Stock VAST PT VASTLAND INDONESIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Vastland Indonesia Tbk

Equities

VAST

ID1000184807

Construction & Engineering

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
73 IDR -2.67% Intraday chart for PT Vastland Indonesia Tbk +4.29% +19.67%
Apr. 29 PT Vastland Indonesia Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 28 PT Vastland Indonesia Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2023
Capitalization 1 186,398
Enterprise Value (EV) 1 249,364
P/E ratio 1.85 x
Yield -
Capitalization / Revenue 7.26 x
EV / Revenue 9.71 x
EV / EBITDA 15.7 x
EV / FCF 6,328,397 x
FCF Yield 0%
Price to Book 0.51 x
Nbr of stocks (in thousands) 3,055,707
Reference price 2 61.00
Announcement Date 3/28/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023
Net sales 1 17,333 18,903 21,900 23,761 25,685
EBITDA 1 11,850 11,723 16,723 18,307 15,927
EBIT 1 6,820 6,146 16,406 18,091 15,532
Operating Margin 39.35% 32.51% 74.91% 76.13% 60.47%
Earnings before Tax (EBT) 1 3,171 3,735 116,855 18,879 101,292
Net income 1 1,448 1,858 114,660 16,588 98,795
Net margin 8.36% 9.83% 523.55% 69.81% 384.64%
EPS 2 0.7222 0.9262 57.04 6.895 32.93
Free Cash Flow - 10,331 10,517 5,951 39,404
FCF margin - 54.65% 48.02% 25.05% 153.41%
FCF Conversion (EBITDA) - 88.12% 62.89% 32.51% 247.4%
FCF Conversion (Net income) - 556.12% 9.17% 35.88% 39.88%
Dividend per Share - - - - -
Announcement Date 1/16/23 1/16/23 1/16/23 5/19/23 3/28/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023
Net Debt 1 65,813 54,357 23,574 37,136 62,966
Net Cash position 1 - - - - -
Leverage (Debt/EBITDA) 5.554 x 4.637 x 1.41 x 2.028 x 3.953 x
Free Cash Flow - 10,331 10,517 5,951 39,404
ROE (net income / shareholders' equity) - 4% 100% 8.72% 35.1%
ROA (Net income/ Total Assets) - 2.79% 5.25% 4.3% 2.43%
Assets 1 - 66,495 2,183,791 385,389 4,061,137
Book Value Per Share 2 22.70 23.60 166.0 82.60 119.0
Cash Flow per Share 2 0.2500 0.3500 2.170 0.3500 3.690
Capex 1 84.4 55.2 76.8 28.6 82.7
Capex / Sales 0.49% 0.29% 0.35% 0.12% 0.32%
Announcement Date 1/16/23 1/16/23 1/16/23 5/19/23 3/28/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Construction & Engineering

1st Jan change Capi.
PT VASTLAND INDONESIA TBK Stock PT Vastland Indonesia Tbk
+19.67% 13.89M
VINCI Stock VINCI
-2.51% 68.13B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
-0.79% 57.68B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+18.78% 37.52B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+11.43% 30.83B
FERROVIAL SE Stock Ferrovial SE
+3.63% 27B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+15.67% 20.73B
WSP GLOBAL INC. Stock WSP Global Inc.
+15.36% 19.52B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+68.84% 17.1B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+22.41% 16.98B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. VAST Stock
  4. Financials PT Vastland Indonesia Tbk