slotkoers
INDONESIA S.E.
00:00:00 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.160
IDR
|
-3,33%
|
|
-2,11%
|
-0,85%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.277.123
|
18.257.660
|
17.979.624
|
17.423.554
|
21.686.763
|
22.242.834
|
-
|
-
|
Bedrijfswaarde
2 |
24.215
|
23.006
|
20.373
|
17.298
|
21.687
|
18.997
|
18.142
|
16.428
|
K/w-verhouding
|
16,8
x
|
13,9
x
|
10,3
x
|
9,31
x
|
11,7
x
|
11,3
x
|
9,11
x
|
8,31
x
|
Dividendrendement
|
0,96%
|
0,86%
|
1,44%
|
-
|
-
|
1,4%
|
1,58%
|
1,78%
|
Marktkapitalisatie/omzet
|
2,53
x
|
2,26
x
|
1,85
x
|
1,91
x
|
2,35
x
|
2,29
x
|
2,06
x
|
1,87
x
|
Bedrijfswaarde/omzet
|
3,18
x
|
2,85
x
|
2,09
x
|
1,9
x
|
2,35
x
|
1,96
x
|
1,68
x
|
1,38
x
|
Bedrijfswaarde/EBITDA
|
9,77
x
|
7,81
x
|
5,56
x
|
5,08
x
|
6,56
x
|
5,95
x
|
4,61
x
|
3,99
x
|
Bedrijfswaarde/FCF
|
-431
x
|
49
x
|
7,06
x
|
5,57
x
|
-
|
8,47
x
|
8,15
x
|
7,49
x
|
FCF Yield
|
-0,23%
|
2,04%
|
14,2%
|
17,9%
|
-
|
11,8%
|
12,3%
|
13,4%
|
Price to Book
|
1,26
x
|
1,19
x
|
1,06
x
|
0,94
x
|
-
|
0,99
x
|
0,91
x
|
0,83
x
|
Aantal aandelen (in duizenden)
|
18.535.695
|
18.535.695
|
18.535.695
|
18.535.695
|
18.535.695
|
18.535.695
|
-
|
-
|
Referentieprijs
3 |
1.040
|
985,0
|
970,0
|
940,0
|
1.170
|
1.160
|
1.160
|
1.160
|
Datum van publicatie
|
9/04/20
|
15/04/21
|
15/04/22
|
31/03/23
|
1/04/24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.608
|
8.071
|
9.730
|
9.127
|
9.245
|
9.696
|
10.791
|
11.898
|
EBITDA
1 |
2.479
|
2.947
|
3.667
|
3.405
|
3.307
|
3.191
|
3.937
|
4.112
|
Bedrijfsresultaat (EBIT)
1 |
2.183
|
2.648
|
3.358
|
3.064
|
2.951
|
3.292
|
3.612
|
3.757
|
Operationele Marge
|
28,7%
|
32,81%
|
34,51%
|
33,57%
|
31,92%
|
33,95%
|
33,47%
|
31,57%
|
Resultaat voor belastingen (EBT)
1 |
1.613
|
1.659
|
2.397
|
2.310
|
1.968
|
2.583
|
2.847
|
3.086
|
Nettowinst (verlies)
1 |
1.158
|
1.260
|
1.735
|
1.863
|
1.846
|
1.915
|
2.402
|
2.614
|
Nettomarge
|
15,22%
|
15,62%
|
17,84%
|
20,42%
|
19,97%
|
19,75%
|
22,26%
|
21,97%
|
WPA
2 |
62,00
|
71,00
|
94,00
|
101,0
|
100,0
|
103,0
|
127,3
|
139,6
|
Free Cash Flow
3 |
-56.124
|
469.674
|
2.885.978
|
3.103.445
|
-
|
2.242.800
|
2.225.500
|
2.194.733
|
FCF-marge
|
-737,67%
|
5.819,47%
|
29.661,68%
|
34.003,65%
|
-
|
23.130,23%
|
20.623,38%
|
18.446,2%
|
Kasstroomconversie (ebitda)
|
-
|
15.936,52%
|
78.696,1%
|
91.151,52%
|
-
|
70.285,18%
|
56.526,78%
|
53.368,39%
|
Kasstroomconversie (nettowinst)
|
-
|
37.265,72%
|
166.307,25%
|
166.551,46%
|
-
|
117.123,61%
|
92.664,48%
|
83.951,21%
|
Dividend per aandeel
2 |
10,00
|
8,500
|
14,00
|
-
|
-
|
16,23
|
18,35
|
20,63
|
Datum van publicatie
|
9/04/20
|
15/04/21
|
15/04/22
|
31/03/23
|
1/04/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
3.081
|
2.234
|
2.431
|
2.562
|
1.900
|
2.131
|
2.339
|
2.120
|
2.656
|
