slotkoers
INDONESIA S.E.
00:00:00 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
520
IDR
|
+6,12%
|
|
+1,96%
|
+4,00%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
57.307.039
|
39.030.740
|
30.976.778
|
32.197.847
|
-
|
-
|
Bedrijfswaarde
2 |
51.248
|
33.059
|
26.779
|
27.987
|
27.353
|
27.521
|
K/w-verhouding
|
36,2
x
|
27,9
x
|
18,9
x
|
19,5
x
|
17
x
|
16,2
x
|
Dividendrendement
|
0,86%
|
1,59%
|
-
|
3,42%
|
3,38%
|
3,74%
|
Marktkapitalisatie/omzet
|
8,45
x
|
5,83
x
|
4,41
x
|
4,24
x
|
3,81
x
|
3,65
x
|
Bedrijfswaarde/omzet
|
7,56
x
|
4,94
x
|
3,82
x
|
3,69
x
|
3,24
x
|
3,12
x
|
Bedrijfswaarde/EBITDA
|
25,8
x
|
19,9
x
|
13,9
x
|
14,3
x
|
11,7
x
|
11,5
x
|
Bedrijfswaarde/FCF
|
47
x
|
25,7
x
|
-
|
21,4
x
|
15,4
x
|
14,2
x
|
FCF Yield
|
2,13%
|
3,9%
|
-
|
4,68%
|
6,5%
|
7,03%
|
Price to Book
|
5,52
x
|
4,08
x
|
3,12
x
|
3
x
|
2,77
x
|
2,55
x
|
Aantal aandelen (in duizenden)
|
61.953.556
|
61.953.556
|
61.953.556
|
61.918.937
|
-
|
-
|
Referentieprijs
3 |
925,0
|
630,0
|
500,0
|
520,0
|
520,0
|
520,0
|
Datum van publicatie
|
17/03/22
|
2/03/23
|
28/02/24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.780
|
6.694
|
7.017
|
7.587
|
8.443
|
8.820
|
EBITDA
1 |
1.990
|
1.664
|
1.928
|
1.958
|
2.334
|
2.400
|
Bedrijfsresultaat (EBIT)
1 |
1.802
|
1.459
|
1.709
|
1.861
|
2.130
|
2.153
|
Operationele Marge
|
26,59%
|
21,8%
|
24,36%
|
24,53%
|
25,22%
|
24,41%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.745
|
1.992
|
2.050
|
2.373
|
2.374
|
Nettowinst (verlies)
1 |
-
|
1.401
|
1.642
|
1.685
|
1.906
|
1.952
|
Nettomarge
|
-
|
20,92%
|
23,4%
|
22,21%
|
22,58%
|
22,13%
|
WPA
2 |
25,54
|
22,61
|
26,51
|
26,70
|
30,63
|
32,11
|
Free Cash Flow
3 |
1.091.176
|
1.287.815
|
-
|
1.309.300
|
1.777.800
|
1.935.100
|
FCF-marge
|
16.094,89%
|
19.237,86%
|
-
|
17.257,7%
|
21.055,42%
|
21.939,86%
|
Kasstroomconversie (ebitda)
|
54.838,66%
|
77.384,87%
|
-
|
66.880,34%
|
76.159,4%
|
80.626,59%
|
Kasstroomconversie (nettowinst)
|
-
|
91.949,94%
|
-
|
77.707,88%
|
93.259,19%
|
99.136,76%
|
Dividend per aandeel
2 |
8,000
|
10,00
|
-
|
17,76
|
17,60
|
19,43
|
Datum van publicatie
|
17/03/22
|
2/03/23
|
28/02/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
446,2
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
6,220
|
6,320
|
4,900
|
5,170
|
6,730
|
6,290
|
5,390
|
8,100
|
7,240
|
6,044
|
6,307
|
6,701
|
-
|
-
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,95
|
-
|
10,95
|
-
|
11,73
|
Datum van publicatie
|
27/04/22
|
29/07/22
|
31/10/22
|
2/03/23
|
3/05/23
|
31/07/23
|
30/10/23
|
28/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
6.059
|
5.972
|
4.198
|
4.211
|
4.845
|
4.677
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
1.091.176
|
1.287.815
|
-
|
1.309.300
|
1.777.800
|
1.935.100
|
ROE (netto-inkomsten/eigen vermogen)
|
20,4%
|
14,8%
|
16,9%
|
15,5%
|
16,2%
|
17,5%
|
ROA (netto-inkomsten/totale activa)
|
13,2%
|
12,9%
|
15%
|
14,9%
|
14,8%
|
15,5%
|
Totale activa
1 |
-
|
10.833
|
10.980
|
11.308
|
12.851
|
12.593
|
Nettoactief per aandeel
3 |
168,0
|
154,0
|
160,0
|
174,0
|
188,0
|
204,0
|
Cashflow per aandeel
3 |
19,40
|
23,60
|
25,60
|
27,30
|
30,30
|
-
|
Capex
1 |
133
|
174
|
246
|
579
|
267
|
306
|
Capex/omzet
|
1,97%
|
2,59%
|
3,51%
|
7,63%
|
3,17%
|
3,47%
|
Datum van publicatie
|
17/03/22
|
2/03/23
|
28/02/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
520
IDR Gemiddelde koersdoel
699,4
IDR Spread / Gemiddelde doel +34,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,00% | 2,01 mld. | | +0,99% | 79,9 mld. | | -14,40% | 33,69 mld. | | -11,04% | 31,31 mld. | | -5,26% | 16,15 mld. | | -0,39% | 14,32 mld. | | -15,74% | 11,59 mld. | | +4,45% | 7,83 mld. | | -15,14% | 7,14 mld. | | -11,89% | 2,83 mld. |
Verf & Coating
|