End-of-day quote
INDONESIA S.E.
06:00:00 2024-06-09 pm EDT
|
5-day change
|
1st Jan Change
|
1,535
IDR
|
-1.60%
|
|
0.00%
|
-23.25%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,540,065
|
3,348,340
|
10,663,433
|
12,231,331
|
4,518,586
|
3,469,550
|
-
|
-
|
Enterprise Value (EV)
2 |
10,368
|
6,685
|
10,002
|
11,877
|
4,011
|
3,248
|
2,664
|
3,257
|
P/E ratio
|
8.56
x
|
-3.84
x
|
11.8
x
|
8.16
x
|
6.71
x
|
4.7
x
|
4.35
x
|
3.49
x
|
Yield
|
-
|
-
|
8.43%
|
11.1%
|
26.3%
|
13%
|
13.3%
|
12.2%
|
Capitalization / Revenue
|
1.12
x
|
0.69
x
|
1.91
x
|
1.89
x
|
0.69
x
|
0.53
x
|
0.49
x
|
0.48
x
|
EV / Revenue
|
1.01
x
|
1.38
x
|
1.79
x
|
1.84
x
|
0.61
x
|
0.49
x
|
0.38
x
|
0.45
x
|
EV / EBITDA
|
4.7
x
|
-20
x
|
7.93
x
|
6.55
x
|
2.73
x
|
2.04
x
|
1.57
x
|
1.64
x
|
EV / FCF
|
7.14
x
|
-316
x
|
4.51
x
|
5.79
x
|
2.3
x
|
3.56
x
|
2.69
x
|
5.47
x
|
FCF Yield
|
14%
|
-0.32%
|
22.2%
|
17.3%
|
43.4%
|
28.1%
|
37.1%
|
18.3%
|
Price to Book
|
6.76
x
|
5.76
x
|
10.8
x
|
19.4
x
|
147
x
|
10
x
|
4.37
x
|
3.3
x
|
Nbr of stocks (in thousands)
|
2,741,108
|
2,626,149
|
2,569,502
|
2,575,017
|
2,259,293
|
2,260,293
|
-
|
-
|
Reference price
3 |
4,210
|
1,275
|
4,150
|
4,750
|
2,000
|
1,535
|
1,535
|
1,535
|
Announcement Date
|
2/27/20
|
2/17/21
|
3/2/22
|
2/28/23
|
2/26/24
|
-
|
-
|
-
|
1IDR in Million2IDR in Billions3IDR Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,276
|
4,839
|
5,586
|
6,455
|
6,539
|
6,579
|
7,026
|
7,252
|
EBITDA
1 |
2,207
|
-334.8
|
1,262
|
1,813
|
1,471
|
1,591
|
1,693
|
1,982
|
EBIT
1 |
1,793
|
-626.7
|
1,037
|
1,592
|
1,204
|
1,231
|
1,292
|
1,462
|
Operating Margin
|
17.44%
|
-12.95%
|
18.57%
|
24.67%
|
18.42%
|
18.7%
|
18.39%
|
20.16%
|
Earnings before Tax (EBT)
1 |
1,763
|
-934.4
|
1,103
|
1,637
|
830.6
|
971
|
1,065
|
1,324
|
Net income
1 |
1,367
|
-873.2
|
912.9
|
1,383
|
675.4
|
763.1
|
840.3
|
1,039
|
Net margin
|
13.3%
|
-18.04%
|
16.34%
|
21.43%
|
10.33%
|
11.6%
|
11.96%
|
14.32%
|
EPS
2 |
492.0
|
-332.0
|
351.0
|
582.0
|
298.0
|
326.7
|
352.8
|
440.4
|
Free Cash Flow
3 |
1,451,587
|
-21,183
|
2,219,630
|
2,052,368
|
1,741,802
|
912,000
|
989,500
|
595,000
|
FCF margin
|
14,125.4%
|
-437.75%
|
39,735.77%
|
31,797.07%
|
26,638.82%
|
13,861.25%
|
14,082.66%
|
8,204.25%
|
FCF Conversion (EBITDA)
|
65,771.95%
|
-
|
175,900.05%
|
113,194.13%
|
118,416.3%
|
57,324.94%
|
58,434.49%
|
30,014.93%
|
FCF Conversion (Net income)
|
106,187.78%
|
-
|
243,152.79%
|
148,375.89%
|
257,907.19%
|
119,515.65%
|
117,753.23%
|
57,284.52%
|
Dividend per Share
2 |
-
|
-
|
350.0
|
525.0
|
525.0
|
200.0
|
203.8
|
187.1
|
Announcement Date
|
2/27/20
|
2/17/21
|
3/2/22
|
2/28/23
|
2/26/24
|
-
|
-
|
-
|
1IDR in Billions2IDR3IDR in Million Fiscal Period: December |
2023 Q4
|
---|
Net sales
1 |
1,559
|
EBITDA
|
-
|
EBIT
1 |
202.6
|
Operating Margin
|
13%
|
Earnings before Tax (EBT)
|
-
|
Net income
1 |
44.84
|
Net margin
|
2.88%
|
EPS
|
-
|
Dividend per Share
|
-
|
Announcement Date
|
2/26/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
3,337
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,173
|
-
|
661
|
354
|
508
|
222
|
806
|
212
|
Leverage (Debt/EBITDA)
|
-
|
-9.965
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
1,451,587
|
-21,183
|
2,219,630
|
2,052,368
|
1,741,802
|
912,000
|
989,500
|
595,000
|
ROE (net income / shareholders' equity)
|
76.7%
|
-75%
|
115%
|
174%
|
221%
|
263%
|
116%
|
77.9%
|
ROA (Net income/ Total Assets)
|
27.7%
|
-15.7%
|
15%
|
23.8%
|
11.6%
|
13%
|
13.2%
|
14.3%
|
Assets
1 |
4,935
|
5,576
|
6,085
|
5,801
|
5,816
|
5,888
|
6,385
|
7,263
|
Book Value Per Share
3 |
623.0
|
221.0
|
383.0
|
245.0
|
13.60
|
154.0
|
351.0
|
465.0
|
Cash Flow per Share
3 |
687.0
|
34.20
|
925.0
|
981.0
|
900.0
|
461.0
|
517.0
|
-
|
Capex
1 |
458
|
111
|
189
|
279
|
297
|
299
|
374
|
367
|
Capex / Sales
|
4.45%
|
2.3%
|
3.38%
|
4.32%
|
4.54%
|
4.54%
|
5.32%
|
5.05%
|
Announcement Date
|
2/27/20
|
2/17/21
|
3/2/22
|
2/28/23
|
2/26/24
|
-
|
-
|
-
|
1IDR in Billions2IDR in Million3IDR Mean consensus UNDERPERFORM Last Close Price
1,535
IDR Average target price
1,793
IDR Spread / Average Target +16.80% Consensus |
1st Jan change
|
Capi.
|
---|
| -23.25% | 218M | | +62.32% | 21.16B | | +30.00% | 7.83B | | +117.86% | 7.66B | | +5.06% | 6.97B | | +6.32% | 6.66B | | -1.24% | 5.82B | | +39.73% | 5.39B | | +5.36% | 3.66B | | +14.96% | 3.52B |
Retail - Department Stores
|