Financials PT Habco Trans Maritima Tbk

Equities

HATM

ID1000169402

Marine Port Services

End-of-day quote INDONESIA S.E. 06:00:00 2024-05-21 pm EDT 5-day change 1st Jan Change
232 IDR -0.85% Intraday chart for PT Habco Trans Maritima Tbk -3.33% -12.78%

Valuation

Fiscal Period: December 2022 2023
Capitalization 1 2,086,000 1,862,000
Enterprise Value (EV) 1 1,980,859 1,865,065
P/E ratio 13 x 9.4 x
Yield 1.37% 2.13%
Capitalization / Revenue 5,617,696 x 3,234,460 x
EV / Revenue 5,334,547 x 3,239,784 x
EV / EBITDA 12,054,066 x 7,257,221 x
EV / FCF -11,049,007 x -13,993,830 x
FCF Yield -0% -0%
Price to Book 2.98 x 2.14 x
Nbr of stocks (in thousands) 7,000,000 7,000,000
Reference price 2 298.0 266.0
Announcement Date 3/10/23 2/7/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023
Net sales - - 252,933 371,327 575,676
EBITDA - - 104,974 164,331 256,994
EBIT 1 -139 -144.7 91,723 144,293 209,604
Operating Margin - - 36.26% 38.86% 36.41%
Earnings before Tax (EBT) 1 -142.2 -139.5 93,192 146,975 205,080
Net income 1 -142.2 -139.5 90,156 142,519 198,172
Net margin - - 35.64% 38.38% 34.42%
EPS 2 -0.0254 -0.0249 16.10 22.96 28.31
Free Cash Flow - - 119,005 -179,279 -133,278
FCF margin - - 47.05% -48.28% -23.15%
FCF Conversion (EBITDA) - - 113.37% - -
FCF Conversion (Net income) - - 132% - -
Dividend per Share - - - 4.070 5.660
Announcement Date 6/28/22 6/28/22 6/28/22 3/10/23 2/7/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023
Net Debt 1 - 96,229 - - 3,065
Net Cash position 1 441 - 51,481 105,141 -
Leverage (Debt/EBITDA) - - - - 0.0119 x
Free Cash Flow - - 119,005 -179,279 -133,278
ROE (net income / shareholders' equity) - -0.05% 27.8% 26.7% 25.3%
ROA (Net income/ Total Assets) - -0.03% 14.1% 15.7% 14.9%
Assets 1 - 509,241 640,470 910,514 1,332,774
Book Value Per Share 2 50.00 50.00 66.10 99.90 124.0
Cash Flow per Share 2 0.0800 0.1600 7.410 15.00 17.40
Capex - 900 200,419 256,814 236,212
Capex / Sales - - 79.24% 69.16% 41.03%
Announcement Date 6/28/22 6/28/22 6/28/22 3/10/23 2/7/24
1IDR in Million2IDR
Estimates
  1. Stock Market
  2. Equities
  3. HATM Stock
  4. Financials PT Habco Trans Maritima Tbk