slotkoers
INDONESIA S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.850
IDR
|
-3,39%
|
|
+6,34%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.036.593
|
38.877.821
|
32.184.569
|
44.364.866
|
39.636.322
|
39.636.322
|
-
|
-
|
Bedrijfswaarde
2 |
37.473
|
36.568
|
29.368
|
44.365
|
39.636
|
38.938
|
38.547
|
39.636
|
K/w-verhouding
|
52,4
x
|
46,3
x
|
26,3
x
|
44,5
x
|
43,8
x
|
36,5
x
|
31,4
x
|
29,2
x
|
Dividendrendement
|
0,79%
|
0,77%
|
1,59%
|
-
|
-
|
1,67%
|
1,45%
|
1,61%
|
Marktkapitalisatie/omzet
|
11,9
x
|
11,4
x
|
7,39
x
|
11
x
|
9,29
x
|
8,22
x
|
7,29
x
|
6,56
x
|
Bedrijfswaarde/omzet
|
11,7
x
|
10,7
x
|
6,75
x
|
11
x
|
9,29
x
|
8,08
x
|
7,09
x
|
6,56
x
|
Bedrijfswaarde/EBITDA
|
35,8
x
|
29,9
x
|
16,4
x
|
29,5
x
|
27,6
x
|
22,6
x
|
19,4
x
|
17,8
x
|
Bedrijfswaarde/FCF
|
86,8
x
|
50,5
x
|
19,6
x
|
-
|
-
|
74,6
x
|
49,9
x
|
43,8
x
|
FCF Yield
|
1,15%
|
1,98%
|
5,11%
|
-
|
-
|
1,34%
|
2%
|
2,28%
|
Price to Book
|
8,85
x
|
7,9
x
|
6,03
x
|
-
|
-
|
6,29
x
|
5,41
x
|
5
x
|
Aantal aandelen (in duizenden)
|
14.245.915
|
14.240.960
|
14.240.960
|
13.907.482
|
13.907.482
|
13.907.482
|
-
|
-
|
Referentieprijs
3 |
2.670
|
2.730
|
2.260
|
3.190
|
2.850
|
2.850
|
2.850
|
2.850
|
Datum van publicatie
|
31-03-20
|
09-03-21
|
28-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.205
|
3.419
|
4.353
|
4.049
|
4.264
|
4.820
|
5.434
|
6.046
|
EBITDA
1 |
1.046
|
1.224
|
1.791
|
1.502
|
1.434
|
1.719
|
1.989
|
2.228
|
Bedrijfsresultaat (EBIT)
1 |
884,9
|
1.043
|
1.596
|
1.284
|
1.176
|
1.407
|
1.648
|
1.870
|
Operationele Marge
|
27,61%
|
30,51%
|
36,67%
|
31,72%
|
27,58%
|
29,2%
|
30,32%
|
30,92%
|
Resultaat voor belastingen (EBT)
1 |
1.004
|
1.170
|
1.720
|
1.386
|
1.264
|
1.499
|
1.771
|
1.948
|
Nettowinst (verlies)
1 |
730,1
|
841,7
|
1.229
|
1.008
|
916,1
|
1.103
|
1.296
|
1.403
|
Nettomarge
|
22,78%
|
24,62%
|
28,23%
|
24,9%
|
21,48%
|
22,89%
|
23,85%
|
23,21%
|
WPA
2 |
51,00
|
59,00
|
86,00
|
71,61
|
65,08
|
78,17
|
90,68
|
97,60
|
Free Cash Flow
3 |
431.721
|
724.640
|
1.501.158
|
-
|
-
|
522.000
|
772.388
|
904.000
|
FCF-marge
|
13.470,15%
|
21.192,38%
|
34.486,64%
|
-
|
-
|
10.829,03%
|
14.214,05%
|
14.952,03%
|
Kasstroomconversie (ebitda)
|
41.282,31%
|
59.220,86%
|
83.828,85%
|
-
|
-
|
30.361,13%
|
38.825,08%
|
40.565,4%
|
Kasstroomconversie (nettowinst)
|
59.128,13%
|
86.095,17%
|
122.162,11%
|
-
|
-
|
47.311,54%
|
59.591,95%
|
64.433,36%
|
Dividend per aandeel
2 |
21,00
|
21,00
|
36,00
|
-
|
-
|
47,58
|
41,45
|
46,00
|
Datum van publicatie
|
31-03-20
|
09-03-21
|
28-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
|
1.441
|
1.017
|
946,3
|
1.093
