Stock GSMF PT EQUITY DEVELOPMENT INVESTMENT TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Equity Development Investment Tbk

Equities

GSMF

ID1000074206

Multiline Insurance & Brokers

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-06-10 pm EDT 		5-day change 1st Jan Change
50 IDR 0.00% Intraday chart for PT Equity Development Investment Tbk 0.00% -18.03%
Apr. 30 PT Equity Development Investment Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Equity Development Investment Tbk Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 700,744 745,472 708,199 2,291,094 1,109,971 868,054
Enterprise Value (EV) 1 1,084,484 1,005,488 963,145 2,333,792 979,699 1,169,551
P/E ratio 11.9 x 18.9 x 38.4 x 209 x 61.1 x -14.7 x
Yield - - - - - -
Capitalization / Revenue 0.59 x 0.56 x 0.63 x 1.73 x 0.68 x 0.71 x
EV / Revenue 0.91 x 0.76 x 0.85 x 1.77 x 0.6 x 0.96 x
EV / EBITDA 7.49 x 7.18 x 8.55 x 35.2 x 4.81 x -132 x
EV / FCF 16.4 x -5.16 x 7.48 x -36.7 x 2.9 x 6.1 x
FCF Yield 6.08% -19.4% 13.4% -2.72% 34.4% 16.4%
Price to Book 0.51 x 0.52 x 0.52 x 0.93 x 0.45 x 0.36 x
Nbr of stocks (in thousands) 7,454,723 7,454,723 7,454,723 14,230,400 14,230,400 14,230,400
Reference price 2 94.00 100.0 95.00 161.0 78.00 61.00
Announcement Date 3/31/19 6/29/20 6/30/21 4/28/22 4/12/23 4/30/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,194,024 1,331,376 1,128,677 1,321,475 1,622,849 1,217,761
EBITDA 1 144,849 139,980 112,709 66,334 203,854 -8,863
EBIT 1 129,823 124,728 96,660 51,682 180,012 -21,331
Operating Margin 10.87% 9.37% 8.56% 3.91% 11.09% -1.75%
Earnings before Tax (EBT) 1 100,771 66,759 57,810 31,284 79,367 -38,064
Net income 1 58,726 39,440 18,462 6,168 18,175 -59,139
Net margin 4.92% 2.96% 1.64% 0.47% 1.12% -4.86%
EPS 2 7.878 5.291 2.477 0.7691 1.277 -4.156
Free Cash Flow 1 65,976 -194,906 128,796 -63,541 337,333 191,858
FCF margin 5.53% -14.64% 11.41% -4.81% 20.79% 15.75%
FCF Conversion (EBITDA) 45.55% - 114.27% - 165.48% -
FCF Conversion (Net income) 112.34% - 697.63% - 1,856.03% -
Dividend per Share - - - - - -
Announcement Date 3/31/19 6/29/20 6/30/21 4/28/22 4/12/23 4/30/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 383,740 260,016 254,946 42,698 - 301,497
Net Cash position 1 - - - - 130,272 -
Leverage (Debt/EBITDA) 2.649 x 1.858 x 2.262 x 0.6437 x - -34.02 x
Free Cash Flow 1 65,976 -194,906 128,796 -63,541 337,333 191,858
ROE (net income / shareholders' equity) 4.86% 3.2% 1.78% 0.58% 1.76% -2.2%
ROA (Net income/ Total Assets) 1.72% 1.61% 1.29% 0.65% 2.01% -0.23%
Assets 1 3,412,740 2,455,179 1,436,284 955,242 903,016 25,283,882
Book Value Per Share 2 184.0 191.0 183.0 174.0 173.0 170.0
Cash Flow per Share 2 18.80 31.30 26.00 21.50 16.80 15.70
Capex 1 14,373 19,493 6,522 13,920 16,517 33,341
Capex / Sales 1.2% 1.46% 0.58% 1.05% 1.02% 2.74%
Announcement Date 3/31/19 6/29/20 6/30/21 4/28/22 4/12/23 4/30/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Multiline Insurance & Brokers

1st Jan change Capi.
PT EQUITY DEVELOPMENT INVESTMENT TBK Stock PT Equity Development Investment Tbk
-18.03% 43.71M
CHUBB LIMITED Stock Chubb Limited
+16.77% 112B
ALLIANZ SE Stock Allianz SE
+5.85% 108B
ZURICH INSURANCE GROUP LTD Stock Zurich Insurance Group Ltd
+7.01% 76.44B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC. Stock Hartford Financial Services Group (The), Inc.
+23.74% 29.83B
TALANX AG Stock Talanx AG
+14.39% 20.67B
BB SEGURIDADE PARTICIPAÇÕES S.A. Stock BB Seguridade Participações S.A.
-2.41% 12B
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA Stock Powszechny Zaklad Ubezpiecze? Spólka Akcyjna
+1.69% 10.36B
ASR NEDERLAND N.V. Stock ASR Nederland N.V.
+3.84% 10.28B
ICICI LOMBARD GENERAL INSURANCE COMPANY LIMITED Stock ICICI Lombard General Insurance Company Limited
+15.86% 9.92B
Other Multiline Insurance & Brokers
  1. Stock Market
  2. Equities
  3. GSMF Stock
  4. Financials PT Equity Development Investment Tbk