PT BANK SYARIAH INDONESIA TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,540 IDR | -5.93% |
|
0.00% | +45.98% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 22,057,532 | 73,209,386 | 59,506,746 | 80,264,913 | 117,168,321 | - | - |
| Enterprise Value (EV) 1 | 22,057,532 | 73,209,386 | 59,506,746 | 80,264,913 | 117,168,321 | 117,168,321 | 117,168,321 |
| P/E ratio | 88.4 x | 24.2 x | 12.6 x | 14.1 x | 17.7 x | 14.7 x | 12.5 x |
| Yield | - | - | - | - | 0.77% | 1.07% | 1.92% |
| Capitalization / Revenue | - | 4.45 x | 3.08 x | 3.92 x | 5.14 x | 4.53 x | 3.98 x |
| EV / Revenue | - | 4.45 x | 3.08 x | 3.92 x | 5.14 x | 4.53 x | 3.98 x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 2.93 x | 1.58 x | - | 2.63 x | 2.31 x | 1.94 x |
| Nbr of stocks (in thousands) | 9,803,348 | 41,128,869 | 46,129,260 | 46,129,260 | 46,129,260 | - | - |
| Reference price 2 | 2,250 | 1,780 | 1,290 | 1,740 | 2,540 | 2,540 | 2,540 |
| Announcement Date | 1/29/21 | 1/31/22 | 2/14/23 | 4/25/24 | - | - | - |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 16,442 | 19,292 | 20,463 | 22,816 | 25,892 | 29,448 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | 7,561 | 9,396 | 10,214 | 11,386 | 13,374 | 15,710 |
| Operating Margin | - | 45.98% | 48.71% | 49.91% | 49.9% | 51.66% | 53.35% |
| Earnings before Tax (EBT) 1 | - | 3,961 | 5,656 | 7,589 | 8,733 | 10,521 | 12,238 |
| Net income 1 | 248.1 | 3,028 | 4,260 | 5,704 | 6,651 | 8,011 | 9,294 |
| Net margin | - | 18.42% | 22.08% | 27.87% | 29.15% | 30.94% | 31.56% |
| EPS 2 | 25.44 | 73.66 | 102.5 | 123.6 | 143.4 | 173.2 | 202.9 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | 19.62 | 27.18 | 48.87 |
| Announcement Date | 1/29/21 | 1/31/22 | 2/14/23 | 4/25/24 | - | - | - |
1IDR in Billions2IDR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | - | 5,198 | 5,057 | 3,531 | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | 2,367 | 2,700 | 2,768 | - | - | - | - | - | - | - |
| Operating Margin | - | - | 45.55% | 53.4% | 78.41% | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | 1,261 | 1,941 | 1,804 | - | - | - | - | - | - | - |
| Net income | 987.7 | 1,074 | 1,055 | 1,458 | - | 1,378 | 1,504 | - | - | - | - | - |
| Net margin | - | - | 20.3% | 28.84% | - | - | - | - | - | - | - | - |
| EPS | 24.01 | 26.11 | - | - | 29.57 | 29.87 | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - | 12.36 | - | - | - | 13.92 |
| Announcement Date | 4/28/22 | 10/28/22 | 2/14/23 | 4/27/23 | 9/19/23 | 10/31/23 | 4/25/24 | - | - | - | - | - |
1IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 13% | 14.6% | - | 16.1% | 16.7% | 17.1% |
| ROA (Net income/ Total Assets) | - | 1.2% | 1.49% | - | 1.81% | 1.91% | 1.99% |
| Assets 1 | - | 252,435 | 285,516 | - | 368,314 | 418,397 | 466,659 |
| Book Value Per Share 2 | - | 608.0 | 815.0 | - | 967.0 | 1,100 | 1,309 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 1/29/21 | 1/31/22 | 2/14/23 | 4/25/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
2,540
IDR
Average target price
2,781
IDR
Spread / Average Target
+9.49%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +45.98% | 7.29B | |
| -7.12% | 56.91B | |
| +10.49% | 39.72B | |
| +3.98% | 21.43B | |
| -2.37% | 11.83B | |
| +18.77% | 11.89B | |
| +4.59% | 8.08B | |
| -10.73% | 6.05B | |
| -3.60% | 5.47B | |
| +7.35% | 4.39B |
- Stock Market
- Equities
- BRIS Stock
- Financials PT Bank Syariah Indonesia Tbk