Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

4-Traders Homepage  >  Equities  >  INDONESIA STOCK EXCHANGE  >  Nippon Indosari Corpindo Tbk PT    ROTI   ID1000129703

No quotes available
-- IDR   --.--%
SummaryAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in B IDR Estimates in B IDR
Fiscal Period December 201420152016201720182019
Sales1 8802 1752 5222 6643 1313 708
EBITDA395569562408597809
Operating profit (EBIT)299454443280441581
Pre-Tax Profit (EBT)253378369238400500
Net income189271280180307389
P/E ratio---39,725,219,8
EPS ( IDR )37,353,555,332,851,665,6
Dividend per Share ( IDR )---10,27,6111,0
Yield---0,78%0,59%0,84%
Reference price ( IDR )130013001300
Announcement Date03/27/2015
09:00am
03/30/2016
10:28am
04/14/2017
09:00am
---
Finances - Leverage
Actuals in B IDR Estimates in B IDR
Fiscal Period December 201420152016201720182019
Debt693479385834813843
Finance------
Operating income (EBITDA)395569562408597809
Leverage
(Debt/EBITDA)
1,76x0,84x0,69x2,04x1,36x1,04x
Capital Expenditure376195148494637855
Book Value Per Share (BVPS)190  IDR235  IDR276  IDR383  IDR414  IDR378  IDR
Cash Flow per Share72,1  IDR110  IDR81,9  IDR---
Announcement Date03/27/2015
09:00am
03/30/2016
10:28am
04/14/2017
09:00am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 8 042 436 M IDR -
Entreprise Value (EV) 8 876 B IDR 8 855 B IDR
Valuation 2017e 2018e
P/E ratio (Price / EPS) 39,7x 25,2x
Capitalization / Revenue 3,02x 2,57x
EV / Revenue 3,33x 2,83x
EV / EBITDA 21,7x 14,8x
Yield (DPS / Price) 0,78% 0,59%
Price to book (Price / BVPS) 3,40x 3,14x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 10,5% 14,1%
operating Leverage (Delta EBIT / Delta Sales) - 3,30x
Net Margin (Net Profit / Revenue) 6,77% 9,81%
ROA (Net Profit / Asset) 5,63% 8,12%
ROE (Net Profit / Equities) 9,95% 13,4%
Rate of Dividend 31,0% 14,8%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   18,5% 20,4%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 1,20x 1,21x
Financial Leverage (Net Debt / EBITDA) 2,04x 1,36x
EPS & Dividend