slotkoers
INDONESIA S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.855
IDR
|
0,00%
|
|
+6,00%
|
-11,24%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.606.196
|
35.258.618
|
63.811.609
|
52.074.423
|
47.310.366
|
41.990.779
|
-
|
-
|
Bedrijfswaarde
2 |
49.041
|
58.625
|
92.608
|
52.074
|
47.310
|
70.578
|
70.005
|
67.604
|
K/w-verhouding
|
31,3
x
|
33,7
x
|
39,7
x
|
31,3
x
|
30,2
x
|
25,1
x
|
22,7
x
|
20,8
x
|
Dividendrendement
|
-
|
1,96%
|
1,22%
|
-
|
-
|
2,33%
|
2,7%
|
2,7%
|
Marktkapitalisatie/omzet
|
5,66
x
|
6,62
x
|
10,3
x
|
7,98
x
|
7,12
x
|
6,08
x
|
5,82
x
|
5,78
x
|
Bedrijfswaarde/omzet
|
10,4
x
|
11
x
|
15
x
|
7,98
x
|
7,12
x
|
10,2
x
|
9,71
x
|
9,3
x
|
Bedrijfswaarde/EBITDA
|
12,2
x
|
12,9
x
|
17,4
x
|
9,72
x
|
8,42
x
|
11,9
x
|
11,3
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
29,7
x
|
33,8
x
|
-34,2
x
|
-
|
-
|
28,1
x
|
25,6
x
|
-
|
FCF Yield
|
3,37%
|
2,96%
|
-2,93%
|
-
|
-
|
3,56%
|
3,91%
|
-
|
Price to Book
|
5,14
x
|
4,05
x
|
6,88
x
|
-
|
-
|
3,46
x
|
3,25
x
|
3,1
x
|
Aantal aandelen (in duizenden)
|
21.631.054
|
21.631.054
|
21.631.054
|
22.641.054
|
22.636.539
|
22.636.539
|
-
|
-
|
Referentieprijs
3 |
1.230
|
1.630
|
2.950
|
2.300
|
2.090
|
1.855
|
1.855
|
1.855
|
Datum van publicatie
|
27-03-20
|
27-04-21
|
21-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.699
|
5.328
|
6.180
|
6.524
|
6.641
|
6.904
|
7.212
|
7.267
|
EBITDA
1 |
4.011
|
4.549
|
5.337
|
5.359
|
5.616
|
5.933
|
6.206
|
6.291
|
Bedrijfsresultaat (EBIT)
1 |
3.369
|
3.816
|
4.306
|
4.282
|
4.234
|
4.433
|
4.677
|
4.760
|
Operationele Marge
|
71,7%
|
71,63%
|
69,68%
|
65,64%
|
63,76%
|
64,21%
|
64,85%
|
65,5%
|
Resultaat voor belastingen (EBT)
1 |
1.223
|
1.509
|
1.936
|
1.912
|
1.805
|
2.395
|
2.594
|
3.028
|
Nettowinst (verlies)
1 |
819,5
|
1.010
|
1.549
|
1.638
|
1.560
|
1.679
|
1.863
|
2.068
|
Nettomarge
|
17,44%
|
18,95%
|
25,07%
|
25,1%
|
23,5%
|
24,32%
|
25,83%
|
28,45%
|
WPA
2 |
39,26
|
48,40
|
74,25
|
73,44
|
69,11
|
73,96
|
81,79
|
89,11
|
Free Cash Flow
3 |
1.651.932
|
1.734.570
|
-2.710.962
|
-
|
-
|
2.509.514
|
2.738.339
|
-
|
FCF-marge
|
35.156,9%
|
32.557,64%
|
-43.869,65%
|
-
|
-
|
36.350,6%
|
37.967,46%
|
-
|
Kasstroomconversie (ebitda)
|
41.189,6%
|
38.128,31%
|
-
|
-
|
-
|
42.296,82%
|
44.123,32%
|
-
|
Kasstroomconversie (nettowinst)
|
201.589,35%
|
171.803,39%
|
-
|
-
|
-
|
149.461,07%
|
147.002,33%
|
-
|
Dividend per aandeel
2 |
-
|
32,00
|
36,00
|
-
|
-
|
43,30
|
50,05
|
50,17
|
Datum van publicatie
|
27-03-20
|
27-04-21
|
21-03-22
|
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 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
|
2.577
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
1 |
2.211
|
1.391
|
1.390
|
1.408
|
1.418
|
1.405
|
1.128
|
1.397
|
1.485
|
1.443
|
1.330
|
1.453
|
1.506
|
1.512
|
1.520
|
Bedrijfsresultaat (EBIT)
|
1.883
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
73,05%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
510,5
|
417,7
|
468
|
415,3
|
410,9
|
396,7
|
414,7
|
332
|
356,8
|
476,1
|
395,4
|
-
|
-
|
-
|
-
|
Nettomarge
|
19,81%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
20,03
|
22,43
|
19,91
|
17,63
|
17,48
|
18,42
|
14,81
|
15,76
|
18,97
|
19,57
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
36,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
34,42
|
Datum van publicatie
|
30-07-20
|
08-12-21
|
21-03-22
|
25-05-22
|
12-09-22
|
22-11-22
|
31-03-23
|
02-05-23
|
31-07-23
|
28-11-23
|
28-03-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
22.435
|
23.367
|
28.796
|
-
|
-
|
28.587
|
28.014
|
25.613
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,594
x
|
5,136
x
|
5,396
x
|
-
|
-
|
4,818
x
|
4,514
x
|
4,072
x
|
Free Cash Flow
2 |
1.651.932
|
1.734.570
|
-2.710.962
|
-
|
-
|
2.509.514
|
2.738.339
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
19,6%
|
14,7%
|
17,2%
|
-
|
-
|
13,4%
|
14,2%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
2,73%
|
3%
|
3,95%
|
-
|
-
|
3,96%
|
4,36%
|
-
|
Totale activa
1 |
29.995
|
33.697
|
39.196
|
-
|
-
|
42.395
|
42.734
|
-
|
Nettoactief per aandeel
3 |
239,0
|
403,0
|
429,0
|
-
|
-
|
537,0
|
570,0
|
599,0
|
Cashflow per aandeel
3 |
177,0
|
182,0
|
214,0
|
-
|
-
|
208,0
|
217,0
|
-
|
Capex
1 |
2.039
|
2.052
|
7.176
|
-
|
-
|
1.665
|
2.310
|
1.574
|
Capex/omzet
|
43,4%
|
38,51%
|
116,13%
|
-
|
-
|
24,12%
|
32,03%
|
21,66%
|
Datum van publicatie
|
27-03-20
|
27-04-21
|
21-03-22
|
31-03-23
|
28-03-24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
1.855
IDR Gemiddelde koersdoel
2.245
IDR Spread / Gemiddelde doel +21,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,24% | 2,59 mld. | | +77,49% | 11,41 mld. | | -12,79% | 10,07 mld. | | -17,73% | 2,95 mld. | | +11,22% | 2,8 mld. | | -19,70% | 2,44 mld. | | 0,00% | 2,22 mld. | | -8,46% | 1,85 mld. | | -7,20% | 1,25 mld. | | -7,01% | 500 mln. |
telecommunicatie netwerk infrastructuur
|