PT BANK PEMBANGUNAN DAERAH JAWA TIMUR TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 590 IDR | +0.85% |
|
+3.51% | -5.60% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 10,276,624 | 10,210,539 | 11,261,624 | 10,661,004 | 9,384,686 | 8,859,144 |
| Enterprise Value (EV) 1 | 10,276,624 | 10,210,539 | 11,261,624 | 10,661,004 | 9,384,686 | 8,859,144 |
| P/E ratio | 7.46 x | 6.86 x | 7.39 x | 6.91 x | 6.38 x | 5.09 x |
| Yield | - | 7.09% | 6.95% | - | - | - |
| Capitalization / Revenue | 2.3 x | 2.28 x | 2.05 x | - | 1.65 x | 1.43 x |
| EV / Revenue | 2.3 x | 2.28 x | 2.05 x | - | 1.65 x | 1.43 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 1.12 x | 1.02 x | 1.03 x | 0.93 x | - | - |
| Nbr of stocks (in thousands) | 15,002,371 | 15,015,498 | 15,015,498 | 15,015,498 | 15,015,498 | 15,015,498 |
| Reference price 2 | 685.0 | 680.0 | 750.0 | 710.0 | 625.0 | 590.0 |
| Announcement Date | 2/12/20 | 4/12/21 | 2/24/22 | 3/10/23 | 1/17/24 | - |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,474 | 4,475 | 5,484 | - | 5,690 | 6,180 | - |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | 1,797 | 1,516 | 1,791 | 1,941 | 1,855 | 2,855 | 2,927 |
| Operating Margin | 40.16% | 33.88% | 32.66% | - | 32.6% | 46.2% | - |
| Earnings before Tax (EBT) | 1,864 | 1,507 | 1,938 | - | - | - | - |
| Net income 1 | 1,377 | 1,489 | 1,523 | 1,543 | 1,470 | 1,553 | 4,453 |
| Net margin | 30.77% | 33.27% | 27.77% | - | 25.84% | 25.13% | - |
| EPS 2 | 91.80 | 99.16 | 101.4 | 102.8 | 97.91 | 116.0 | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | 48.20 | 52.11 | - | - | - | - |
| Announcement Date | 2/12/20 | 4/12/21 | 2/24/22 | 3/10/23 | 1/17/24 | - | - |
1IDR in Billions2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 15.6% | 18.8% | 14.6% | 13.8% | 12.5% | 13.8% | - |
| ROA (Net income/ Total Assets) | 1.97% | 1.95% | 1.65% | - | - | - | - |
| Assets 1 | 69,704 | 76,357 | 92,173 | - | - | - | - |
| Book Value Per Share | 612.0 | 667.0 | 727.0 | 762.0 | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 2/12/20 | 4/12/21 | 2/24/22 | 3/10/23 | 1/17/24 | - | - |
1IDR in Billions
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
590
IDR
Average target price
795
IDR
Spread / Average Target
+34.75%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -5.60% | 556M | |
| +26.58% | 207B | |
| +2.13% | 74.34B | |
| +8.53% | 56.68B | |
| +22.70% | 51.37B | |
| +7.22% | 50.01B | |
| +37.50% | 46.82B | |
| +7.21% | 35.83B | |
| -15.43% | 35.46B | |
| -96.60% | 32.24B |
- Stock Market
- Equities
- BJTM Stock
- Financials PT Bank Pembangunan Daerah Jawa Timur Tbk
