Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Indonesia
  4. INDONESIA STOCK EXCHANGE
  5. PT Semen Indonesia (Persero) Tbk
  6. Financials
    SMGR   ID1000106800

PT SEMEN INDONESIA (PERSERO) TBK

(SMGR)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 68 212 48071 178 24073 699 13652 345 664--
Entreprise Value (EV)2 72 46995 21795 40171 05368 36364 700
P/E ratio 22,2x29,8x26,4x19,5x15,8x12,7x
Yield -1,73%1,52%2,13%2,23%2,81%
Capitalization / Revenue 2,22x1,76x2,10x1,40x1,30x1,23x
EV / Revenue 2,36x2,36x2,71x1,90x1,70x1,52x
EV / EBITDA 11,2x11,1x10,5x8,42x7,34x6,36x
Price to Book 2,19x2,21x2,16x1,44x1,36x1,27x
Nbr of stocks (in thousands) 5 931 5205 931 5205 931 5205 931 520--
Reference price (IDR) 11 50012 00012 4258 8258 8258 825
Announcement Date 04/01/201903/16/202002/28/2021---
1 IDR in Million
2 IDR in Billions
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 30 68840 36835 17237 33240 25042 550
EBITDA1 6 4698 6089 0778 4359 31610 172
Operating profit (EBIT)1 4 7736 0935 6535 2836 0766 810
Operating Margin 15,6%15,1%16,1%14,2%15,1%16,0%
Pre-Tax Profit (EBT)1 4 1053 1963 4893 7134 5225 449
Net income1 3 0792 3922 7922 7353 3774 104
Net margin 10,0%5,93%7,94%7,33%8,39%9,65%
EPS2 519403471452560697
Dividend per Share2 -208188188197248
Announcement Date 04/01/201903/16/202002/28/2021---
1 IDR in Billions
2 IDR
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2019 Q2 2019 S1 2019 Q3 2019 Q4 2020 Q3 2020 Q4
Net sales1 8 22416 35111 77212 2459 5999 547
EBITDA1 1 5783 1582 6372 8132 8722 827
Operating profit (EBIT)1 9802 0411 8542 1981 8361 727
Operating Margin 11,9%12,5%15,7%17,9%19,1%18,1%
Pre-Tax Profit (EBT) 2226761 119-1 280-
Net income1 2174858101 0979291 251
Net margin 2,63%2,96%6,88%8,96%9,68%13,1%
EPS2 37,0-136185157211
Dividend per Share ------
Announcement Date 07/30/201907/30/201910/30/201903/16/202011/02/202002/28/2021
1 IDR in Billions
2 IDR
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 4 25724 03921 70218 70816 01712 354
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,66x2,79x2,39x2,22x1,72x1,21x
Free Cash Flow2 2 672 2873 969 8515 941 6822 212 0014 014 7505 122 246
ROE (Net Profit / Equities) 10,3%7,54%8,40%7,46%8,95%10,4%
Shareholders' equity1 29 85731 73433 22536 67037 74739 290
ROA (Net Profit / Asset) 6,14%3,66%3,54%4,00%4,57%5,51%
Assets1 50 11365 29578 90768 40173 97474 528
Book Value Per Share3 5 2595 4425 7616 1456 4936 968
Cash Flow per Share3 7529461 2177549471 180
Capex1 1 7901 6391 2802 0422 2642 494
Capex / Sales 5,83%4,06%3,64%5,47%5,63%5,86%
Announcement Date 04/01/201903/16/202002/28/2021---
1 IDR in Billions
2 IDR in Million
3 IDR
Key data
Capitalization (IDR) 52 345 664 000 000
Capitalization (USD) 3 690 212 478
Net sales (IDR) 35 171 668 000 000
Net sales (USD) 2 462 016 760
Number of employees 11 357
Sales / Employee (IDR) 3 096 915 383
Sales / Employee (USD) 216 784
Free-Float 49,0%
Free-Float capitalization (IDR) 25 646 456 050 000
Free-Float capitalization (USD) 1 807 998 312
Avg. Exchange 20 sessions (IDR) 197 144 260 725
Avg. Exchange 20 sessions (USD) 13 800 098
Average Daily Capital Traded 0%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA