slotkoers
INDONESIA S.E.
00:00:00 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
498
IDR
|
+0,40%
|
|
-0,40%
|
-13,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.498.916
|
11.613.559
|
13.784.655
|
9.987.684
|
9.492.427
|
8.188.250
|
-
|
-
|
Bedrijfswaarde
2 |
21.895
|
19.415
|
18.050
|
12.754
|
13.397
|
11.430
|
11.141
|
8.188
|
K/w-verhouding
|
28,2
x
|
64,6
x
|
40,1
x
|
16
x
|
12,4
x
|
8,75
x
|
8,64
x
|
8,72
x
|
Dividendrendement
|
0,5%
|
-
|
-
|
0,99%
|
-
|
1,87%
|
2,09%
|
2,04%
|
Marktkapitalisatie/omzet
|
2,44
x
|
2,31
x
|
2,48
x
|
1,75
x
|
1,43
x
|
1,09
x
|
1,08
x
|
1,03
x
|
Bedrijfswaarde/omzet
|
3,68
x
|
3,86
x
|
3,24
x
|
2,23
x
|
2,01
x
|
1,53
x
|
1,46
x
|
1,03
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
12,6
x
|
9,93
x
|
6,43
x
|
6,19
x
|
4,74
x
|
4,55
x
|
3,32
x
|
Bedrijfswaarde/FCF
|
79,2
x
|
-69,4
x
|
7,72
x
|
5,76
x
|
32,7
x
|
10,4
x
|
20,6
x
|
6,28
x
|
FCF Yield
|
1,26%
|
-1,44%
|
13%
|
17,4%
|
3,06%
|
9,66%
|
4,86%
|
15,9%
|
Price to Book
|
1,97
x
|
1,7
x
|
1,59
x
|
1,09
x
|
0,97
x
|
0,77
x
|
0,72
x
|
0,68
x
|
Aantal aandelen (in duizenden)
|
14.426.782
|
14.426.782
|
16.508.568
|
16.508.568
|
16.508.568
|
16.508.568
|
-
|
-
|
Referentieprijs
3 |
1.005
|
805,0
|
835,0
|
605,0
|
575,0
|
498,0
|
498,0
|
498,0
|
Datum van publicatie
|
27-03-20
|
06-04-21
|
25-03-22
|
24-03-23
|
18-03-24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.942
|
5.030
|
5.568
|
5.719
|
6.659
|
7.495
|
7.606
|
7.925
|
EBITDA
1 |
1.858
|
1.546
|
1.819
|
1.984
|
2.164
|
2.411
|
2.449
|
2.464
|
Bedrijfsresultaat (EBIT)
1 |
1.580
|
1.270
|
1.554
|
1.726
|
1.900
|
2.130
|
2.162
|
2.148
|
Operationele Marge
|
26,59%
|
25,25%
|
27,92%
|
30,18%
|
28,53%
|
28,42%
|
28,42%
|
27,1%
|
Resultaat voor belastingen (EBT)
1 |
922,9
|
439,8
|
755,9
|
1.018
|
1.345
|
1.486
|
1.513
|
1.523
|
Nettowinst (verlies)
1 |
515
|
179,8
|
323,7
|
625,4
|
766
|
922,2
|
936,2
|
932,6
|
Nettomarge
|
8,67%
|
3,58%
|
5,81%
|
10,93%
|
11,5%
|
12,3%
|
12,31%
|
11,77%
|
WPA
2 |
35,70
|
12,47
|
20,82
|
37,88
|
46,40
|
56,89
|
57,63
|
57,14
|
Free Cash Flow
3 |
276.300
|
-279.930
|
2.337.909
|
2.213.020
|
409.781
|
1.104.100
|
541.300
|
1.303.500
|
FCF-marge
|
4.650,24%
|
-5.565,23%
|
41.988,97%
|
38.693,25%
|
6.154%
|
14.730,48%
|
7.116,76%
|
16.447,8%
|
Kasstroomconversie (ebitda)
|
14.870,44%
|
-
|
128.553,43%
|
111.528,28%
|
18.939,25%
|
45.802,23%
|
22.098,84%
|
52.893,7%
|
Kasstroomconversie (nettowinst)
|
53.652,1%
|
-
|
722.226,03%
|
353.869,64%
|
53.498,37%
|
119.724,67%
|
57.819,47%
|
139.764,54%
|
Dividend per aandeel
2 |
5,000
|
-
|
-
|
6,000
|
-
|
9,315
|
10,43
|
10,15
|
Datum van publicatie
|
27-03-20
|
06-04-21
|
25-03-22
|
24-03-23
|
18-03-24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.396
|
7.801
|
4.265
|
2.767
|
3.905
|
2.590
|
2.287
|
371
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,98
x
|
5,047
x
|
2,345
x
|
1,394
x
|
1,805
x
|
1,074
x
|
0,9338
x
|
0,1504
x
|
Free Cash Flow
2 |
276.300
|
-279.930
|
2.337.909
|
2.213.020
|
409.781
|
1.176.500
|
738.300
|
1.039.200
|
ROE (netto-inkomsten/eigen vermogen)
|
7,22%
|
2,53%
|
4,18%
|
7%
|
8,05%
|
9,03%
|
8,27%
|
7,26%
|
ROA (netto-inkomsten/totale activa)
|
2,16%
|
0,73%
|
1,27%
|
2,3%
|
2,57%
|
2,82%
|
2,58%
|
2,62%
|
Totale activa
1 |
23.871
|
24.682
|
25.487
|
27.238
|
29.801
|
32.702
|
36.286
|
35.597
|
Nettoactief per aandeel
3 |
511,0
|
475,0
|
525,0
|
557,0
|
595,0
|
649,0
|
695,0
|
728,0
|
Cashflow per aandeel
3 |
35,00
|
-1,590
|
157,0
|
161,0
|
84,70
|
55,40
|
64,20
|
-
|
Capex
1 |
228
|
257
|
105
|
444
|
988
|
1.200
|
1.094
|
1.069
|
Capex/omzet
|
3,84%
|
5,11%
|
1,89%
|
7,76%
|
14,84%
|
16%
|
14,38%
|
13,49%
|
Datum van publicatie
|
27-03-20
|
06-04-21
|
25-03-22
|
24-03-23
|
18-03-24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
498
IDR Gemiddelde koersdoel
782,3
IDR Spread / Gemiddelde doel +57,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,39% | 500 mln. | | +27,53% | 25,67 mld. | | -2,14% | 24,84 mld. | | +13,67% | 24,47 mld. | | -17,76% | 24,33 mld. | | +28,77% | 19,72 mld. | | +2,33% | 19,62 mld. | | +0,63% | 18,77 mld. | | +40,18% | 17,65 mld. | | -6,67% | 15,33 mld. |
andere onroerend goed ontwikkeling & transacties
|