slotkoers
INDONESIA S.E.
00:00:00 22-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
715
IDR
|
+3,62%
|
|
0,00%
|
+36,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.977.560
|
23.963.821
|
25.947.816
|
22.650.000
|
15.750.000
|
21.450.000
|
-
|
-
|
Bedrijfswaarde
2 |
18.113
|
22.939
|
24.868
|
21.727
|
14.929
|
20.472
|
20.413
|
20.297
|
K/w-verhouding
|
23,5
x
|
25,7
x
|
20,5
x
|
20,5
x
|
16,6
x
|
19,3
x
|
18,1
x
|
16
x
|
Dividendrendement
|
3,84%
|
3,9%
|
3,95%
|
-
|
-
|
4,52%
|
5,19%
|
5,75%
|
Marktkapitalisatie/omzet
|
6,19
x
|
7,18
x
|
6,45
x
|
5,86
x
|
4,42
x
|
5,52
x
|
5,11
x
|
4,64
x
|
Bedrijfswaarde/omzet
|
5,9
x
|
6,88
x
|
6,18
x
|
5,62
x
|
4,19
x
|
5,26
x
|
4,87
x
|
4,39
x
|
Bedrijfswaarde/EBITDA
|
16,4
x
|
18,5
x
|
15
x
|
14,8
x
|
11,1
x
|
13,5
x
|
12,5
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
25,9
x
|
24,4
x
|
23,1
x
|
23,4
x
|
14,9
x
|
18,9
x
|
17,7
x
|
16,4
x
|
FCF Yield
|
3,86%
|
4,1%
|
4,33%
|
4,27%
|
6,73%
|
5,3%
|
5,65%
|
6,12%
|
Price to Book
|
6,19
x
|
7,44
x
|
7,47
x
|
6,46
x
|
4,65
x
|
5,98
x
|
5,76
x
|
5,52
x
|
Aantal aandelen (in duizenden)
|
29.995.964
|
29.995.964
|
29.997.475
|
30.000.000
|
30.000.000
|
30.000.000
|
-
|
-
|
Referentieprijs
3 |
632,7
|
798,9
|
865,0
|
755,0
|
525,0
|
715,0
|
715,0
|
715,0
|
Datum van publicatie
|
18-02-20
|
08-02-21
|
07-02-22
|
10-02-23
|
19-02-24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.067
|
3.335
|
4.021
|
3.866
|
3.566
|
3.889
|
4.194
|
4.624
|
EBITDA
1 |
1.105
|
1.243
|
1.654
|
1.470
|
1.347
|
1.521
|
1.634
|
1.828
|
Bedrijfsresultaat (EBIT)
1 |
1.018
|
1.146
|
1.560
|
1.375
|
1.244
|
1.432
|
1.544
|
1.750
|
Operationele Marge
|
33,17%
|
34,35%
|
38,8%
|
35,56%
|
34,88%
|
36,81%
|
36,81%
|
37,84%
|
Resultaat voor belastingen (EBT)
1 |
1.074
|
1.200
|
1.613
|
1.420
|
1.220
|
1.463
|
1.549
|
1.731
|
Nettowinst (verlies)
1 |
807,7
|
934
|
1.261
|
1.105
|
950,6
|
1.143
|
1.210
|
1.344
|
Nettomarge
|
26,33%
|
28%
|
31,36%
|
28,58%
|
26,66%
|
29,4%
|
28,84%
|
29,07%
|
WPA
2 |
26,94
|
31,14
|
42,28
|
36,82
|
31,69
|
37,09
|
39,59
|
44,55
|
Free Cash Flow
3 |
699.564
|
940.615
|
1.076.764
|
928.734
|
1.005.007
|
1.085.000
|
1.153.667
|
1.241.333
|
FCF-marge
|
22.806,16%
|
28.200,87%
|
26.778,65%
|
24.026,09%
|
28.183,59%
|
27.902,36%
|
27.504,64%
|
26.846,96%
|
Kasstroomconversie (ebitda)
|
63.335,27%
|
75.693,06%
|
65.101,71%
|
63.173,55%
|
74.586,95%
|
71.329,76%
|
70.615,45%
|
67.906,87%
|
Kasstroomconversie (nettowinst)
|
86.613,04%
|
100.706,52%
|
85.396,6%
|
84.070,09%
|
105.718,1%
|
94.913,19%
|
95.364,22%
|
92.360,89%
|
Dividend per aandeel
2 |
24,31
|
31,16
|
34,20
|
-
|
-
|
32,29
|
37,11
|
41,11
|
Datum van publicatie
|
18-02-20
|
08-02-21
|
07-02-22
