slotkoers
INDONESIA S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
394
IDR
|
-3,90%
|
|
+1,55%
|
-7,51%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.726.050
|
6.995.322
|
9.539.076
|
6.192.279
|
6.723.765
|
6.218.693
|
-
|
-
|
Bedrijfswaarde
2 |
7.860
|
7.279
|
11.158
|
9.931
|
6.724
|
10.548
|
10.551
|
11.257
|
K/w-verhouding
|
19,5
x
|
2,29
x
|
9,38
x
|
6,14
x
|
8,14
x
|
6,26
x
|
4,91
x
|
4,89
x
|
Dividendrendement
|
2,79%
|
3,14%
|
3,8%
|
-
|
-
|
4,83%
|
5,68%
|
7,61%
|
Marktkapitalisatie/omzet
|
0,17
x
|
0,21
x
|
0,22
x
|
0,13
x
|
0,11
x
|
0,09
x
|
0,09
x
|
0,08
x
|
Bedrijfswaarde/omzet
|
0,24
x
|
0,21
x
|
0,26
x
|
0,2
x
|
0,11
x
|
0,16
x
|
0,15
x
|
0,15
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
7,32
x
|
5,51
x
|
4,07
x
|
2,65
x
|
4,11
x
|
3,47
x
|
3,33
x
|
Bedrijfswaarde/FCF
|
3,6
x
|
2,86
x
|
-32,9
x
|
-53
x
|
-
|
14,9
x
|
4,58
x
|
-
|
FCF Yield
|
27,8%
|
35%
|
-3,04%
|
-1,89%
|
-
|
6,71%
|
21,8%
|
-
|
Price to Book
|
1,19
x
|
1,29
x
|
1,55
x
|
0,92
x
|
-
|
0,76
x
|
0,65
x
|
0,61
x
|
Aantal aandelen (in duizenden)
|
15.950.000
|
15.898.460
|
15.898.460
|
15.796.630
|
15.783.485
|
15.783.485
|
-
|
-
|
Referentieprijs
3 |
359,0
|
440,0
|
600,0
|
392,0
|
426,0
|
394,0
|
394,0
|
394,0
|
Datum van publicatie
|
02-04-20
|
03-05-21
|
14-04-22
|
01-04-23
|
31-03-24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
32.945
|
34.113
|
43.467
|
49.471
|
60.139
|
65.630
|
72.716
|
75.030
|
EBITDA
1 |
640
|
993,8
|
2.023
|
2.439
|
2.535
|
2.568
|
3.042
|
3.381
|
Bedrijfsresultaat (EBIT)
1 |
777,1
|
857,8
|
1.486
|
1.793
|
1.625
|
1.883
|
2.296
|
2.422
|
Operationele Marge
|
2,36%
|
2,51%
|
3,42%
|
3,62%
|
2,7%
|
2,87%
|
3,16%
|
3,23%
|
Resultaat voor belastingen (EBT)
1 |
472,7
|
917,3
|
1.495
|
1.497
|
1.242
|
1.342
|
1.750
|
1.801
|
Nettowinst (verlies)
1 |
295,1
|
612
|
1.012
|
1.013
|
826
|
1.005
|
1.280
|
1.286
|
Nettomarge
|
0,9%
|
1,79%
|
2,33%
|
2,05%
|
1,37%
|
1,53%
|
1,76%
|
1,71%
|
WPA
2 |
18,40
|
192,0
|
64,00
|
63,87
|
52,34
|
62,94
|
80,27
|
80,65
|
Free Cash Flow
3 |
2.185.833
|
2.549.395
|
-338.769
|
-187.516
|
-
|
708.000
|
2.305.000
|
-
|
FCF-marge
|
6.634,81%
|
7.473,28%
|
-779,37%
|
-379,04%
|
-
|
1.078,77%
|
3.169,86%
|
-
|
Kasstroomconversie (ebitda)
|
341.556,58%
|
256.529,39%
|
-
|
-
|
-
|
27.575,46%
|
75.760,07%
|
-
|
Kasstroomconversie (nettowinst)
|
740.793,36%
|
416.564,65%
|
-
|
-
|
-
|
70.440,75%
|
180.019,06%
|
-
|
Dividend per aandeel
2 |
10,00
|
13,80
|
22,80
|
-
|
-
|
19,02
|
22,37
|
30,00
|
Datum van publicatie
|
02-04-20
|
03-05-21
|
14-04-22
|
01-04-23
|
31-03-24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
2022 Q1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
-
|
-
|
14.531
|
14.793
|
-
|
17.323
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
642,1
|
-
|
-
|
556,9
|
Operationele Marge
|
-
|
-
|
4,42%
|
-
|
-
|
3,21%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
295,1
|
172,8
|
332,6
|
-
|
36,17
|
331,2
|
Nettomarge
|
-
|
-
|
2,29%
|
-
|
-
|
1,91%
|
WPA
|
19,00
|
11,00
|
-
|
-
|
2,290
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-05-22
|
15-11-22
|
01-04-23
|
30-06-23
|
01-11-23
|
31-03-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.134
|
284
|
1.618
|
3.739
|
-
|
4.329
|
4.332
|
5.038
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,334
x
|
0,2855
x
|
0,7999
x
|
1,533
x
|
-
|
1,686
x
|
1,424
x
|
1,49
x
|
Free Cash Flow
2 |
2.185.833
|
2.549.395
|
-338.769
|
-187.516
|
-
|
708.000
|
2.305.000
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,2%
|
12%
|
17,5%
|
15,7%
|
-
|
12,2%
|
13,9%
|
13,5%
|
ROA (netto-inkomsten/totale activa)
|
2,63%
|
6%
|
8,97%
|
7,13%
|
-
|
4,53%
|
5,48%
|
5,73%
|
Totale activa
1 |
11.215
|
10.200
|
11.292
|
14.215
|
-
|
22.171
|
23.387
|
22.422
|
Nettoactief per aandeel
3 |
302,0
|
340,0
|
386,0
|
427,0
|
-
|
516,0
|
604,0
|
645,0
|
Cashflow per aandeel
|
152,0
|
179,0
|
-26,50
|
26,90
|
-
|
-
|
-
|
-
|
Capex
1 |
245
|
303
|
361
|
615
|
-
|
1.226
|
796
|
1.012
|
Capex/omzet
|
0,74%
|
0,89%
|
0,83%
|
1,24%
|
-
|
1,87%
|
1,09%
|
1,35%
|
Datum van publicatie
|
02-04-20
|
03-05-21
|
14-04-22
|
01-04-23
|
31-03-24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
394
IDR Gemiddelde koersdoel
530
IDR Spread / Gemiddelde doel +34,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,51% | 383 mln. | | -23,95% | 1,17 mld. | | -15,62% | 1,14 mld. | | +8,65% | 744 mln. | | -0,89% | 309 mln. | | +0,06% | 208 mln. | | +12,07% | 87,88 mln. | | +16,67% | 61,27 mln. | | -13,54% | 59,83 mln. | | +13,93% | 59,64 mln. |
Mobiele telefoon dealers
|