PT ASTRA INTERNATIONAL TBK Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.360 IDR | +0,23% |
|
-5,22% | -22,83% |
| 29/04 | PT Astra International Tbk rapporteert resultaten voor het eerste kwartaal dat eindigde op 31 maart 2024 | CI |
| 04/03 | PT ASTRA INTERNATIONAL TBK : Nomura handhaaft koopadvies | ZM |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 280.348.605 | 243.913.408 | 230.756.253 | 230.756.253 | 228.732.075 | 176.508.292 | - | - |
| Bedrijfswaarde 2 | 347.332 | 274.989 | 238.644 | 240.181 | 280.906 | 223.004 | 215.330 | 232.352 |
| K/w-verhouding | 12,9 x | 15,1 x | 11,4 x | 7,97 x | 6,76 x | 5,79 x | 5,75 x | 5,63 x |
| Dividendrendement | 3,09% | 1,89% | 4,19% | 11,2% | 9,19% | 8,68% | 8,29% | 8,39% |
| Marktkapitalisatie/omzet | 1,18 x | 1,39 x | 0,99 x | 0,77 x | 0,72 x | 0,57 x | 0,56 x | 0,53 x |
| Bedrijfswaarde/omzet | 1,46 x | 1,57 x | 1,02 x | 0,8 x | 0,89 x | 0,72 x | 0,68 x | 0,7 x |
| Bedrijfswaarde/EBITDA | 8,76 x | 9,85 x | 6,01 x | 4,28 x | 4,72 x | 4,26 x | 4,16 x | 4,39 x |
| Bedrijfswaarde/FCF | 51,9 x | 8,42 x | 7,26 x | 9,3 x | 22,3 x | 9,9 x | 10,3 x | 9,54 x |
| FCF Yield | 1,93% | 11,9% | 13,8% | 10,8% | 4,48% | 10,1% | 9,7% | 10,5% |
| Price to Book | 1,9 x | 1,57 x | 1,34 x | 1,2 x | 1,15 x | 0,83 x | 0,78 x | 0,73 x |
| Aantal aandelen (in duizenden) | 40.483.553 | 40.483.553 | 40.483.553 | 40.483.553 | 40.483.553 | 40.483.553 | - | - |
| Referentieprijs 3 | 6.925 | 6.025 | 5.700 | 5.700 | 5.650 | 4.360 | 4.360 | 4.360 |
| Datum van publicatie | 27-02-20 | 24-02-21 | 25-02-22 | 27-02-23 | 27-02-24 | - | - | - |
1IDR in Miljoen2IDR in Miljard3IDR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 237.166 | 175.046 | 233.485 | 301.379 | 316.565 | 309.873 | 317.828 | 333.087 |
| EBITDA 1 | 39.636 | 27.927 | 39.681 | 56.102 | 59.556 | 52.390 | 51.729 | 52.922 |
| Bedrijfsresultaat (EBIT) 1 | 26.184 | 12.870 | 25.533 | 42.201 | 44.268 | 38.130 | 37.463 | 37.996 |
| Operationele Marge | 11,04% | 7,35% | 10,94% | 14% | 13,98% | 12,3% | 11,79% | 11,41% |
| Resultaat voor belastingen (EBT) 1 | 34.054 | 21.741 | 32.350 | 50.390 | 54.729 | 48.481 | 48.372 | 50.031 |
| Nettowinst (verlies) 1 | 21.707 | 16.164 | 20.196 | 28.944 | 33.839 | 30.330 | 30.606 | 31.535 |
| Nettomarge | 9,15% | 9,23% | 8,65% | 9,6% | 10,69% | 9,79% | 9,63% | 9,47% |
| WPA 2 | 536,0 | 399,0 | 499,0 | 715,0 | 836,0 | 753,3 | 758,1 | 774,2 |
| Free Cash Flow 3 | 6.693.000 | 32.672.000 | 32.889.000 | 25.826.000 | 12.583.000 | 22.514.860 | 20.883.860 | 24.346.300 |
| FCF-marge | 2.822,07% | 18.664,81% | 14.086,13% | 8.569,28% | 3.974,86% | 7.265,84% | 6.570,81% | 7.309,28% |
| Kasstroomconversie (ebitda) | 16.886,16% | 116.990,73% | 82.883,5% | 46.034,01% | 21.128,01% | 42.975,37% | 40.371,51% | 46.003,83% |
| Kasstroomconversie (nettowinst) | 30.833,37% | 202.128,19% | 162.849,08% | 89.227,47% | 37.184,9% | 74.232,27% | 68.235,38% | 77.203,83% |
| Dividend per aandeel 2 | 214,0 | 114,0 | 239,0 | 640,0 | 519,0 | 378,6 | 361,3 | 366,0 |