|
10-02-23
|
19-02-24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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
|
1.655
|
1.245
|
880,5
|
731,6
|
1.612
|
1.002
|
1.252
|
907,3
|
746,5
|
707,5
|
1.205
|
1.053
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
517,5
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
498,2
|
354,1
|
185,2
|
539,4
|
342,4
|
493
|
362,3
|
210,1
|
165,2
|
506,1
|
491,6
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
40,03%
|
40,22%
|
25,32%
|
33,46%
|
34,18%
|
39,38%
|
39,93%
|
28,14%
|
23,35%
|
42,01%
|
46,67%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
464,6
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
502
|
-
|
-
|
150,6
|
445,6
|
-
|
-
|
-
|
-
|
-
|
364,1
|
390,5
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
30,34%
|
-
|
-
|
20,58%
|
27,64%
|
-
|
-
|
-
|
-
|
-
|
30,22%
|
37,07%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
13,21
|
9,830
|
5,020
|
-
|
9,160
|
12,81
|
10,01
|
4,930
|
4,610
|
12,14
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
1 |
-
|
18,90
|
-
|
13,50
|
-
|
-
|
-
|
-
|
23,00
|
-
|
-
|
-
|
11,49
|
-
|
15,18
|
-
|
12,43
|
Datum van publicatie
|
27-07-21
|
07-02-22
|
22-04-22
|
29-07-22
|
29-07-22
|
26-10-22
|
10-02-23
|
28-04-23
|
26-07-23
|
30-10-23
|
19-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
865
|
1.025
|
1.080
|
923
|
821
|
978
|
1.037
|
1.153
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
699.564
|
940.615
|
1.076.764
|
928.734
|
1.005.007
|
1.085.000
|
1.153.667
|
1.241.333
|
ROE (netto-inkomsten/eigen vermogen)
|
27,1%
|
29,7%
|
37,7%
|
31,7%
|
27,6%
|
31,8%
|
33,3%
|
35,6%
|
ROA (netto-inkomsten/totale activa)
|
23,5%
|
25,3%
|
31,8%
|
27,1%
|
23,8%
|
29,4%
|
29,2%
|
30,8%
|
Totale activa
1 |
3.437
|
3.690
|
3.959
|
4.075
|
3.986
|
3.882
|
4.137
|
4.358
|
Nettoactief per aandeel
3 |
102,0
|
107,0
|
116,0
|
117,0
|
113,0
|
120,0
|
124,0
|
130,0
|
Cashflow per aandeel
3 |
27,90
|
34,50
|
40,20
|
36,90
|
35,20
|
44,00
|
47,90
|
52,50
|
Capex
1 |
137
|
95,1
|
123
|
178
|
50,4
|
149
|
149
|
144
|
Capex/omzet
|
4,48%
|
2,85%
|
3,05%
|
4,62%
|
1,41%
|
3,83%
|
3,55%
|
3,11%
|
Datum van publicatie
|
18-02-20
|
08-02-21
|
07-02-22
|
10-02-23
|
19-02-24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Gemiddeld advies Accumuleren Laatste slotkoers
715
IDR Gemiddelde koersdoel
734,7
IDR Spread / Gemiddelde doel +2,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +36,19% | 1,34 mld. | | +39,27% | 6,07 mld. | | -18,60% | 4,42 mld. | | +3,27% | 3,26 mld. | | -15,69% | 3 mld. | | -5,88% | 2,47 mld. | | +43,78% | 1,89 mld. | | -11,89% | 1,63 mld. | | -4,67% | 1,6 mld. | | -14,39% | 1,54 mld. |
Alternatieve geneeskunde
|