slotkoers
INDONESIA S.E.
00:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.620
IDR
|
-1,52%
|
|
+2,53%
|
+9,83%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.858.045
|
12.552.840
|
16.223.953
|
27.632.037
|
29.112.325
|
31.974.215
|
-
|
-
|
Bedrijfswaarde
2 |
18.607
|
15.120
|
16.681
|
27.632
|
27.205
|
28.857
|
27.336
|
31.974
|
K/w-verhouding
|
21,9
x
|
13,6
x
|
14,6
x
|
11,5
x
|
10,5
x
|
10,5
x
|
10,1
x
|
8,94
x
|
Dividendrendement
|
2,78%
|
1,57%
|
3,53%
|
-
|
5,08%
|
5,07%
|
5,68%
|
6,42%
|
Marktkapitalisatie/omzet
|
0,73
x
|
0,71
x
|
0,63
x
|
0,58
x
|
0,69
x
|
0,75
x
|
0,71
x
|
0,67
x
|
Bedrijfswaarde/omzet
|
0,86
x
|
0,85
x
|
0,65
x
|
0,58
x
|
0,65
x
|
0,68
x
|
0,61
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
13,1
x
|
9,48
x
|
9,21
x
|
7,97
x
|
6,88
x
|
6,39
x
|
5,75
x
|
6,22
x
|
Bedrijfswaarde/FCF
|
-156
x
|
20,8
x
|
6,17
x
|
11,8
x
|
9,49
x
|
5,8
x
|
5,62
x
|
5,35
x
|
FCF Yield
|
-0,64%
|
4,8%
|
16,2%
|
8,46%
|
10,5%
|
17,2%
|
17,8%
|
18,7%
|
Price to Book
|
1,9
x
|
1,43
x
|
1,74
x
|
2,52
x
|
2,58
x
|
2,57
x
|
2,34
x
|
2,12
x
|
Aantal aandelen (in duizenden)
|
20.073.475
|
19.737.170
|
19.737.170
|
19.737.170
|
19.737.170
|
19.737.170
|
-
|
-
|
Referentieprijs
3 |
790,0
|
636,0
|
822,0
|
1.400
|
1.475
|
1.620
|
1.620
|
1.620
|
Datum van publicatie
|
17/03/20
|
25/03/21
|
22/03/22
|
24/03/23
|
20/03/24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.703
|
17.716
|
25.707
|
47.540
|
42.087
|
42.623
|
44.848
|
47.713
|
EBITDA
1 |
1.421
|
1.595
|
1.812
|
3.465
|
3.953
|
4.518
|
4.757
|
5.139
|
Bedrijfsresultaat (EBIT)
1 |
1.094
|
1.258
|
1.455
|
3.087
|
3.561
|
3.995
|
4.171
|
4.687
|
Operationele Marge
|
5,04%
|
7,1%
|
5,66%
|
6,49%
|
8,46%
|
9,37%
|
9,3%
|
9,82%
|
Resultaat voor belastingen (EBT)
1 |
899,1
|
1.227
|
1.437
|
3.086
|
3.687
|
4.186
|
4.384
|
4.762
|
Nettowinst (verlies)
1 |
717,2
|
924,9
|
1.112
|
2.403
|
2.780
|
3.070
|
3.157
|
3.468
|
Nettomarge
|
3,3%
|
5,22%
|
4,33%
|
5,06%
|
6,61%
|
7,2%
|
7,04%
|
7,27%
|
WPA
2 |
36,06
|
46,71
|
56,32
|
121,8
|
140,9
|
154,4
|
161,0
|
181,1
|
Free Cash Flow
3 |
-119.497
|
725.956
|
2.702.799
|
2.338.662
|
2.866.095
|
4.974.500
|
4.865.000
|
5.978.500
|
FCF-marge
|
-550,61%
|
4.097,76%
|
10.513,84%
|
4.919,36%
|
6.809,94%
|
11.671,02%
|
10.847,65%
|
12.530,04%
|
Kasstroomconversie (ebitda)
|
-
|
45.525,52%
|
149.176,41%
|
67.489,1%
|
72.512,39%
|
110.097,6%
|
102.266,86%
|
116.343,31%
|
Kasstroomconversie (nettowinst)
|
-
|
78.488,68%
|
243.057,45%
|
97.309,03%
|
103.083,97%
|
162.054,33%
|
154.080,47%
|
172.367,25%
|