| Datum van publicatie | 27-02-20 | 24-02-21 | 25-02-22 | 27-02-23 | 27-02-24 | - | - | - |
1IDR in Miljard2IDR3IDR in Miljoen
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | - | - | - | 77.662 | 80.025 | - | - | 78.520 | - | 81.209 | 75.208 | 74.363 | 69.024 | - | - |
| EBITDA 1 | - | - | - | - | - | - | - | 13.556 | - | - | 14.122 | 12.151 | 12.684 | - | - |
| Bedrijfsresultaat (EBIT) 1 | - | - | - | 10.306 | 11.376 | - | - | 9.713 | - | 10.154 | 9.847 | 7.700 | 8.265 | - | - |
| Operationele Marge | - | - | - | 13,27% | 14,22% | - | - | 12,37% | - | 12,5% | 13,09% | 10,36% | 11,97% | - | - |
| Resultaat voor belastingen (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 5.219 | 6.859 | 11.315 | 5.156 | 5.614 | 8.719 | 8.730 | 8.242 | 8.148 | 7.464 | 7.197 | 6.795 | 6.441 | - | - |
| Nettomarge | - | - | - | 6,64% | 7,02% | - | - | 10,5% | - | 9,19% | 9,57% | 9,14% | 9,33% | - | - |
| WPA 2 | 129,0 | 169,0 | 280,0 | 127,0 | 139,0 | 215,0 | 216,0 | 204,0 | 201,0 | 184,0 | 186,9 | 182,3 | 165,4 | 188,8 | 188,8 |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | 355,7 | - | - | - | 351,1 |
| Datum van publicatie | 25-02-22 | 27-04-22 | 28-07-22 | 31-10-22 | 27-02-23 | 19-04-23 | 28-07-23 | 01-11-23 | 27-02-24 | 29-04-24 | - | - | - | - | - |
1IDR in Miljard2IDR
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 66.983 | 31.076 | 7.888 | 9.425 | 52.174 | 46.496 | 38.822 | 55.844 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,69 x | 1,113 x | 0,1988 x | 0,168 x | 0,876 x | 0,8875 x | 0,7505 x | 1,055 x |
| Free Cash Flow 2 | 6.693.000 | 32.672.000 | 32.889.000 | 25.826.000 | 12.583.000 | 22.514.860 | 20.883.860 | 24.346.300 |
| ROE (netto-inkomsten/eigen vermogen) | 15,2% | 10,7% | 12,3% | 15,9% | 17,3% | 14,4% | 13,7% | 13,3% |
| ROA (netto-inkomsten/totale activa) | 6,23% | 4,68% | 5,73% | 7,42% | 7,88% | 6,44% | 6,22% | 6,2% |
| Totale activa 1 | 348.335 | 345.082 | 352.756 | 390.302 | 429.489 | 470.643 | 492.052 | 508.836 |
| Nettoactief per aandeel 3 | 3.652 | 3.845 | 4.250 | 4.746 | 4.907 | 5.225 | 5.575 | 5.972 |
| Cashflow per aandeel 3 | 474,0 | 931,0 | 945,0 | 922,0 | 834,0 | 1.082 | 1.073 | 1.025 |
| Capex 1 | 12.482 | 5.011 | 5.363 | 11.516 | 21.163 | 22.568 | 19.016 | 19.571 |
| Capex/omzet | 5,26% | 2,86% | 2,3% | 3,82% | 6,69% | 7,28% | 5,98% | 5,88% |
| Datum van publicatie | 27-02-20 | 24-02-21 | 25-02-22 | 27-02-23 | 27-02-24 | - | - | - |
1IDR in Miljard2IDR in Miljoen3IDR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
23
Laatste slotkoers
4.360
IDR
Gemiddelde koersdoel
5.896
IDR
Spread / Gemiddelde doel
+35,24%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -22,83% | 10,83 mld. | |
| +13,45% | 882 mld. | |
| +1,10% | 244 mld. | |
| -0,58% | 136 mld. | |
| +66,32% | 101 mld. | |
| -8,45% | 71,56 mld. | |
| -7,42% | 56,01 mld. | |
| +25,54% | 35,19 mld. | |
| +79,53% | 31,03 mld. | |
| -39,68% | 30,54 mld. |
- Beurs
- Aandelen
- Koers ASII
- Financiën PT Astra International Tbk
