slotkoers
INDONESIA S.E.
00:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.950
IDR
|
-1,00%
|
|
-0,80%
|
-1,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
106.587.000
|
106.996.950
|
97.568.100
|
92.648.700
|
82.399.950
|
81.170.100
|
-
|
-
|
Bedrijfswaarde
2 |
109.674
|
108.774
|
102.047
|
99.950
|
82.400
|
85.931
|
85.065
|
81.170
|
K/w-verhouding
|
29,3
x
|
27,9
x
|
26,9
x
|
31,6
x
|
35,6
x
|
24,7
x
|
19,7
x
|
17,3
x
|
Dividendrendement
|
1,82%
|
1,24%
|
1,88%
|
-
|
-
|
1,76%
|
2,38%
|
2,09%
|
Marktkapitalisatie/omzet
|
1,82
x
|
2,52
x
|
1,89
x
|
1,63
x
|
1,34
x
|
1,23
x
|
1,15
x
|
1,06
x
|
Bedrijfswaarde/omzet
|
1,87
x
|
2,56
x
|
1,97
x
|
1,76
x
|
1,34
x
|
1,3
x
|
1,21
x
|
1,06
x
|
Bedrijfswaarde/EBITDA
|
18,9
x
|
18,1
x
|
17,2
x
|
8,91
x
|
-
|
14
x
|
11,6
x
|
9,94
x
|
Bedrijfswaarde/FCF
|
173
x
|
35,9
x
|
-149
x
|
-116
x
|
-
|
43,7
x
|
52,9
x
|
47,4
x
|
FCF Yield
|
0,58%
|
2,79%
|
-0,67%
|
-0,86%
|
-
|
2,29%
|
1,89%
|
2,11%
|
Price to Book
|
5,06
x
|
4,59
x
|
3,88
x
|
3,52
x
|
-
|
2,79
x
|
2,57
x
|
2,41
x
|
Aantal aandelen (in duizenden)
|
16.398.000
|
16.398.000
|
16.398.000
|
16.398.000
|
16.398.000
|
16.398.000
|
-
|
-
|
Referentieprijs
3 |
6.500
|
6.525
|
5.950
|
5.650
|
5.025
|
4.950
|
4.950
|
4.950
|
Datum van publicatie
|
23/04/20
|
30/06/21
|
11/04/22
|
31/03/23
|
26/03/24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
58.635
|
42.519
|
51.698
|
56.868
|
61.616
|
66.180
|
70.393
|
76.402
|
EBITDA
1 |
5.812
|
6.012
|
5.920
|
11.221
|
-
|
6.128
|
7.306
|
8.167
|
Bedrijfsresultaat (EBIT)
1 |
4.933
|
5.138
|
4.934
|
4.186
|
3.944
|
4.906
|
6.012
|
6.725
|
Operationele Marge
|
8,41%
|
12,08%
|
9,54%
|
7,36%
|
6,4%
|
7,41%
|
8,54%
|
8,8%
|
Resultaat voor belastingen (EBT)
1 |
4.595
|
4.768
|
4.634
|
3.537
|
2.997
|
4.171
|
5.144
|
6.002
|
Nettowinst (verlies)
1 |
3.635
|
3.842
|
3.621
|
2.928
|
2.319
|
3.286
|
4.212
|
4.686
|
Nettomarge
|
6,2%
|
9,04%
|
7%
|
5,15%
|
3,76%
|
4,97%
|
5,98%
|
6,13%
|
WPA
2 |
222,0
|
234,0
|
221,0
|
179,0
|
141,0
|
200,4
|
250,8
|
285,6
|
Free Cash Flow
3 |
634.466
|
3.033.381
|
-685.395
|
-862.212
|
-
|
1.964.434
|
1.608.002
|
1.712.977
|
FCF-marge
|
1.082,07%
|
7.134,21%
|
-1.325,76%
|
-1.516,18%
|
-
|
2.968,34%
|
2.284,32%
|
2.242,06%
|
Kasstroomconversie (ebitda)
|
10.917%
|
50.454,98%
|
-
|
-
|
-
|
32.058,58%
|
22.009,65%
|
20.974,23%
|
Kasstroomconversie (nettowinst)
|
17.456,19%
|
78.951,47%
|
-
|
-
|
-
|
59.780,14%
|
38.180,94%
|
36.558,81%
|
Dividend per aandeel
2 |
118,0
|
81,00
|
112,0
|
-
|
-
|
87,18
|
117,6
|
103,5
|