2.316
|
1.998
|
2.497
|
2.996
|
2.658
|
2.126
|
EBITDA
1 |
1.180
|
851,4
|
963,6
|
887,5
|
702,1
|
779,3
|
732,4
|
754,4
|
1.041
|
876,8
|
671,2
|
839
|
1.007
|
883,9
|
707,2
|
Bedrijfsresultaat (EBIT)
1 |
1.105
|
766,6
|
878,1
|
802,2
|
616,6
|
690,8
|
644,6
|
663,2
|
952,8
|
786,2
|
594,4
|
743
|
891,6
|
781,8
|
625,5
|
Operationele Marge
|
35,85%
|
34,31%
|
36,12%
|
31,32%
|
32,46%
|
32,42%
|
27,56%
|
31,29%
|
35,87%
|
33,94%
|
29,76%
|
29,76%
|
29,76%
|
29,42%
|
29,42%
|
Resultaat voor belastingen (EBT)
1 |
930,1
|
541
|
699,3
|
631,3
|
437,9
|
497,5
|
468,9
|
485,5
|
515,7
|
598,1
|
487,1
|
608,8
|
730,6
|
675,7
|
540,6
|
Nettowinst (verlies)
1 |
306,2
|
420,7
|
584,1
|
520,1
|
338,5
|
412,9
|
366,1
|
402,3
|
664,8
|
483,4
|
390,4
|
487,9
|
585,5
|
546,7
|
437,4
|
Nettomarge
|
9,94%
|
18,83%
|
24,03%
|
20,3%
|
17,82%
|
19,38%
|
15,66%
|
18,98%
|
25,03%
|
20,87%
|
19,54%
|
19,54%
|
19,54%
|
20,57%
|
20,57%
|
WPA
2 |
39,00
|
-
|
31,00
|
28,00
|
19,00
|
22,00
|
22,00
|
20,00
|
36,00
|
26,00
|
21,06
|
26,32
|
31,59
|
29,50
|
23,60
|
Dividend per aandeel
2 |
14,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,774
|
3,468
|
4,161
|
3,666
|
2,933
|
Datum van publicatie
|
15/04/22
|
14/05/22
|
15/08/22
|
31/10/22
|
31/03/23
|
3/05/23
|
31/07/23
|
31/10/23
|
1/04/24
|
3/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.938
|
4.748
|
2.393
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
125
|
-
|
3.246
|
4.101
|
5.815
|
Hefboom (schuld/ebitda)
|
1,992
x
|
1,611
x
|
0,6527
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
-56.124
|
469.674
|
2.885.978
|
3.103.445
|
-
|
2.242.800
|
2.225.500
|
2.194.733
|
ROE (netto-inkomsten/eigen vermogen)
|
7,79%
|
8,61%
|
10,7%
|
10,5%
|
-
|
9,8%
|
9,99%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
3,29%
|
3,5%
|
4,34%
|
4,51%
|
-
|
4,1%
|
5,47%
|
5,97%
|
Totale activa
1 |
35.242
|
36.000
|
39.985
|
41.285
|
-
|
46.705
|
43.896
|
43.791
|
Nettoactief per aandeel
3 |
828,0
|
827,0
|
916,0
|
995,0
|
-
|
1.176
|
1.270
|
1.395
|
Cashflow per aandeel
3 |
52,90
|
65,50
|
197,0
|
203,0
|
-
|
68,30
|
108,0
|
140,0
|
Capex
1 |
1.036
|
744
|
761
|
656
|
-
|
656
|
633
|
723
|
Capex/omzet
|
13,62%
|
9,22%
|
7,83%
|
7,19%
|
-
|
6,76%
|
5,87%
|
6,08%
|
Datum van publicatie
|
9/04/20
|
15/04/21
|
15/04/22
|
31/03/23
|
1/04/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
1.160
IDR Gemiddelde koersdoel
1.402
IDR Spread / Gemiddelde doel +20,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,85% | 1,39 mld. | | -10,95% | 27,77 mld. | | +9,82% | 27,05 mld. | | +17,83% | 26,3 mld. | | +51,67% | 23,85 mld. | | +8,72% | 20,92 mld. | | +1,01% | 19,13 mld. | | +29,11% | 16,64 mld. | | -12,37% | 15,27 mld. | | +1,87% | 15,05 mld. |
andere onroerend goed ontwikkeling & transacties
|