Dividend per aandeel
2 |
22,00
|
10,00
|
29,00
|
-
|
75,00
|
82,08
|
91,94
|
104,0
|
Datum van publicatie
|
17/03/20
|
25/03/21
|
22/03/22
|
24/03/23
|
20/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
-
|
10.134
|
11.975
|
-
|
8.963
|
10.123
|
-
|
9.811
|
11.967
|
11.046
|
13.808
|
9.954
|
12.940
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1.465
|
797,1
|
1.190
|
1.098
|
1.373
|
1.046
|
1.360
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
552,6
|
-
|
-
|
692,3
|
1.077
|
994,1
|
1.243
|
955,9
|
1.243
|
Operationele Marge
|
-
|
-
|
-
|
-
|
6,16%
|
-
|
-
|
7,06%
|
9%
|
9%
|
9%
|
9,6%
|
9,6%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
315
|
-
|
-
|
607,3
|
423,7
|
-
|
1.070
|
595,5
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
4,73%
|
-
|
-
|
6,07%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
30,77
|
-
|
-
|
-
|
30,17
|
40,98
|
37,83
|
47,29
|
35,83
|
46,58
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
122,9
|
-
|
-
|
Datum van publicatie
|
22/03/22
|
25/04/22
|
25/07/22
|
26/04/23
|
26/07/23
|
25/10/23
|
20/03/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.749
|
2.567
|
457
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
1.907
|
3.118
|
4.638
|
-
|
Hefboom (schuld/ebitda)
|
1,935
x
|
1,61
x
|
0,2523
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-119.497
|
725.956
|
2.702.799
|
2.338.662
|
2.866.095
|
4.974.500
|
4.865.000
|
5.978.500
|
ROE (netto-inkomsten/eigen vermogen)
|
8,59%
|
10,8%
|
12,3%
|
23,7%
|
25%
|
26%
|
25,2%
|
26,1%
|
ROA (netto-inkomsten/totale activa)
|
3,47%
|
4,61%
|
5,27%
|
9,48%
|
9,68%
|
10,2%
|
10%
|
9,97%
|
Totale activa
1 |
20.675
|
20.046
|
21.103
|
25.348
|
28.721
|
30.034
|
31.426
|
34.801
|
Nettoactief per aandeel
3 |
415,0
|
443,0
|
473,0
|
556,0
|
571,0
|
630,0
|
691,0
|
765,0
|
Cashflow per aandeel
3 |
34,60
|
53,90
|
149,0
|
133,0
|
177,0
|
200,0
|
226,0
|
266,0
|
Capex
1 |
807
|
341
|
242
|
2.629
|
636
|
275
|
227
|
224
|
Capex/omzet
|
3,72%
|
1,92%
|
0,94%
|
5,53%
|
1,51%
|
0,65%
|
0,51%
|
0,47%
|
Datum van publicatie
|
17/03/20
|
25/03/21
|
22/03/22
|
24/03/23
|
20/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
1.620
IDR Gemiddelde koersdoel
2.006
IDR Spread / Gemiddelde doel +23,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,83% | 1,96 mld. | | -16,23% | 5,23 mld. | | -10,19% | 4,07 mld. | | -20,15% | 3,67 mld. | | -9,74% | 3,34 mld. | | +23,40% | 3,23 mld. | | +16,71% | 2,93 mld. | | +7,85% | 1,55 mld. | | +13,26% | 1,55 mld. | | +18,11% | 1,14 mld. |
Aardolieproduct Groothandel
|