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.107
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
421,6
|
382,4
|
449,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
364,3
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
331,7
|
373,9
|
881,9
|
367,9
|
342,2
|
-
|
-
|
-
|
-
|
-
|
-
|
297,3
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
23,02%
|
36,78%
|
93,2%
|
33,67%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
26,85%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
393,8
|
384,7
|
411,4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
313,9
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
288,7
|
235,1
|
346,1
|
269,4
|
260,4
|
214,4
|
263,8
|
230,6
|
222,5
|
453,1
|
233
|
230
|
288,9
|
340,5
|
268,7
|
262,3
|
376,7
|
Nettomarge
|
20,03%
|
23,12%
|
36,57%
|
24,65%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,77%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
19,00
|
24,00
|
19,00
|
18,00
|
15,00
|
19,61
|
16,38
|
15,81
|
-
|
16,55
|
16,34
|
21,00
|
23,40
|
18,46
|
18,03
|
25,89
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
37,00
|
-
|
-
|
-
|
-
|
31,79
|
-
|
-
|
-
|
Datum van publicatie
|
29-07-20
|
02-11-21
|
28-03-22
|
09-05-22
|
29-07-22
|
28-10-22
|
31-03-23
|
02-05-23
|
31-07-23
|
31-07-23
|
31-10-23
|
28-03-24
|
24-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
563
|
2.309
|
2.817
|
-
|
-
|
698
|
1.090
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
431.721
|
724.640
|
1.501.158
|
-
|
-
|
522.000
|
772.388
|
904.000
|
ROE (netto-inkomsten/eigen vermogen)
|
17,5%
|
18,3%
|
24,1%
|
-
|
-
|
18,1%
|
18,4%
|
19,5%
|
ROA (netto-inkomsten/totale activa)
|
13,7%
|
14,1%
|
18,6%
|
-
|
-
|
14%
|
14,6%
|
15,2%
|
Totale activa
1 |
5.333
|
5.974
|
6.617
|
-
|
-
|
7.900
|
8.869
|
9.261
|
Nettoactief per aandeel
3 |
302,0
|
345,0
|
375,0
|
-
|
-
|
453,0
|
527,0
|
570,0
|
Cashflow per aandeel
3 |
62,60
|
74,90
|
147,0
|
-
|
-
|
99,10
|
110,0
|
-
|
Capex
1 |
463
|
341
|
588
|
-
|
-
|
832
|
833
|
900
|
Capex/omzet
|
14,43%
|
9,99%
|
13,52%
|
-
|
-
|
17,27%
|
15,33%
|
14,89%
|
Datum van publicatie
|
31-03-20
|
09-03-21
|
28-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Gemiddeld advies Accumuleren Laatste slotkoers
2.850
IDR Gemiddelde koersdoel
3.052
IDR Spread / Gemiddelde doel +7,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| 0,00% | 2,44 mld. | | -20,16% | 16,21 mld. | | +4,50% | 12,44 mld. | | +3,98% | 11,58 mld. | | +9,72% | 10,79 mld. | | +23,61% | 8,26 mld. | | -2,19% | 7,68 mld. | | +20,75% | 7,2 mld. | | +4,49% | 6,67 mld. | | +50,89% | 4,66 mld. |
Ziekenhuizen, klinieken & eerstelijnszorgdiensten
|