Stock BMRI PT BANK MANDIRI (PERSERO) TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Bank Mandiri (Persero) Tbk

Equities

BMRI

ID1000095003

Banks

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
6,150 IDR -2.77% Intraday chart for PT Bank Mandiri (Persero) Tbk -8.89% +1.65%
May. 02 Bank Mandiri Shares Dive on Tight Liquidity Pressures DJ
May. 01 Bank Mandiri First-Quarter Profit Rose on Jump in Loans DJ

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 358,166,667 294,942,762 327,584,648 463,166,667 564,666,667 574,000,000 - -
Enterprise Value (EV) 1 358,166,667 294,942,762 327,584,648 463,166,667 564,666,667 574,000,000 574,000,000 574,000,000
P/E ratio 13 x 17.2 x 11.7 x 11.2 x 10.3 x 10 x 9.03 x 8.16 x
Yield 4.6% 3.48% 5.13% 3.63% - 5.83% 6.25% 6.89%
Capitalization / Revenue 4.02 x 3.4 x 3.05 x 3.79 x 4.14 x 3.85 x 3.52 x 3.2 x
EV / Revenue 4.02 x 3.4 x 3.05 x 3.79 x 4.14 x 3.85 x 3.52 x 3.2 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.75 x 1.56 x 1.6 x 2.02 x 2.16 x 2.02 x 1.81 x 1.65 x
Nbr of stocks (in thousands) 93,333,333 93,262,533 93,262,533 93,333,333 93,333,333 93,333,333 - -
Reference price 2 3,838 3,162 3,512 4,962 6,050 6,150 6,150 6,150
Announcement Date 1/27/20 1/28/21 1/28/22 2/14/23 1/31/24 - - -
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 89,106 86,768 107,245 122,184 136,409 149,021 163,270 179,372
EBITDA - - - - - - - -
EBIT 1 48,524 45,880 57,706 68,924 82,542 93,375 105,146 115,608
Operating Margin 54.46% 52.88% 53.81% 56.41% 60.51% 62.66% 64.4% 64.45%
Earnings before Tax (EBT) 1 36,441 23,298 38,358 56,378 74,685 78,745 88,141 98,228
Net income 1 27,482 17,119 28,028 41,171 55,060 57,589 64,323 71,570
Net margin 30.84% 19.73% 26.13% 33.7% 40.36% 38.64% 39.4% 39.9%
EPS 2 294.4 183.5 300.5 441.3 589.9 613.0 680.8 753.8
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 176.7 110.1 180.3 180.3 - 358.2 384.7 423.8
Announcement Date 1/27/20 1/28/21 1/28/22 2/14/23 1/31/24 - - -
1IDR in Billions2IDR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 25,846 31,864 29,712 25,933 - 31,391 - 32,674 33,918 - 34,115 35,703 33,704 35,715 37,333 38,385 37,664
EBITDA - - - - - - - - - - - - - - - - -
EBIT 1 14,270 14,572 - 14,035 35,472 18,571 17,763 20,398 21,640 - 20,216 20,288 21,429 - - - -
Operating Margin 55.21% 45.73% - 54.12% - 59.16% - 62.43% 63.8% - 59.26% 56.82% 63.58% - - - -
Earnings before Tax (EBT) 1 9,483 10,948 - 14,052 - - - 17,256 17,183 - 18,772 21,473 17,603 - - - -
Net income 1 6,728 8,799 - 10,178 20,209 - 10,518 12,560 12,672 25,232 13,832 15,997 12,702 - - - -
Net margin 26.03% 27.61% - 39.25% - - - 38.44% 37.36% - 40.54% 44.8% 37.69% - - - -
EPS 2 - - - - - - - - 91.31 - 58.08 171.4 136.1 151.1 153.4 168.7 -
Dividend per Share 2 - 180.3 - - - - 180.3 - - - - - 354.0 - - - 356.0
Announcement Date 10/29/21 1/28/22 4/28/22 8/8/22 8/8/22 10/27/22 2/14/23 4/18/23 7/31/23 7/31/23 10/30/23 1/31/24 4/30/24 - - - -
1IDR in Billions2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 14.2% 9.16% 16.2% 19% 22.4% 21.1% 20.9% 21.2%
ROA (Net income/ Total Assets) 2.18% 1.25% 2.53% 2.21% 2.64% 2.59% 2.62% 2.64%
Assets 1 1,260,249 1,373,794 1,107,832 1,859,055 2,083,399 2,226,904 2,457,145 2,707,867
Book Value Per Share 2 2,192 2,028 2,195 2,462 2,795 3,043 3,404 3,737
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 1/27/20 1/28/21 1/28/22 2/14/23 1/31/24 - - -
1IDR in Billions2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for PT Bank Mandiri (Persero) Tbk

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
24
Last Close Price
6,150 IDR
Average target price
7,552 IDR
Spread / Average Target
+22.80%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Banks

1st Jan change Capi.
PT BANK MANDIRI (PERSERO) TBK Stock PT Bank Mandiri (Persero) Tbk
+1.65% 35.75B
JPMORGAN CHASE & CO. Stock JPMorgan Chase & Co.
+12.00% 547B
BANK OF AMERICA CORPORATION Stock Bank of America Corporation
+10.60% 291B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED Stock Industrial and Commercial Bank of China Limited
+12.04% 250B
WELLS FARGO & COMPANY Stock Wells Fargo & Company
+21.78% 210B
BANK OF CHINA LIMITED Stock Bank of China Limited
+17.11% 171B
CHINA CONSTRUCTION BANK CORPORATION Stock China Construction Bank Corporation
+11.40% 169B
HSBC HOLDINGS PLC Stock HSBC Holdings plc
+11.01% 164B
ROYAL BANK OF CANADA Stock Royal Bank of Canada
+3.27% 143B
HDFC BANK LIMITED Stock HDFC Bank Limited
-11.10% 139B
Other Banks
  1. Stock Market
  2. Equities
  3. BMRI Stock
  4. Financials PT Bank Mandiri (Persero) Tbk