PT ELNUSA TBK |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 406 IDR | -1.46% |
|
-7.73% | +4.64% |
| Apr. 29 | PT Elnusa Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Feb. 29 | PT Elnusa Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,233,341 | 2,569,072 | 2,277,132 | 2,831,818 | 2,963,191 | - |
| Enterprise Value (EV) 1 | 2,233,341 | 2,568,241 | 2,277,132 | 2,831,818 | 2,963,191 | 2,963,191 |
| P/E ratio | 6.27 x | 10.3 x | 6.02 x | 5.63 x | - | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 0.33 x | - | 0.23 x | 0.22 x | 0.21 x |
| EV / Revenue | - | 0.33 x | - | 0.23 x | 0.22 x | 0.21 x |
| EV / EBITDA | - | 2.21 x | - | 2.21 x | 2.09 x | 2.02 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 7,298,500 | 7,298,500 | 7,298,500 | 7,298,500 | 7,298,500 | - |
| Reference price 2 | 306.0 | 352.0 | 312.0 | 388.0 | 406.0 | 406.0 |
| Announcement Date | 2/17/20 | 3/2/21 | 3/2/23 | 2/29/24 | - | - |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 7,727 | - | 12,564 | 13,313 | 14,392 |
| EBITDA 1 | - | 1,165 | - | 1,282 | 1,418 | 1,465 |
| EBIT 1 | - | 483.7 | - | 669.7 | 796 | 827 |
| Operating Margin | - | 6.26% | - | 5.33% | 5.98% | 5.75% |
| Earnings before Tax (EBT) | - | 381 | - | - | - | - |
| Net income | 356.5 | 249.1 | 378.1 | - | - | - |
| Net margin | - | 3.22% | - | - | - | - |
| EPS | 48.84 | 34.13 | 51.80 | 68.94 | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 2/17/20 | 3/2/21 | 3/2/23 | 2/29/24 | - | - |
1IDR in Billions
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 | 2024 Q2 |
|---|---|---|
| Net sales | 3,108 | - |
| EBITDA 1 | - | 343 |
| EBIT 1 | - | 181 |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income | 183.2 | - |
| Net margin | 5.89% | - |
| EPS | - | - |
| Dividend per Share | - | - |
| Announcement Date | 4/29/24 | - |
1IDR in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | 831 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 6.81% | - | - | - | - |
| ROA (Net income/ Total Assets) | - | 3.47% | - | - | - | - |
| Assets | - | 7,184 | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 441 | - | 474 | 403 | 427 |
| Capex / Sales | - | 5.7% | - | 3.78% | 3.03% | 2.97% |
| Announcement Date | 2/17/20 | 3/2/21 | 3/2/23 | 2/29/24 | - | - |
1IDR in Billions
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
406
IDR
Average target price
610
IDR
Spread / Average Target
+50.25%
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +4.64% | 182M | |
| +17.36% | 462B | |
| +54.46% | 248B | |
| +9.33% | 228B | |
| +8.78% | 168B | |
| +4.16% | 98.25B | |
| -5.99% | 84.22B | |
| -.--% | 51.8B | |
| +30.98% | 52.4B | |
| -5.55% | 50.22B |
- Stock Market
- Equities
- ELSA Stock
- Financials PT Elnusa Tbk
