Stock BDMN PT BANK DANAMON INDONESIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Bank Danamon Indonesia Tbk

Equities

BDMN

ID1000094204

Banks

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
2,700 IDR -1.46% Intraday chart for PT Bank Danamon Indonesia Tbk -1.82% -2.88%
Mar. 22 Nomura Adjusts Bank Danamon Indonesia's Price Target to IDR3,300 From IDR3,150, Keeps at Neutral MT
Feb. 20 PT Bank Danamon Indonesia Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Capitalization 1 38,605,534 30,688,956 22,967,849 26,681,799 26,388,593 - -
Enterprise Value (EV) 1 38,605,534 30,688,956 22,967,849 26,681,799 26,388,593 26,388,593 26,388,593
P/E ratio 9.48 x 30.5 x 14.6 x 8.08 x 7.81 x 7.6 x 6.5 x
Yield 4.75% 1.15% 2.4% - 4.65% 4.48% 4.61%
Capitalization / Revenue 2.07 x 1.89 x 1.28 x 1.48 x 1.31 x 1.22 x 1.13 x
EV / Revenue 2.07 x 1.89 x 1.28 x 1.48 x 1.31 x 1.22 x 1.13 x
EV / EBITDA - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 0.86 x 0.71 x 0.52 x 0.57 x 0.51 x 0.49 x 0.47 x
Nbr of stocks (in thousands) 9,773,553 9,773,553 9,773,553 9,773,553 9,773,553 - -
Reference price 2 3,950 3,140 2,350 2,730 2,700 2,700 2,700
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 - - -
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net sales 1 18,661 16,232 17,982 18,050 20,080 21,625 23,431
EBITDA - - - - - - -
EBIT 1 7,900 8,736 8,117 7,837 8,644 9,694 10,971
Operating Margin 42.34% 53.82% 45.14% 43.42% 43.05% 44.83% 46.82%
Earnings before Tax (EBT) 1 5,488 2,067 2,280 4,405 4,555 4,696 5,473
Net income 1 4,073 1,008 1,573 3,302 3,380 3,473 4,060
Net margin 21.83% 6.21% 8.75% 18.29% 16.83% 16.06% 17.33%
EPS 2 416.8 103.1 161.0 337.9 345.8 355.4 415.4
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 187.6 36.08 56.33 - 125.5 121.0 124.4
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 - - -
1IDR in Billions2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 10.3% 2.29% 3.59% 8.3% 6.7% 6.6% 7.4%
ROA (Net income/ Total Assets) 2.1% 0.51% 0.8% 1.7% 1.48% 1.43% 1.57%
Assets 1 193,974 197,212 196,565 194,254 228,378 242,867 258,599
Book Value Per Share 2 4,598 4,411 4,557 4,793 5,247 5,481 5,772
Cash Flow per Share - - - - - - -
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 - - -
1IDR in Billions2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
2,700 IDR
Average target price
3,300 IDR
Spread / Average Target
+22.22%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Banks

1st Jan change Capi.
PT BANK DANAMON INDONESIA TBK Stock PT Bank Danamon Indonesia Tbk
-2.88% 1.63B
JPMORGAN CHASE & CO. Stock JPMorgan Chase & Co.
+13.75% 556B
BANK OF AMERICA CORPORATION Stock Bank of America Corporation
+12.36% 298B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED Stock Industrial and Commercial Bank of China Limited
+8.64% 247B
WELLS FARGO & COMPANY Stock Wells Fargo & Company
+21.72% 210B
BANK OF CHINA LIMITED Stock Bank of China Limited
+16.11% 170B
CHINA CONSTRUCTION BANK CORPORATION Stock China Construction Bank Corporation
+6.88% 162B
HSBC HOLDINGS PLC Stock HSBC Holdings plc
+4.42% 153B
HDFC BANK LIMITED Stock HDFC Bank Limited
-11.67% 138B
ROYAL BANK OF CANADA Stock Royal Bank of Canada
+0.10% 139B
Other Banks
  1. Stock Market
  2. Equities
  3. BDMN Stock
  4. Financials PT Bank Danamon Indonesia Tbk