5,307 3,242 -77,362 -62,199 -7,656
Net income 1 2,460 3,103 2,144 -70,266 -58,039 -7,069
Net margin 1.09% 1.17% 1.1% -24.79% -18.39% -2.9%
EPS 2 0.8989 1.028 0.7101 -23.27 -19.22 -8.307
Free Cash Flow 1 -159,686 -37,064 -17,415 -96,272 -8,263 -48,167
FCF margin -71.01% -13.94% -8.92% -33.96% -2.62% -19.74%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/29/19 4/1/20 5/31/21 6/14/22 5/2/23 5/31/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 162,712 200,780 218,965 342,595 372,537 371,612
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.668 x 4.516 x 3.926 x -30.96 x 220.7 x 16.46 x
Free Cash Flow 1 -159,686 -37,064 -17,415 -96,272 -8,263 -48,167
ROE (net income / shareholders' equity) 0.82% 0.88% 0.6% -21.9% -22.6% -3.29%
ROA (Net income/ Total Assets) 2.46% 3.19% 2.8% -4.03% -2.46% -0.51%
Assets 1 99,899 97,165 76,544 1,743,712 2,363,719 1,395,964
Book Value Per Share 2 116.0 117.0 118.0 94.80 75.30 67.00
Cash Flow per Share 2 3.180 8.370 6.910 9.000 8.560 7.290
Capex 1 81,087 53,773 8,814 6,677 33,498 1,117
Capex / Sales 36.06% 20.23% 4.51% 2.36% 10.61% 0.46%
Announcement Date 3/29/19 4/1/20 5/31/21 6/14/22 5/2/23 5/31/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Paper Packaging

1st Jan change Capi.
PT SRIWAHANA ADITYAKARTA TBK Stock PT Sriwahana Adityakarta Tbk
-84.00% 1.49M
PACKAGING CORPORATION OF AMERICA Stock Packaging Corporation of America
+17.23% 16.56B
INTERNATIONAL PAPER COMPANY Stock International Paper Company
+25.89% 15.33B
SMURFIT WESTROCK PLC Stock Smurfit Westrock Plc
+18.64% 13.3B
STORA ENSO OYJ Stock Stora Enso Oyj
+0.52% 10.72B
MONDI PLC Stock Mondi plc
-5.54% 9B
GRAPHIC PACKAGING HOLDING COMPANY Stock Graphic Packaging Holding Company
+13.35% 8.39B
DS SMITH PLC Stock DS Smith Plc
+42.53% 7.58B
SIG GROUP AG Stock SIG Group AG
-11.42% 7.29B
SONOCO PRODUCTS COMPANY Stock Sonoco Products Company
-8.20% 4.97B
Other Paper Packaging
  1. Stock Market
  2. Equities
  3. SWAT Stock
  4. Financials PT Sriwahana Adityakarta Tbk