Datum van publicatie
|
23/04/20
|
30/06/21
|
11/04/22
|
31/03/23
|
26/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
|
29.061
|
27.601
|
14.917
|
-
|
-
|
-
|
-
|
14.801
|
13.429
|
-
|
30.892
|
14.487
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
2.645
|
-
|
2.893
|
-
|
-
|
-
|
-
|
1.008
|
-
|
-
|
-
|
133
|
-
|
-
|
-
|
-
|
Operationele Marge
|
9,1%
|
-
|
19,39%
|
-
|
-
|
-
|
-
|
6,81%
|
-
|
-
|
-
|
0,92%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
877,3
|
-338,4
|
-
|
-
|
-349,5
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.907
|
1.653
|
2.189
|
-157
|
945
|
1.455
|
1.226
|
762,8
|
-257,5
|
-
|
-
|
-357
|
-
|
-
|
-
|
-
|
Nettomarge
|
6,56%
|
5,99%
|
14,67%
|
-
|
-
|
-
|
-
|
5,15%
|
-1,92%
|
-
|
-
|
-2,46%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-10,00
|
58,00
|
89,00
|
58,00
|
47,00
|
-15,00
|
-
|
84,00
|
-22,00
|
-
|
-
|
-
|
-
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
117,0
|
-
|
-
|
-
|
-
|
-
|
-
|
129,8
|
-
|
-
|
Datum van publicatie
|
23/04/20
|
30/07/20
|
30/06/21
|
11/11/21
|
11/04/22
|
25/05/22
|
3/08/22
|
31/10/22
|
31/03/23
|
30/04/23
|
31/07/23
|
26/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.087
|
1.777
|
4.479
|
7.301
|
-
|
4.761
|
3.895
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5311
x
|
0,2955
x
|
0,7567
x
|
0,6507
x
|
-
|
0,777
x
|
0,5331
x
|
-
|
Free Cash Flow
2 |
634.466
|
3.033.381
|
-685.395
|
-862.212
|
-
|
1.964.435
|
1.608.002
|
1.712.977
|
ROE (netto-inkomsten/eigen vermogen)
|
18%
|
17,4%
|
14,9%
|
11,4%
|
-
|
11,9%
|
13,3%
|
13,9%
|
ROA (netto-inkomsten/totale activa)
|
12,8%
|
12,7%
|
10,9%
|
7,78%
|
-
|
8,22%
|
9,67%
|
10,3%
|
Totale activa
1 |
28.499
|
30.134
|
33.303
|
37.647
|
-
|
39.977
|
43.568
|
45.713
|
Nettoactief per aandeel
3 |
1.284
|
1.423
|
1.533
|
1.604
|
-
|
1.771
|
1.924
|
2.057
|
Cashflow per aandeel
3 |
207,0
|
295,0
|
129,0
|
102,0
|
-
|
270,0
|
293,0
|
-
|
Capex
1 |
2.766
|
1.812
|
2.807
|
2.536
|
-
|
2.039
|
2.038
|
2.105
|
Capex/omzet
|
4,72%
|
4,26%
|
5,43%
|
4,46%
|
-
|
3,08%
|
2,89%
|
2,76%
|
Datum van publicatie
|
23/04/20
|
30/06/21
|
11/04/22
|
31/03/23
|
26/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
4.950
IDR Gemiddelde koersdoel
5.875
IDR Spread / Gemiddelde doel +18,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,49% | 5,05 mld. | | +11,04% | 11,48 mld. | | -4,29% | 5,8 mld. | | +1,02% | 4,23 mld. | | -21,31% | 2,67 mld. | | +1,63% | 1,77 mld. | | -22,67% | 1,13 mld. | | -20,67% | 933 mln. | | -16,12% | 886 mln. | | +26,50% | 862 mln. |
Diervoeders
|