Stock VOKS PT VOKSEL ELECTRIC TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Voksel Electric Tbk

Equities

VOKS

ID1000083900

Electrical Components & Equipment

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
172 IDR -0.58% Intraday chart for PT Voksel Electric Tbk -3.37% -21.82%
Apr. 30 PT Voksel Electric Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 27 PT Voksel Electric Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,246,681 1,670,552 980,722 748,008 577,629 914,233
Enterprise Value (EV) 1 1,718,566 2,151,529 1,892,881 1,738,852 1,240,145 1,672,329
P/E ratio 11.8 x 8.02 x 352 x -3.55 x -3.02 x 50.7 x
Yield 1.67% - - - - -
Capitalization / Revenue 0.46 x 0.63 x 0.53 x 0.44 x 0.22 x 0.3 x
EV / Revenue 0.64 x 0.81 x 1.03 x 1.02 x 0.47 x 0.55 x
EV / EBITDA 6.57 x 6.06 x 10.7 x -19.2 x -23.2 x 9.3 x
EV / FCF -13.5 x -950 x -4.35 x -95.8 x 2.89 x -9.87 x
FCF Yield -7.4% -0.11% -23% -1.04% 34.7% -10.1%
Price to Book 1.35 x 1.51 x 0.88 x 0.83 x 0.8 x 1.24 x
Nbr of stocks (in thousands) 4,155,603 4,155,603 4,155,603 4,155,603 4,155,603 4,155,603
Reference price 2 300.0 402.0 236.0 180.0 139.0 220.0
Announcement Date 4/2/19 4/13/20 4/22/21 5/5/22 4/2/23 3/27/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,684,419 2,669,686 1,834,162 1,710,091 2,628,553 3,055,442
EBITDA 1 261,471 354,766 176,423 -90,409 -53,537 179,799
EBIT 1 224,808 316,256 131,085 -142,364 -102,594 129,126
Operating Margin 8.37% 11.85% 7.15% -8.32% -3.9% 4.23%
Earnings before Tax (EBT) 1 146,815 263,025 10,546 -250,258 -222,404 31,889
Net income 1 105,469 208,249 2,784 -210,822 -191,040 18,018
Net margin 3.93% 7.8% 0.15% -12.33% -7.27% 0.59%
EPS 2 25.38 50.11 0.6699 -50.73 -45.97 4.336
Free Cash Flow 1 -127,152 -2,264 -435,263 -18,147 429,831 -169,510
FCF margin -4.74% -0.08% -23.73% -1.06% 16.35% -5.55%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 5.000 - - - - -
Announcement Date 4/2/19 4/13/20 4/22/21 5/5/22 4/2/23 3/27/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 471,885 480,977 912,158 990,843 662,517 758,097
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.805 x 1.356 x 5.17 x -10.96 x -12.38 x 4.216 x
Free Cash Flow 1 -127,152 -2,264 -435,263 -18,147 429,831 -169,510
ROE (net income / shareholders' equity) 12.1% 20.5% 0.25% -20.9% -23.5% 2.48%
ROA (Net income/ Total Assets) 6.11% 7.17% 2.76% -3.06% -2.31% 3.05%
Assets 1 1,724,811 2,904,370 100,978 6,881,745 8,281,614 590,446
Book Value Per Share 2 222.0 267.0 268.0 218.0 173.0 177.0
Cash Flow per Share 2 52.50 152.0 34.20 54.50 48.80 56.50
Capex 1 158,292 171,864 63,953 71,584 32,485 54,225
Capex / Sales 5.9% 6.44% 3.49% 4.19% 1.24% 1.77%
Announcement Date 4/2/19 4/13/20 4/22/21 5/5/22 4/2/23 3/27/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Wires & Cables

1st Jan change Capi.
PT VOKSEL ELECTRIC TBK Stock PT Voksel Electric Tbk
-21.82% 44.52M
PRYSMIAN S.P.A. Stock Prysmian S.p.A.
+25.09% 15.13B
NEXANS Stock Nexans
+26.06% 4.7B
WALSIN LIHWA CORPORATION Stock Walsin Lihwa Corporation
-5.17% 4.58B
ENCORE WIRE CORPORATION Stock Encore Wire Corporation
+32.51% 4.47B
KEI INDUSTRIES LIMITED Stock KEI Industries Limited
+19.70% 4.21B
RIYADH CABLES GROUP COMPANY Stock Riyadh Cables Group Company
+3.46% 3.83B
LS CORP. Stock LS Corp.
+39.06% 2.63B
R R KABEL LIMITED Stock R R Kabel Limited
+7.52% 2.29B
TAIHAN CABLE & SOLUTION CO., LTD. Stock Taihan Cable & Solution Co., Ltd.
+29.76% 1.79B
Wires & Cables
  1. Stock Market
  2. Equities
  3. VOKS Stock
  4. Financials PT Voksel Electric Tbk