slotkoers
INDONESIA S.E.
00:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
855
IDR
|
0,00%
|
|
+1,18%
|
+18,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.590.286
|
29.305.299
|
21.914.099
|
8.491.713
|
12.326.681
|
14.637.933
|
-
|
-
|
Bedrijfswaarde
2 |
24.291
|
27.086
|
19.370
|
7.067
|
10.889
|
12.920
|
12.843
|
12.576
|
K/w-verhouding
|
24,8
x
|
40
x
|
31,1
x
|
12,8
x
|
16,1
x
|
17
x
|
15,2
x
|
13,5
x
|
Dividendrendement
|
1,21%
|
1,06%
|
2,51%
|
-
|
-
|
3,26%
|
3,5%
|
3,93%
|
Marktkapitalisatie/omzet
|
3,14
x
|
3,95
x
|
3,35
x
|
1,26
x
|
1,62
x
|
1,76
x
|
1,6
x
|
1,45
x
|
Bedrijfswaarde/omzet
|
2,98
x
|
3,65
x
|
2,96
x
|
1,04
x
|
1,43
x
|
1,55
x
|
1,41
x
|
1,25
x
|
Bedrijfswaarde/EBITDA
|
19
x
|
27,2
x
|
20,7
x
|
5,92
x
|
8,18
x
|
10,9
x
|
9,81
x
|
8,74
x
|
Bedrijfswaarde/FCF
|
24,6
x
|
19,7
x
|
15,9
x
|
13,8
x
|
8,88
x
|
22
x
|
17,6
x
|
19,3
x
|
FCF Yield
|
4,06%
|
5,08%
|
6,3%
|
7,24%
|
11,3%
|
4,55%
|
5,68%
|
5,17%
|
Price to Book
|
5,41
x
|
5,64
x
|
4
x
|
1,44
x
|
2,01
x
|
2,21
x
|
2,07
x
|
1,92
x
|
Aantal aandelen (in duizenden)
|
17.117.248
|
17.087.638
|
17.120.390
|
17.120.390
|
17.120.390
|
17.120.390
|
-
|
-
|
Referentieprijs
3 |
1.495
|
1.715
|
1.280
|
496,0
|
720,0
|
855,0
|
855,0
|
855,0
|
Datum van publicatie
|
21/04/20
|
5/05/21
|
30/03/22
|
31/03/23
|
1/04/24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.143
|
7.413
|
6.543
|
6.763
|
7.612
|
8.327
|
9.137
|
10.094
|
EBITDA
1 |
1.279
|
995,2
|
936,9
|
1.194
|
1.332
|
1.184
|
1.309
|
1.438
|
Bedrijfsresultaat (EBIT)
1 |
1.163
|
853,1
|
787,7
|
746,7
|
863,1
|
1.003
|
1.143
|
1.317
|
Operationele Marge
|
14,28%
|
11,51%
|
12,04%
|
11,04%
|
11,34%
|
12,05%
|
12,51%
|
13,05%
|
Resultaat voor belastingen (EBT)
1 |
1.280
|
923,3
|
858,9
|
820,8
|
953
|
1.087
|
1.238
|
1.358
|
Nettowinst (verlies)
1 |
1.030
|
733,2
|
704,4
|
664,3
|
763,5
|
864,1
|
997,4
|
1.104
|
Nettomarge
|
12,65%
|
9,89%
|
10,76%
|
9,82%
|
10,03%
|
10,38%
|
10,92%
|
10,93%
|
WPA
2 |
60,33
|
42,86
|
41,18
|
38,83
|
44,63
|
50,36
|
56,15
|
63,15
|
Free Cash Flow
3 |
986.666
|
1.375.619
|
1.220.977
|
511.349
|
1.226.349
|
588.400
|
729.000
|
650.000
|
FCF-marge
|
12.117,16%
|
18.557,43%
|
18.659,77%
|
7.561,2%
|
16.111,02%
|
7.065,84%
|
7.978,73%
|
6.439,71%
|
Kasstroomconversie (ebitda)
|
77.150,44%
|
138.225,53%
|
130.322,84%
|
42.816,61%
|
92.073,64%
|
49.675,54%
|
55.703,88%
|
45.200,17%
|
Kasstroomconversie (nettowinst)
|
95.783%
|
187.619,64%
|
173.339,55%
|
76.970,65%
|
160.620,43%
|
68.091,34%
|
73.088,04%
|
58.898,15%
|
Dividend per aandeel
2 |
18,10
|
18,10
|
32,15
|
-
|
-
|
27,91
|
29,94
|
33,61
|
Datum van publicatie
|
21/04/20
|
5/05/21
|
30/03/22
|
31/03/23
|
1/04/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
1.849
|
-
|
-
|
-
|
1.859
|
2.118
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
432,1
|
-
|
-
|
-
|
195,5
|
328
|
Operationele Marge
|
23,37%
|
-
|
-
|
-
|
10,52%
|
15,49%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
183,4
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
9,87%
|
-
|
WPA
|
22,31
|
8,970
|
5,200
|
6,390
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
20,59
|
-
|
-
|
-
|
Datum van publicatie
|
30/03/22
|
30/04/22
|
29/07/22
|
1/11/22
|
31/10/23
|
1/04/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.300
|
2.220
|
2.544
|
1.425
|
1.437
|
1.718
|
1.795
|
2.062
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
986.666
|
1.375.619
|
1.220.977
|
511.349
|
1.226.349
|
588.400
|
729.000
|
650.000
|
ROE (netto-inkomsten/eigen vermogen)
|
23%
|
14,9%
|
13,2%
|
11,6%
|
12,7%
|
13,7%
|
14,5%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
18,3%
|
10,6%
|
9,76%
|
9,21%
|
10,2%
|
10,9%
|
11,8%
|
12%
|
Totale activa
1 |
5.621
|
6.944
|
7.218
|
7.210
|
7.501
|
7.896
|
8.471
|
9.227
|
Nettoactief per aandeel
3 |
276,0
|
304,0
|
320,0
|
344,0
|
359,0
|
387,0
|
413,0
|
445,0
|
Cashflow per aandeel
3 |
67,90
|
89,90
|
76,30
|
36,20
|
79,30
|
32,10
|
61,00
|
69,20
|
Capex
1 |
173
|
163
|
84,4
|
107
|
130
|
168
|
190
|
228
|
Capex/omzet
|
2,12%
|
2,2%
|
1,29%
|
1,59%
|
1,71%
|
2,01%
|
2,08%
|
2,26%
|
Datum van publicatie
|
21/04/20
|
5/05/21
|
30/03/22
|
31/03/23
|
1/04/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Gemiddeld advies Accumuleren Laatste slotkoers
855
IDR Gemiddelde koersdoel
962,6
IDR Spread / Gemiddelde doel +12,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,75% | 895 mln. | | -0,94% | 126 mld. | | +2,26% | 5,8 mld. | | +33,79% | 3,89 mld. | | -20,94% | 3,31 mld. | | -9,30% | 2,12 mld. | | -3,91% | 1,73 mld. | | +6,77% | 1,72 mld. | | -36,57% | 1,4 mld. | | +19,24% | 1,35 mld. |
Home Improvement Products & Services Retailers - NEC
|