End-of-day quote
INDONESIA S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
1,595
IDR
|
+0.31%
|
|
-9.38%
|
-6.45%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
20,185,842
|
46,499,530
|
54,069,221
|
47,701,068
|
40,972,454
|
38,329,070
|
-
|
-
|
Enterprise Value (EV)
2 |
23,699
|
50,107
|
54,031
|
46,379
|
40,972
|
30,739
|
30,593
|
27,222
|
P/E ratio
|
104
x
|
40.5
x
|
29
x
|
12.5
x
|
13.3
x
|
13.3
x
|
10.8
x
|
9.35
x
|
Yield
|
0.34%
|
0.17%
|
1.72%
|
-
|
-
|
3.92%
|
3.92%
|
4.87%
|
Capitalization / Revenue
|
0.62
x
|
1.7
x
|
1.41
x
|
1.04
x
|
1
x
|
0.79
x
|
0.8
x
|
0.74
x
|
EV / Revenue
|
0.72
x
|
1.83
x
|
1.41
x
|
1.01
x
|
1
x
|
0.63
x
|
0.64
x
|
0.53
x
|
EV / EBITDA
|
11.8
x
|
16.2
x
|
14.8
x
|
9.64
x
|
9.55
x
|
7.52
x
|
6.13
x
|
5.51
x
|
EV / FCF
|
59.5
x
|
30.3
x
|
11.9
x
|
13.6
x
|
-
|
22
x
|
8.72
x
|
6.86
x
|
FCF Yield
|
1.68%
|
3.3%
|
8.41%
|
7.37%
|
-
|
4.55%
|
11.5%
|
14.6%
|
Price to Book
|
1.11
x
|
2.44
x
|
2.59
x
|
2.01
x
|
-
|
1.24
x
|
1.21
x
|
1.06
x
|
Nbr of stocks (in thousands)
|
24,030,765
|
24,030,765
|
24,030,765
|
24,030,765
|
24,030,765
|
24,030,765
|
-
|
-
|
Reference price
3 |
840.0
|
1,935
|
2,250
|
1,985
|
1,705
|
1,595
|
1,595
|
1,595
|
Announcement Date
|
4/16/20
|
3/14/21
|
3/16/22
|
3/26/23
|
3/29/24
|
-
|
-
|
-
|
1IDR in Million2IDR in Billions3IDR Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
32,719
|
27,372
|
38,446
|
45,930
|
41,048
|
48,566
|
47,759
|
51,667
|
EBITDA
1 |
2,010
|
3,096
|
3,639
|
4,813
|
4,289
|
4,087
|
4,989
|
4,938
|
EBIT
1 |
955.6
|
2,032
|
2,738
|
3,942
|
2,617
|
2,537
|
3,717
|
3,708
|
Operating Margin
|
2.92%
|
7.42%
|
7.12%
|
8.58%
|
6.38%
|
5.22%
|
7.78%
|
7.18%
|
Earnings before Tax (EBT)
1 |
687
|
1,641
|
3,044
|
5,215
|
3,854
|
3,665
|
4,708
|
4,897
|
Net income
1 |
193.9
|
1,149
|
1,862
|
3,821
|
3,078
|
2,899
|
3,567
|
3,936
|
Net margin
|
0.59%
|
4.2%
|
4.84%
|
8.32%
|
7.5%
|
5.97%
|
7.47%
|
7.62%
|
EPS
2 |
8.070
|
47.83
|
77.47
|
159.0
|
128.1
|
119.9
|
147.2
|
170.5
|
Free Cash Flow
3 |
398,450
|
1,653,987
|
4,541,817
|
3,418,247
|
-
|
1,400,000
|
3,507,333
|
3,966,000
|
FCF margin
|
1,217.81%
|
6,042.52%
|
11,813.62%
|
7,442.24%
|
-
|
2,882.68%
|
7,343.75%
|
7,676.04%
|
FCF Conversion (EBITDA)
|
19,826.26%
|
53,424.68%
|
124,796.69%
|
71,027.15%
|
-
|
34,252.51%
|
70,304.35%
|
80,323.94%
|
FCF Conversion (Net income)
|
205,544.38%
|
143,905.95%
|
243,955.49%
|
89,460.33%
|
-
|
48,295.74%
|
98,313.62%
|
100,755.74%
|
Dividend per Share
2 |
2.820
|
3.200
|
38.74
|
-
|
-
|
62.47
|
62.54
|
77.70
|
Announcement Date
|
4/16/20
|
3/14/21
|
3/16/22
|
3/26/23
|
3/29/24
|
-
|
-
|
-
|
1IDR in Billions2IDR3IDR in Million Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
|
9,201
|
11,969
|
-
|
-
|
14,910
|
-
|
-
|
10,068
|
9,238
|
10,149
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
1,490
|
-
|
-
|
-
|
-
|
-273.4
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
820.2
|
390.6
|
-
|
-
|
-
|
-
|
-
|
414.9
|
1,019
|
-728.3
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
8.91%
|
3.26%
|
-
|
-
|
-
|
-
|
-
|
4.12%
|
11.03%
|
-7.18%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
23.00
|
6.290
|
60.98
|
2.520
|
45.81
|
49.69
|
69.21
|
9.430
|
39.90
|
9.530
|
54.34
|
2.244
|
40.83
|
44.28
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
79.50
|
-
|
-
|
-
|
64.04
|
-
|
-
|
-
|
Announcement Date
|
11/12/21
|
3/16/22
|
5/22/22
|
9/4/22
|
12/16/22
|
3/26/23
|
5/3/23
|
8/31/23
|
10/30/23
|
3/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,513
|
3,608
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
38.2
|
1,322
|
-
|
7,590
|
7,736
|
11,107
|
Leverage (Debt/EBITDA)
|
1.748
x
|
1.165
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
398,450
|
1,653,987
|
4,541,817
|
3,418,247
|
-
|
1,400,000
|
3,507,333
|
3,966,000
|
ROE (net income / shareholders' equity)
|
1.06%
|
6.18%
|
9.34%
|
17.2%
|
-
|
10.3%
|
11.1%
|
11.6%
|
ROA (Net income/ Total Assets)
|
0.62%
|
3.71%
|
5.76%
|
-
|
-
|
6.8%
|
8.3%
|
7.15%
|
Assets
1 |
31,195
|
30,962
|
32,323
|
-
|
-
|
42,615
|
42,971
|
55,052
|
Book Value Per Share
3 |
755.0
|
792.0
|
867.0
|
987.0
|
-
|
1,282
|
1,321
|
1,502
|
Cash Flow per Share
3 |
68.00
|
92.30
|
210.0
|
171.0
|
-
|
139.0
|
138.0
|
-
|
Capex
1 |
1,235
|
565
|
501
|
690
|
-
|
954
|
891
|
1,367
|
Capex / Sales
|
3.78%
|
2.06%
|
1.3%
|
1.5%
|
-
|
1.96%
|
1.87%
|
2.64%
|
Announcement Date
|
4/16/20
|
3/14/21
|
3/16/22
|
3/26/23
|
3/29/24
|
-
|
-
|
-
|
1IDR in Billions2IDR in Million3IDR Last Close Price
1,595
IDR Average target price
2,066
IDR Spread / Average Target +29.50% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.45% | 2.36B | | +14.44% | 23.6B | | +18.12% | 15.6B | | +34.04% | 8.93B | | +40.67% | 5.54B | | -2.15% | 5.21B | | +2.27% | 5.25B | | +26.93% | 3.29B | | +19.82% | 2.31B | | +15.77% | 1.68B |
Other Gold
|