Stock WSKT PT WASKITA KARYA (PERSERO) TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Waskita Karya (Persero) Tbk

Equities

WSKT

ID1000126105

Construction & Engineering

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2023-05-04 pm EDT 		5-day change 1st Jan Change
202 IDR -1.94% Intraday chart for PT Waskita Karya (Persero) Tbk -.--% -.--%
Apr. 01 PT Waskita Karya Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 19 Indonesia Waskita aims to sign restructuring deal with banks in April RE

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 22,804,156 20,157,245 19,546,489 8,619,459 10,370,451 5,818,975
Enterprise Value (EV) 1 76,601,946 81,786,459 83,754,707 63,324,670 67,396,435 70,786,209
P/E ratio 5.75 x 21.5 x -2.65 x -15.2 x -5.46 x -1.54 x
Yield - - - - - -
Capitalization / Revenue 0.47 x 0.64 x 1.21 x 0.71 x 0.68 x 0.53 x
EV / Revenue 1.57 x 2.61 x 5.17 x 5.18 x 4.4 x 6.46 x
EV / EBITDA 10.3 x 17.2 x -22.3 x 156 x -248 x -116 x
EV / FCF -3.05 x -18 x -31.7 x -7.56 x -26.5 x 14.1 x
FCF Yield -32.8% -5.57% -3.16% -13.2% -3.77% 7.08%
Price to Book 1.27 x 1.13 x 2.6 x 1.66 x 1.14 x 1.1 x
Nbr of stocks (in thousands) 13,573,903 13,573,903 13,573,951 13,573,951 28,806,807 28,806,807
Reference price 2 1,680 1,485 1,440 635.0 360.0 202.0
Announcement Date 2/27/19 3/19/20 3/25/21 5/9/22 4/7/23 4/1/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 48,788,951 31,387,390 16,190,457 12,224,128 15,302,872 10,954,693
EBITDA 1 7,418,482 4,753,202 -3,754,966 405,672 -271,904 -610,610
EBIT 1 6,771,397 4,035,293 -4,589,975 -406,615 -1,005,027 -1,569,994
Operating Margin 13.88% 12.86% -28.35% -3.33% -6.57% -14.33%
Earnings before Tax (EBT) 1 7,025,958 2,035,067 -9,372,386 -845,926 -927,979 -3,593,759
Net income 1 3,962,838 938,142 -7,378,554 -1,096,212 -1,899,817 -3,770,396
Net margin 8.12% 2.99% -45.57% -8.97% -12.41% -34.42%
EPS 2 291.9 69.11 -543.6 -41.66 -65.95 -130.9
Free Cash Flow 1 -25,091,194 -4,554,576 -2,644,771 -8,374,632 -2,538,664 5,012,798
FCF margin -51.43% -14.51% -16.34% -68.51% -16.59% 45.76%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 2/27/19 3/19/20 3/25/21 5/9/22 4/7/23 4/1/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 53,797,789 61,629,214 64,208,217 54,705,211 57,025,984 64,967,234
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 7.252 x 12.97 x -17.1 x 134.9 x -209.7 x -106.4 x
Free Cash Flow 1 -25,091,194 -4,554,576 -2,644,771 -8,374,632 -2,538,664 5,012,798
ROE (net income / shareholders' equity) 17.9% 3.55% -41.6% -13.7% -11.3% -31.1%
ROA (Net income/ Total Assets) 3.81% 2.04% -2.51% -0.25% -0.62% -1.01%
Assets 1 104,074,324 45,935,581 293,451,861 440,776,860 305,240,550 372,421,615
Book Value Per Share 2 1,326 1,317 555.0 383.0 316.0 183.0
Cash Flow per Share 2 799.0 682.0 89.40 500.0 311.0 46.50
Capex 1 2,962,350 2,742,934 905,057 244,769 114,654 19,229
Capex / Sales 6.07% 8.74% 5.59% 2% 0.75% 0.18%
Announcement Date 2/27/19 3/19/20 3/25/21 5/9/22 4/7/23 4/1/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Construction & Engineering

1st Jan change Capi.
PT WASKITA KARYA (PERSERO) TBK Stock PT Waskita Karya (Persero) Tbk
-.--% 359M
VINCI Stock VINCI
-2.07% 67.67B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
+3.03% 59.37B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+21.25% 38.3B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+11.23% 30.73B
FERROVIAL SE Stock Ferrovial SE
+2.67% 26.35B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+22.89% 22.01B
WSP GLOBAL INC. Stock WSP Global Inc.
+15.06% 19.47B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+23.28% 17.6B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+64.33% 16.64B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. WSKT Stock
  4. Financials PT Waskita Karya (Persero) Tbk