slotkoers
INDONESIA S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.880
IDR
|
-1,41%
|
|
-0,41%
|
-13,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
280.348.605
|
243.913.408
|
230.756.253
|
230.756.253
|
228.732.075
|
197.559.739
|
-
|
-
|
Bedrijfswaarde
2 |
347.332
|
274.989
|
238.644
|
240.181
|
228.732
|
235.677
|
232.614
|
239.690
|
K/w-verhouding
|
12,9
x
|
15,1
x
|
11,4
x
|
7,97
x
|
6,76
x
|
6,39
x
|
6,33
x
|
5,98
x
|
Dividendrendement
|
3,09%
|
1,89%
|
4,19%
|
11,2%
|
-
|
7,46%
|
7,2%
|
7,37%
|
Marktkapitalisatie/omzet
|
1,18
x
|
1,39
x
|
0,99
x
|
0,77
x
|
0,72
x
|
0,63
x
|
0,61
x
|
0,58
x
|
Bedrijfswaarde/omzet
|
1,46
x
|
1,57
x
|
1,02
x
|
0,8
x
|
0,72
x
|
0,75
x
|
0,72
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
8,76
x
|
9,85
x
|
6,01
x
|
4,28
x
|
3,84
x
|
4,53
x
|
4,54
x
|
4,49
x
|
Bedrijfswaarde/FCF
|
51,9
x
|
8,42
x
|
7,26
x
|
9,3
x
|
-
|
10,8
x
|
12,5
x
|
10,6
x
|
FCF Yield
|
1,93%
|
11,9%
|
13,8%
|
10,8%
|
-
|
9,27%
|
7,98%
|
9,43%
|
Price to Book
|
1,9
x
|
1,57
x
|
1,34
x
|
1,2
x
|
-
|
0,94
x
|
0,87
x
|
0,82
x
|
Aantal aandelen (in duizenden)
|
40.483.553
|
40.483.553
|
40.483.553
|
40.483.553
|
40.483.553
|
40.483.553
|
-
|
-
|
Referentieprijs
3 |
6.925
|
6.025
|
5.700
|
5.700
|
5.650
|
4.880
|
4.880
|
4.880
|
Datum van publicatie
|
27/02/20
|
24/02/21
|
25/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
237.166
|
175.046
|
233.485
|
301.379
|
316.565
|
312.959
|
321.974
|
340.146
|
EBITDA
1 |
39.636
|
27.927
|
39.681
|
56.102
|
59.556
|
51.997
|
51.266
|
53.392
|
Bedrijfsresultaat (EBIT)
1 |
26.184
|
12.870
|
25.533
|
42.201
|
44.268
|
38.139
|
37.045
|
39.523
|
Operationele Marge
|
11,04%
|
7,35%
|
10,94%
|
14%
|
13,98%
|
12,19%
|
11,51%
|
11,62%
|
Resultaat voor belastingen (EBT)
1 |
34.054
|
21.741
|
32.350
|
50.390
|
54.729
|
48.551
|
49.359
|
52.851
|
Nettowinst (verlies)
1 |
21.707
|
16.164
|
20.196
|
28.944
|
33.839
|
30.926
|
31.316
|
32.835
|
Nettomarge
|
9,15%
|
9,23%
|
8,65%
|
9,6%
|
10,69%
|
9,88%
|
9,73%
|
9,65%
|
WPA
2 |
536,0
|
399,0
|
499,0
|
715,0
|
836,0
|
764,0
|
771,4
|
816,6
|
Free Cash Flow
3 |
6.693.000
|
32.672.000
|
32.889.000
|
25.826.000
|
-
|
21.841.925
|
18.563.600
|
22.603.033
|
FCF-marge
|
2.822,07%
|
18.664,81%
|
14.086,13%
|
8.569,28%
|
-
|
6.979,16%
|
5.765,55%
|
6.645,09%
|
Kasstroomconversie (ebitda)
|
16.886,16%
|
116.990,73%
|
82.883,5%
|
46.034,01%
|
-
|
42.006,02%
|
36.210,06%
|
42.334,09%
|
Kasstroomconversie (nettowinst)
|
30.833,37%
|
202.128,19%
|
162.849,08%
|
89.227,47%
|
-
|
70.625,36%
|
59.278,46%
|
68.837,4%
|
Dividend per aandeel
2 |
214,0
|
114,0
|
239,0
|
640,0
|
-
|
364,3
|
351,5
|
359,4
|
Datum van publicatie
|
27/02/20
|
24/02/21
|
25/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
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
|
2025 Q1
|
---|
Omzet
|
-
|
-
|
-
|
-
|
77.662
|
80.025
|
-
|
-
|
78.520
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13.556
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
10.306
|
11.376
|
-
|
-
|
9.713
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
13,27%
|
14,22%
|
-
|
-
|
12,37%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
6.146
|
5.219
|
6.859
|
11.315
|
5.156
|
5.614
|
8.719
|
8.730
|
8.242
|
8.148
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
6,64%
|
7,02%
|
-
|
-
|
10,5%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
152,0
|
129,0
|
169,0
|
280,0
|
127,0
|
139,0
|
215,0
|
216,0
|
204,0
|
201,0
|
181,4
|
193,4
|
205,3
|
168,8
|
188,8
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
332,9
|
-
|
-
|
-
|
Datum van publicatie
|
28/10/21
|
25/02/22
|
27/04/22
|
28/07/22
|
31/10/22
|
27/02/23
|
19/04/23
|
28/07/23
|
1/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
66.983
|
31.076
|
7.888
|
9.425
|
-
|
38.117
|
35.054
|
42.130
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,69
x
|
1,113
x
|
0,1988
x
|
0,168
x
|
-
|
0,7331
x
|
0,6838
x
|
0,7891
x
|
Free Cash Flow
2 |
6.693.000
|
32.672.000
|
32.889.000
|
25.826.000
|
-
|
21.841.925
|
18.563.600
|
22.603.033
|
ROE (netto-inkomsten/eigen vermogen)
|
15,2%
|
10,7%
|
12,3%
|
15,9%
|
-
|
14,8%
|
14%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
6,23%
|
4,68%
|
5,73%
|
7,42%
|
-
|
6,52%
|
6,36%
|
6,14%
|
Totale activa
1 |
348.335
|
345.082
|
352.756
|
390.302
|
-
|
474.415
|
492.527
|
534.840
|
Nettoactief per aandeel
3 |
3.652
|
3.845
|
4.250
|
4.746
|
-
|
5.216
|
5.619
|
5.984
|
Cashflow per aandeel
3 |
474,0
|
931,0
|
945,0
|
922,0
|
-
|
997,0
|
982,0
|
1.025
|
Capex
1 |
12.482
|
5.011
|
5.363
|
11.516
|
-
|
19.811
|
18.569
|
16.735
|
Capex/omzet
|
5,26%
|
2,86%
|
2,3%
|
3,82%
|
-
|
6,33%
|
5,77%
|
4,92%
|
Datum van publicatie
|
27/02/20
|
24/02/21
|
25/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Gemiddeld advies Accumuleren Laatste slotkoers
4.880
IDR Gemiddelde koersdoel
6.164
IDR Spread / Gemiddelde doel +26,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,63% | 12,18 mld. | | +11,85% | 869 mld. | | 0,00% | 239 mld. | | +27,20% | 178 mld. | | -7,75% | 126 mld. | | -5,21% | 74,17 mld. | | -16,00% | 50,82 mld. | | -24,57% | 38,6 mld. | | +19,71% | 31,74 mld. | | +14,46% | 29,82 mld. |
consumenten goederen conglomeraten
|