slotkoers
INDONESIA S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
835
IDR
|
-1,18%
|
|
+1,83%
|
-6,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
244.267.961
|
175.058.706
|
112.246.944
|
97.707.185
|
104.104.679
|
97.125.594
|
-
|
-
|
Bedrijfswaarde
2 |
225.471
|
159.254
|
94.403
|
94.424
|
104.105
|
87.260
|
88.664
|
93.603
|
K/w-verhouding
|
17,8
x
|
20,3
x
|
15,8
x
|
15,6
x
|
12,8
x
|
11,1
x
|
9,88
x
|
8,13
x
|
Dividendrendement
|
5,58%
|
7,96%
|
7,54%
|
7,54%
|
-
|
8,56%
|
9,58%
|
11%
|
Marktkapitalisatie/omzet
|
2,3
x
|
1,89
x
|
1,14
x
|
0,88
x
|
0,9
x
|
0,79
x
|
0,72
x
|
0,67
x
|
Bedrijfswaarde/omzet
|
2,13
x
|
1,72
x
|
0,95
x
|
0,85
x
|
0,9
x
|
0,71
x
|
0,66
x
|
0,65
x
|
Bedrijfswaarde/EBITDA
|
12,2
x
|
13,6
x
|
9,67
x
|
10,7
x
|
10,3
x
|
7,61
x
|
6,97
x
|
5,96
x
|
Bedrijfswaarde/FCF
|
13,9
x
|
14
x
|
9,55
x
|
18,2
x
|
-
|
9,45
x
|
11
x
|
8,99
x
|
FCF Yield
|
7,18%
|
7,15%
|
10,5%
|
5,48%
|
-
|
10,6%
|
9,09%
|
11,1%
|
Price to Book
|
6,85
x
|
5,79
x
|
3,85
x
|
3,47
x
|
-
|
3,22
x
|
3,12
x
|
3,02
x
|
Aantal aandelen (in duizenden)
|
116.318.077
|
116.318.077
|
116.318.077
|
116.318.077
|
116.318.077
|
116.318.077
|
-
|
-
|
Referentieprijs
3 |
2.100
|
1.505
|
965,0
|
840,0
|
895,0
|
835,0
|
835,0
|
835,0
|
Datum van publicatie
|
30-03-20
|
23-03-21
|
24-03-22
|
31-03-23
|
15-03-24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
106.055
|
92.425
|
98.875
|
111.211
|
115.983
|
122.838
|
133.980
|
144.913
|
EBITDA
1 |
18.473
|
11.752
|
9.764
|
8.860
|
10.095
|
11.464
|
12.714
|
15.713
|
Bedrijfsresultaat (EBIT)
1 |
17.077
|
10.402
|
8.583
|
7.753
|
8.964
|
10.174
|
11.477
|
13.067
|
Operationele Marge
|
16,1%
|
11,25%
|
8,68%
|
6,97%
|
7,73%
|
8,28%
|
8,57%
|
9,02%
|
Resultaat voor belastingen (EBT)
1 |
18.259
|
11.161
|
9.152
|
8.273
|
10.311
|
11.204
|
12.501
|
14.798
|
Nettowinst (verlies)
1 |
13.722
|
8.581
|
7.137
|
6.324
|
8.097
|
8.774
|
9.852
|
11.607
|
Nettomarge
|
12,94%
|
9,28%
|
7,22%
|
5,69%
|
6,98%
|
7,14%
|
7,35%
|
8,01%
|
WPA
2 |
118,0
|
74,00
|
61,00
|
54,00
|
70,00
|
75,35
|
84,54
|
102,8
|
Free Cash Flow
3 |
16.186.430
|
11.386.211
|
9.890.136
|
5.176.514
|
-
|
9.236.700
|
8.056.958
|
10.409.100
|
FCF-marge
|
15.262,27%
|
12.319,38%
|
10.002,69%
|
4.654,66%
|
-
|
7.519,41%
|
6.013,55%
|
7.183,01%
|
Kasstroomconversie (ebitda)
|
87.621,19%
|
96.891,13%
|
101.296,88%
|
58.424,05%
|
-
|
80.571,1%
|
63.369,6%
|
66.244,09%
|
Kasstroomconversie (nettowinst)
|
117.963,89%
|
132.685,11%
|
138.573,65%
|
81.858,37%
|
-
|
105.272,99%
|
81.775,84%
|
89.681,31%
|
Dividend per aandeel
2 |
117,2
|
119,8
|
72,80
|
63,30
|
-
|
71,51
|
79,96
|
91,59
|
Datum van publicatie
|
30-03-20
|
23-03-21
|
24-03-22
|
31-03-23
|
15-03-24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
31.142
|
28.686
|
EBITDA
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.830
|
Operationele Marge
|
-
|
6,38%
|
Resultaat voor belastingen (EBT)
1 |
-
|
2.456
|
Nettowinst (verlies)
1 |
2.455
|
1.892
|
Nettomarge
|
7,88%
|
6,59%
|
WPA
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
Datum van publicatie
|
30-10-23
|
15-03-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
18.797
|
15.804
|
17.844
|
3.283
|
-
|
9.866
|
8.462
|
3.523
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
16.186.430
|
11.386.211
|
9.890.136
|
5.176.514
|
-
|
9.236.700
|
8.056.958
|
10.409.100
|
ROE (netto-inkomsten/eigen vermogen)
|
38,6%
|
26%
|
24%
|
22%
|
-
|
28,8%
|
31%
|
33,8%
|
ROA (netto-inkomsten/totale activa)
|
28,1%
|
17,1%
|
13,9%
|
11,7%
|
-
|
15,5%
|
16%
|
18%
|
Totale activa
1 |
48.762
|
50.288
|
51.382
|
53.939
|
-
|
56.485
|
61.650
|
64.363
|
Nettoactief per aandeel
3 |
307,0
|
260,0
|
251,0
|
242,0
|
-
|
259,0
|
267,0
|
277,0
|
Cashflow per aandeel
|
147,0
|
103,0
|
88,60
|
63,20
|
-
|
-
|
-
|
-
|
Capex
1 |
960
|
567
|
412
|
2.179
|
-
|
1.815
|
1.811
|
1.910
|
Capex/omzet
|
0,9%
|
0,61%
|
0,42%
|
1,96%
|
-
|
1,48%
|
1,35%
|
1,32%
|
Datum van publicatie
|
30-03-20
|
23-03-21
|
24-03-22
|
31-03-23
|
15-03-24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Gemiddeld advies Accumuleren Laatste slotkoers
835
IDR Gemiddelde koersdoel
1.027
IDR Spread / Gemiddelde doel +23,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,70% | 5,99 mld. | | +7,54% | 74,51 mld. | | -4,78% | 65,87 mld. | | +14,60% | 47,11 mld. | | +2,30% | 7,29 mld. | | -4,50% | 2,43 mld. | | -6,03% | 2,27 mld. | | -29,73% | 1,79 mld. | | -3,67% | 1,36 mld. | | -11,55% | 1,17 mld. |
Productie van sigaren en sigaretten
|