End-of-day quote
INDONESIA S.E.
06:00:00 2024-05-07 pm EDT
|
5-day change
|
1st Jan Change
|
515
IDR
|
-1.90%
|
|
+0.98%
|
+3.00%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
57,307,039
|
39,030,740
|
30,976,778
|
31,888,252
|
-
|
-
|
Enterprise Value (EV)
2 |
51,248
|
33,059
|
26,779
|
27,677
|
27,044
|
27,211
|
P/E ratio
|
36.2
x
|
27.9
x
|
18.9
x
|
19.3
x
|
16.8
x
|
16
x
|
Yield
|
0.86%
|
1.59%
|
-
|
3.45%
|
3.42%
|
3.77%
|
Capitalization / Revenue
|
8.45
x
|
5.83
x
|
4.41
x
|
4.2
x
|
3.78
x
|
3.62
x
|
EV / Revenue
|
7.56
x
|
4.94
x
|
3.82
x
|
3.65
x
|
3.2
x
|
3.09
x
|
EV / EBITDA
|
25.8
x
|
19.9
x
|
13.9
x
|
14.1
x
|
11.6
x
|
11.3
x
|
EV / FCF
|
47
x
|
25.7
x
|
-
|
21.1
x
|
15.2
x
|
14.1
x
|
FCF Yield
|
2.13%
|
3.9%
|
-
|
4.73%
|
6.57%
|
7.11%
|
Price to Book
|
5.52
x
|
4.08
x
|
3.12
x
|
2.97
x
|
2.74
x
|
2.53
x
|
Nbr of stocks (in thousands)
|
61,953,556
|
61,953,556
|
61,953,556
|
61,918,937
|
-
|
-
|
Reference price
3 |
925.0
|
630.0
|
500.0
|
515.0
|
515.0
|
515.0
|
Announcement Date
|
3/17/22
|
3/2/23
|
2/28/24
|
-
|
-
|
-
|
1IDR in Million2IDR in Billions3IDR Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,780
|
6,694
|
7,017
|
7,587
|
8,443
|
8,820
|
EBITDA
1 |
1,990
|
1,664
|
1,928
|
1,958
|
2,334
|
2,400
|
EBIT
1 |
1,802
|
1,459
|
1,709
|
1,861
|
2,130
|
2,153
|
Operating Margin
|
26.59%
|
21.8%
|
24.36%
|
24.53%
|
25.22%
|
24.41%
|
Earnings before Tax (EBT)
1 |
-
|
1,745
|
1,992
|
2,050
|
2,373
|
2,374
|
Net income
1 |
-
|
1,401
|
1,642
|
1,685
|
1,906
|
1,952
|
Net margin
|
-
|
20.92%
|
23.4%
|
22.21%
|
22.58%
|
22.13%
|
EPS
2 |
25.54
|
22.61
|
26.51
|
26.70
|
30.63
|
32.11
|
Free Cash Flow
3 |
1,091,176
|
1,287,815
|
-
|
1,309,300
|
1,777,800
|
1,935,100
|
FCF margin
|
16,094.89%
|
19,237.86%
|
-
|
17,257.7%
|
21,055.42%
|
21,939.86%
|
FCF Conversion (EBITDA)
|
54,838.66%
|
77,384.87%
|
-
|
66,880.34%
|
76,159.4%
|
80,626.59%
|
FCF Conversion (Net income)
|
-
|
91,949.94%
|
-
|
77,707.88%
|
93,259.19%
|
99,136.76%
|
Dividend per Share
2 |
8.000
|
10.00
|
-
|
17.76
|
17.60
|
19.43
|
Announcement Date
|
3/17/22
|
3/2/23
|
2/28/24
|
-
|
-
|
-
|
1IDR in Billions2IDR3IDR in Million Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
446.2
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
6.220
|
6.320
|
4.900
|
5.170
|
6.730
|
6.290
|
5.390
|
8.100
|
7.240
|
6.044
|
6.307
|
6.701
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10.95
|
-
|
10.95
|
-
|
11.73
|
Announcement Date
|
4/27/22
|
7/29/22
|
10/31/22
|
3/2/23
|
5/3/23
|
7/31/23
|
10/30/23
|
2/28/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
6,059
|
5,972
|
4,198
|
4,211
|
4,845
|
4,677
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
1,091,176
|
1,287,815
|
-
|
1,309,300
|
1,777,800
|
1,935,100
|
ROE (net income / shareholders' equity)
|
20.4%
|
14.8%
|
16.9%
|
15.5%
|
16.2%
|
17.5%
|
ROA (Net income/ Total Assets)
|
13.2%
|
12.9%
|
15%
|
14.9%
|
14.8%
|
15.5%
|
Assets
1 |
-
|
10,833
|
10,980
|
11,308
|
12,851
|
12,593
|
Book Value Per Share
3 |
168.0
|
154.0
|
160.0
|
174.0
|
188.0
|
204.0
|
Cash Flow per Share
3 |
19.40
|
23.60
|
25.60
|
27.30
|
30.30
|
-
|
Capex
1 |
133
|
174
|
246
|
579
|
267
|
306
|
Capex / Sales
|
1.97%
|
2.59%
|
3.51%
|
7.63%
|
3.17%
|
3.47%
|
Announcement Date
|
3/17/22
|
3/2/23
|
2/28/24
|
-
|
-
|
-
|
1IDR in Billions2IDR in Million3IDR Average target price
699.4
IDR Spread / Average Target +35.80% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.00% | 1.98B | | +2.28% | 80.91B | | -17.18% | 32.67B | | -4.87% | 16.29B | | +0.92% | 14.51B | | -14.70% | 11.7B | | +6.95% | 8.02B | | -18.95% | 7B | | -12.08% | 2.86B | | -16.05% | 2.7B |
Paint & Coating
|