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 6143 0493 642
EBITDA395569562413630784
Operating profit (EBIT)299454443274463575
Pre-Tax Profit (EBT)253378369220405493
Net income189271280170311385
P/E ratio---38,923,118,8
EPS ( IDR )37,353,555,331,352,865,0
Dividend per Share ( IDR )---10,76,4211,0
Yield---0,88%0,53%0,90%
Reference price ( IDR )122012201220
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)395569562413630784
Leverage
(Debt/EBITDA)
1,76x0,84x0,69x2,02x1,29x1,08x
Capital Expenditure376195148456679855
Book Value Per Share (BVPS)190  IDR235  IDR276  IDR294  IDR323  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 :
© 2018 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 7 547 516 M IDR -
Entreprise Value (EV) 8 382 B IDR 8 361 B IDR
Valuation 2017e 2018e
P/E ratio (Price / EPS) 38,9x 23,1x
Capitalization / Revenue 2,89x 2,48x
EV / Revenue 3,21x 2,74x
EV / EBITDA 20,3x 13,3x
Yield (DPS / Price) 0,88% 0,53%
Price to book (Price / BVPS) 4,15x 3,78x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 10,5% 15,2%
operating Leverage (Delta EBIT / Delta Sales) - 4,15x
Net Margin (Net Profit / Revenue) 6,51% 10,2%
ROA (Net Profit / Asset) 5,40% 8,56%
ROE (Net Profit / Equities) 9,81% 14,3%
Rate of Dividend 34,2% 12,2%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   17,5% 22,3%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 1,20x 1,19x
Financial Leverage (Net Debt / EBITDA) 2,02x 1,29x
EPS & Dividend