PT EMDEKI UTAMA TBK Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 191 IDR | 0,00% |
|
+0,53% | -4,50% |
Totale waarde
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 683.141 | 503.500 | 586.995 | 516.151 | 468.078 | 506.030 |
| Bedrijfswaarde 1 | 484.024 | 308.853 | 356.656 | 292.685 | 295.360 | 305.261 |
| K/w-verhouding | 20,4 x | 15,5 x | 14,7 x | 13,3 x | 12,3 x | 10,6 x |
| Dividendrendement | 4,44% | 4,52% | 5,17% | 4,9% | 5,41% | - |
| Marktkapitalisatie/omzet | 1,71 x | 1,44 x | 1,68 x | 1,3 x | 0,96 x | 1,08 x |
| Bedrijfswaarde/omzet | 1,21 x | 0,88 x | 1,02 x | 0,74 x | 0,61 x | 0,65 x |
| Bedrijfswaarde/EBITDA | 10,3 x | 6,73 x | 6,28 x | 6 x | 5,06 x | 4,39 x |
| Bedrijfswaarde/FCF | 34 x | 94,3 x | 9,04 x | 25,4 x | -11,2 x | 6,88 x |
| FCF Yield | 2,94% | 1,06% | 11,1% | 3,93% | -8,95% | 14,5% |
| Price to Book | 0,83 x | 0,61 x | 0,67 x | 0,58 x | 0,51 x | 0,53 x |
| Aantal aandelen (in duizenden) | 2.530.150 | 2.530.150 | 2.530.150 | 2.530.150 | 2.530.150 | 2.530.150 |
| Referentieprijs 2 | 270,0 | 199,0 | 232,0 | 204,0 | 185,0 | 200,0 |
| Datum van publicatie | 28/03/19 | 31/03/20 | 7/04/21 | 6/04/22 | 31/03/23 | 2/04/24 |
1IDR in Miljoen2IDR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Omzet 1 | 399.193 | 349.579 | 349.983 | 397.308 | 486.876 | 470.700 |
| EBITDA 1 | 47.128 | 45.907 | 56.775 | 48.786 | 58.378 | 69.593 |
| Bedrijfsresultaat (EBIT) 1 | 33.607 | 31.847 | 42.870 | 34.050 | 43.763 | 52.671 |
| Operationele Marge | 8,42% | 9,11% | 12,25% | 8,57% | 8,99% | 11,19% |
| Resultaat voor belastingen (EBT) 1 | 44.033 | 42.486 | 50.096 | 47.045 | 49.055 | 61.524 |
| Nettowinst (verlies) 1 | 33.508 | 32.457 | 39.839 | 38.710 | 37.950 | 47.795 |
| Nettomarge | 8,39% | 9,28% | 11,38% | 9,74% | 7,79% | 10,15% |
| WPA 2 | 13,24 | 12,83 | 15,75 | 15,30 | 15,00 | 18,89 |
| Free Cash Flow 1 | 14.219 | 3.276 | 39.462 | 11.503 | -26.440 | 44.393 |
| FCF-marge | 3,56% | 0,94% | 11,28% | 2,9% | -5,43% | 9,43% |
| Kasstroomconversie (ebitda) | 30,17% | 7,14% | 69,51% | 23,58% | - | 63,79% |
| Kasstroomconversie (nettowinst) | 42,44% | 10,09% | 99,05% | 29,72% | - | 92,88% |
| Dividend per aandeel 2 | 12,00 | 9,000 | 12,00 | 10,00 | 10,00 | - |
| Datum van publicatie | 28/03/19 | 31/03/20 | 7/04/21 | 6/04/22 | 31/03/23 | 2/04/24 |
1IDR in Miljoen2IDR
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - |
| Nettokaspositie 1 | 199.117 | 194.647 | 230.339 | 223.466 | 172.718 | 200.769 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - |
| Free Cash Flow 1 | 14.219 | 3.276 | 39.462 | 11.503 | -26.440 | 44.393 |
| ROE (netto-inkomsten/eigen vermogen) | 4,24% | 3,95% | 4,65% | 4,33% | 4,16% | 5,08% |
| ROA (netto-inkomsten/totale activa) | 2,36% | 2,17% | 2,82% | 2,17% | 2,69% | 3,12% |
| Totale activa 1 | 1.421.035 | 1.498.476 | 1.410.680 | 1.781.818 | 1.409.209 | 1.532.087 |
| Nettoactief per aandeel 2 | 324,0 | 325,0 | 346,0 | 352,0 | 366,0 | 376,0 |
| Cashflow per aandeel 2 | 80,30 | 78,50 | 91,20 | 92,40 | 73,50 | 87,70 |
| Capex 1 | 4.461 | 12.951 | 3.430 | 6.354 | 19.910 | 5.441 |
| Capex/omzet | 1,12% | 3,7% | 0,98% | 1,6% | 4,09% | 1,16% |
| Datum van publicatie | 28/03/19 | 31/03/20 | 7/04/21 | 6/04/22 | 31/03/23 | 2/04/24 |
1IDR in Miljoen2IDR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Historische marktkapitalisatie/EBITDA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -4,50% | 29,65 mln. | |
| +5,33% | 105 mld. | |
| -10,78% | 60,07 mld. | |
| +65,71% | 45,92 mld. | |
| +15,59% | 38,18 mld. | |
| +0,14% | 30,95 mld. | |
| +10,02% | 20,12 mld. | |
| +12,73% | 16,47 mld. | |
| +9,04% | 13,8 mld. | |
| -4,93% | 13,05 mld. |
- Beurs
- Aandelen
- Koers MDKI
- Financiën PT Emdeki Utama Tbk
