End-of-day quote
INDONESIA S.E.
06:00:00 2024-05-07 pm EDT
|
5-day change
|
1st Jan Change
|
67
IDR
|
+3.08%
|
|
+6.35%
|
-22.09%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
93,608,499
|
93,161,764
|
71,981,168
|
-
|
-
|
Enterprise Value (EV)
2 |
67,041
|
93,162
|
51,362
|
49,892
|
51,340
|
P/E ratio
|
-2.33
x
|
-1.01
x
|
-20.4
x
|
-72.1
x
|
-249
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
8.28
x
|
6.3
x
|
6.15
x
|
4.2
x
|
4.22
x
|
EV / Revenue
|
5.93
x
|
6.3
x
|
4.39
x
|
2.91
x
|
3.01
x
|
EV / EBITDA
|
-2.45
x
|
-12.2
x
|
321
x
|
68.1
x
|
63.8
x
|
EV / FCF
|
-3.8
x
|
-
|
-13.5
x
|
22
x
|
16
x
|
FCF Yield
|
-26.3%
|
-
|
-7.39%
|
4.54%
|
6.24%
|
Price to Book
|
0.77
x
|
-
|
2.33
x
|
1.16
x
|
1.98
x
|
Nbr of stocks (in thousands)
|
1,028,664,829
|
1,083,276,326
|
1,074,345,789
|
-
|
-
|
Reference price
3 |
91.00
|
86.00
|
67.00
|
67.00
|
67.00
|
Announcement Date
|
1/15/23
|
3/19/24
|
-
|
-
|
-
|
1IDR in Million2IDR in Billions3IDR Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
4,536
|
11,300
|
14,785
|
11,712
|
17,135
|
17,077
|
EBITDA
1 |
-
|
-19,968
|
-27,417
|
-7,608
|
159.8
|
732.3
|
804.3
|
EBIT
1 |
-
|
-22,385
|
-30,330
|
-10,279
|
-4,060
|
-1,538
|
-124.7
|
Operating Margin
|
-
|
-493.51%
|
-268.4%
|
-69.52%
|
-34.67%
|
-8.98%
|
-0.73%
|
Earnings before Tax (EBT)
1 |
-
|
-22,211
|
-40,545
|
-90,634
|
-4,068
|
-1,060
|
-585.7
|
Net income
1 |
-14,209
|
-21,391
|
-39,571
|
-90,396
|
-4,100
|
-1,246
|
-283.8
|
Net margin
|
-
|
-471.61%
|
-350.19%
|
-611.38%
|
-35.01%
|
-7.27%
|
-1.66%
|
EPS
2 |
-497.0
|
-18.06
|
-39.00
|
-85.00
|
-3.281
|
-0.9294
|
-0.2690
|
Free Cash Flow
3 |
-
|
-15,829,076
|
-17,658,439
|
-
|
-3,797,200
|
2,264,300
|
3,201,650
|
FCF margin
|
-
|
-348,983.68%
|
-156,269.37%
|
-
|
-32,422.54%
|
13,214.1%
|
18,748.25%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
309,223.76%
|
398,066.64%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/15/22
|
5/30/22
|
1/15/23
|
3/19/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
-
|
-
|
-
|
3,400
|
3,332
|
3,551
|
3,627
|
4,275
|
4,079
|
3,179
|
3,278
|
3,442
|
EBITDA
|
-
|
-
|
-
|
-6,936
|
-3,339
|
-1,391
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
-
|
-2,064
|
-2,690
|
-19,079
|
-942
|
-819
|
-505
|
-285
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-58.13%
|
-74.18%
|
-446.31%
|
-23.09%
|
-25.77%
|
-15.41%
|
-8.28%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-3,322
|
-2,417
|
-80,760
|
-
|
-607
|
-311
|
-336
|
Net income
1 |
-6,471
|
-7,177
|
-6,674
|
-
|
-
|
-3,299
|
-2,387
|
-80,847
|
-861.9
|
-577
|
-295
|
-320
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-92.91%
|
-65.81%
|
-1,891.26%
|
-21.13%
|
-18.15%
|
-9%
|
-9.3%
|
EPS
2 |
-6.000
|
-6.000
|
-8.000
|
-
|
-4.000
|
-
|
-
|
-
|
-0.8000
|
-0.5500
|
-0.2800
|
-0.3000
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/30/22
|
8/30/22
|
11/21/22
|
1/15/23
|
4/27/23
|
8/16/23
|
10/30/23
|
3/19/24
|
4/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
26,567
|
-
|
20,619
|
22,089
|
20,641
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-
|
-15,829,076
|
-17,658,439
|
-
|
-3,797,200
|
2,264,300
|
3,201,650
|
ROE (net income / shareholders' equity)
|
-
|
-26.7%
|
-29.8%
|
-
|
-5.45%
|
-3.98%
|
0.6%
|
ROA (Net income/ Total Assets)
|
-
|
-23.1%
|
-26.9%
|
-
|
-6.64%
|
-2.79%
|
-0.63%
|
Assets
1 |
-
|
92,623
|
147,177
|
-
|
61,734
|
44,712
|
44,806
|
Book Value Per Share
3 |
-
|
142.0
|
119.0
|
-
|
28.70
|
57.60
|
33.90
|
Cash Flow per Share
3 |
-
|
-109.0
|
-16.90
|
-
|
-1.160
|
2.320
|
4.850
|
Capex
1 |
-
|
1,138
|
452
|
-
|
868
|
1,240
|
1,077
|
Capex / Sales
|
-
|
25.08%
|
4%
|
-
|
7.41%
|
7.24%
|
6.31%
|
Announcement Date
|
3/15/22
|
5/30/22
|
1/15/23
|
3/19/24
|
-
|
-
|
-
|
1IDR in Billions2IDR in Million3IDR Average target price
96.1
IDR Spread / Average Target +43.44% Consensus |
1st Jan change
|
Capi.
|
---|
| -22.09% | 4.49B | | +26.29% | 439B | | +25.72% | 264B | | +10.33% | 141B | | +8.01% | 93.43B | | +25.81% | 90.41B | | +17.47% | 47.5B | | +4.52% | 37.3B | | +20.84% | 36.11B | | +15.15% | 29.14B |
Other Internet Services
|