|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Capitalization1 |
539 944 719 | 641 030 260 | 824 093 709 | 872 787 354 | 872 787 354 | - |
Entreprise Value (EV)1 |
539 931 712 | 641 030 260 | 824 093 709 | 872 787 354 | 872 787 354 | 872 787 354 |
P/E ratio |
23,2x | 24,8x | 28,8x | 35,2x | 28,7x | 23,8x |
Yield |
1,16% | 0,33% | - | 1,32% | 1,36% | 1,61% |
Capitalization / Revenue |
9,48x | 10,2x | 11,5x | 11,8x | 10,9x | 10,0x |
EV / Revenue |
9,48x | 10,2x | 11,5x | 11,8x | 10,9x | 10,0x |
EV / EBITDA |
- | - | - | - | - | - |
Price to Book |
4,11x | 4,23x | 4,74x | 4,78x | 4,31x | 3,88x |
Nbr of stocks (in thousands) |
24 655 010 | 24 655 010 | 24 655 010 | 24 655 010 | 24 655 010 | - |
Reference price (IDR) |
21 900 | 26 000 | 33 425 | 35 400 | 35 400 | 35 400 |
Last update |
03/08/2018 | 02/28/2019 | 02/20/2020 | 01/13/2021 | 01/13/2021 | 01/13/2021 |
1 IDR in Million Estimates
|
|
Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net sales1 |
56 984 | 63 036 | 71 624 | 73 816 | 80 251 | 87 272 |
EBITDA |
- | - | - | - | - | - |
Operating profit (EBIT)1 |
31 792 | 35 383 | 40 880 | 43 549 | 47 268 | 51 494 |
Operating Margin |
55,8% | 56,1% | 57,1% | 59,0% | 58,9% | 59,0% |
Pre-Tax Profit (EBT)1 |
29 159 | 32 706 | 36 289 | 31 233 | 38 059 | 45 424 |
Net income1 |
23 310 | 25 855 | 28 565 | 25 102 | 30 446 | 36 105 |
Net margin |
40,9% | 41,0% | 39,9% | 34,0% | 37,9% | 41,4% |
EPS2 |
945 | 1 049 | 1 159 | 1 007 | 1 235 | 1 485 |
Dividend per Share2 |
255 | 85,0 | - | 469 | 483 | 571 |
Last update |
03/08/2018 | 02/28/2019 | 02/20/2020 | 01/13/2021 | 01/13/2021 | 01/13/2021 |
1 IDR in Billions 2 IDR Estimates
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net Debt |
- | - | - | - | - | - |
Net Cash position |
13 007 | - | - | - | - | - |
Leverage (Debt / EBITDA) |
- | - | - | - | - | - |
Free Cash Flow |
- | - | - | - | - | - |
ROE (Net Profit / Equities) |
19,2% | 18,8% | 18,0% | 14,0% | 15,8% | 16,9% |
Shareholders' equity1 |
121 406 | 137 527 | 158 694 | 179 292 | 193 244 | 213 662 |
ROA (Net Profit / Asset) |
3,90% | 4,00% | 4,00% | 2,63% | 2,95% | 3,22% |
Assets1 |
597 692 | 646 375 | 714 125 | 954 838 | 1 031 504 | 1 121 806 |
Book Value Per Share2 |
5 326 | 6 151 | 7 059 | 7 400 | 8 212 | 9 134 |
Cash Flow per Share |
- | - | - | - | - | - |
Capex |
- | - | - | - | - | - |
Capex / Sales |
- | - | - | - | - | - |
Last update |
03/08/2018 | 02/28/2019 | 02/20/2020 | 01/13/2021 | 01/13/2021 | 01/13/2021 |
1 IDR in Billions 2 IDR Estimates
|
|
|
| Financial data source © 2021 S&P Global Market Intelligence
|
|
Capitalization (IDR) 872 787 354 000 000 Capitalization (USD) 62 018 571 307 Net sales (IDR) 71 624 000 000 000 Net sales (USD) 5 085 304 000 Free-Float capitalization (IDR) 347 933 007 568 200 Free-Float capitalization (USD) 24 723 442 590 Avg. Exchange 20 sessions (IDR) 624 707 092 200 Avg. Exchange 20 sessions (USD) 44 354 204 Average Daily Capital Traded 0%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|