Stock BMRI PT BANK MANDIRI (PERSERO) TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Bank Mandiri (Persero) Tbk

Equities

BMRI

ID1000095003

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
6,750 IDR -2.88% Intraday chart for PT Bank Mandiri (Persero) Tbk +0.37% +11.57%
Feb. 06 Nomura Adjusts Bank Mandiri’s Price Target to 7,850 Rupiahs From 6,900 Rupiahs, Keeps at Buy MT
Feb. 01 PT Bank Mandiri Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 358,166,667 294,942,762 327,584,648 463,166,667 564,666,667 630,000,000 - -
Enterprise Value (EV) 1 358,166,667 294,942,762 327,584,648 463,166,667 564,666,667 630,000,000 630,000,000 630,000,000
P/E ratio 13 x 17.2 x 11.7 x 11.2 x 10.3 x 10.7 x 9.81 x 8.72 x
Yield 4.6% 3.48% 5.13% 3.63% - 5.28% 5.76% 6.44%
Capitalization / Revenue 4.02 x 3.4 x 3.05 x 3.79 x 4.14 x 4.17 x 3.82 x 3.46 x
EV / Revenue 4.02 x 3.4 x 3.05 x 3.79 x 4.14 x 4.17 x 3.82 x 3.46 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.75 x 1.56 x 1.6 x 2.02 x 2.16 x 2.2 x 1.99 x 1.79 x
Nbr of stocks (in thousands) 93,333,333 93,262,533 93,262,533 93,333,333 93,333,333 93,333,333 - -
Reference price 2 3,838 3,162 3,512 4,962 6,050 6,750 6,750 6,750
Announcement Date 1/27/20 1/28/21 1/28/22 2/14/23 1/31/24 - - -
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 89,106 86,768 107,245 122,184 136,409 150,924 164,865 182,262
EBITDA - - - - - - - -
EBIT 1 48,524 45,880 57,706 68,924 82,542 95,351 105,741 118,316
Operating Margin 54.46% 52.88% 53.81% 56.41% 60.51% 63.18% 64.14% 64.92%
Earnings before Tax (EBT) 1 36,441 23,298 38,358 56,378 74,685 81,290 88,590 100,966
Net income 1 27,482 17,119 28,028 41,171 55,060 59,557 64,846 73,668
Net margin 30.84% 19.73% 26.13% 33.7% 40.36% 39.46% 39.33% 40.42%
EPS 2 294.4 183.5 300.5 441.3 589.9 631.9 688.1 773.9
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 176.7 110.1 180.3 180.3 - 356.2 388.7 434.6
Announcement Date 1/27/20 1/28/21 1/28/22 2/14/23 1/31/24 - - -
1IDR in Billions2IDR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 25,846 31,864 29,712 25,933 - 31,391 - 32,674 33,918 - 34,115 35,703 34,065 35,528 36,384 38,320 -
EBITDA - - - - - - - - - - - - - - - - -
EBIT 1 14,270 14,572 - 14,035 35,472 18,571 17,763 20,398 21,640 - 20,216 20,288 19,584 - - - -
Operating Margin 55.21% 45.73% - 54.12% - 59.16% - 62.43% 63.8% - 59.26% 56.82% 57.49% - - - -
Earnings before Tax (EBT) 1 9,483 10,948 - 14,052 - - - 17,256 17,183 - 18,772 21,473 18,602 - - - -
Net income 1 6,728 8,799 - 10,178 20,209 - 10,518 12,560 12,672 25,232 13,832 15,997 13,775 - - - -
Net margin 26.03% 27.61% - 39.25% - - - 38.44% 37.36% - 40.54% 44.8% 40.44% - - - -
EPS 2 - - - - - - - - 91.31 - 58.08 171.4 147.6 151.1 153.4 168.7 -
Dividend per Share 2 - 180.3 - - - - 180.3 - - - - - 354.0 - - - 376.9
Announcement Date 10/29/21 1/28/22 4/28/22 8/8/22 8/8/22 10/27/22 2/14/23 4/18/23 7/31/23 7/31/23 10/30/23 1/31/24 - - - - -
1IDR in Billions2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 14.2% 9.16% 16.2% 19% 22.4% 21.4% 21.1% 21.5%
ROA (Net income/ Total Assets) 2.18% 1.25% 2.53% 2.21% 2.64% 2.67% 2.71% 2.72%
Assets 1 1,260,249 1,373,794 1,107,832 1,859,055 2,083,399 2,231,283 2,396,063 2,712,387
Book Value Per Share 2 2,192 2,028 2,195 2,462 2,795 3,074 3,393 3,770
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 1/27/20 1/28/21 1/28/22 2/14/23 1/31/24 - - -
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

Ratings for PT Bank Mandiri (Persero) Tbk

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
25
Last Close Price
6,750 IDR
Average target price
7,545 IDR
Spread / Average Target
+11.77%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Banks

1st Jan change Capi.
PT BANK MANDIRI (PERSERO) TBK Stock PT Bank Mandiri (Persero) Tbk
+11.57% 38.83B
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. BMRI Stock
  4. Financials PT Bank Mandiri (Persero) Tbk