slotkoers
INDONESIA S.E.
00:00:00 08-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
384
IDR
|
+0,52%
|
|
+1,59%
|
-9,86%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.726.050
|
6.995.322
|
9.539.076
|
6.192.279
|
6.723.765
|
6.060.858
|
-
|
-
|
Bedrijfswaarde
2 |
7.860
|
7.279
|
11.158
|
9.931
|
10.064
|
9.914
|
10.107
|
9.819
|
K/w-verhouding
|
19,5
x
|
2,29
x
|
9,38
x
|
6,14
x
|
8,14
x
|
6,11
x
|
5,11
x
|
4,52
x
|
Dividendrendement
|
2,79%
|
3,14%
|
3,8%
|
-
|
-
|
4,22%
|
5,21%
|
6,4%
|
Marktkapitalisatie/omzet
|
0,17
x
|
0,21
x
|
0,22
x
|
0,13
x
|
0,11
x
|
0,09
x
|
0,08
x
|
0,08
x
|
Bedrijfswaarde/omzet
|
0,24
x
|
0,21
x
|
0,26
x
|
0,2
x
|
0,17
x
|
0,15
x
|
0,14
x
|
0,13
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
7,32
x
|
5,51
x
|
4,07
x
|
3,97
x
|
3,85
x
|
3,42
x
|
2,89
x
|
Bedrijfswaarde/FCF
|
3,6
x
|
2,86
x
|
-32,9
x
|
-53
x
|
-60,1
x
|
13,7
x
|
40,4
x
|
46,5
x
|
FCF Yield
|
27,8%
|
35%
|
-3,04%
|
-1,89%
|
-1,66%
|
7,28%
|
2,47%
|
2,15%
|
Price to Book
|
1,19
x
|
1,29
x
|
1,55
x
|
0,92
x
|
0,93
x
|
0,74
x
|
0,66
x
|
0,6
x
|
Aantal aandelen (in duizenden)
|
15.950.000
|
15.898.460
|
15.898.460
|
15.796.630
|
15.783.485
|
15.783.485
|
-
|
-
|
Referentieprijs
3 |
359,0
|
440,0
|
600,0
|
392,0
|
426,0
|
384,0
|
384,0
|
384,0
|
Datum van publicatie
|
2/04/20
|
3/05/21
|
14/04/22
|
1/04/23
|
31/03/24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
32.945
|
34.113
|
43.467
|
49.471
|
60.139
|
65.936
|
73.822
|
77.073
|
EBITDA
1 |
640
|
993,8
|
2.023
|
2.439
|
2.535
|
2.573
|
2.956
|
3.400
|
Bedrijfsresultaat (EBIT)
1 |
777,1
|
857,8
|
1.486
|
1.793
|
1.625
|
1.895
|
2.232
|
2.510
|
Operationele Marge
|
2,36%
|
2,51%
|
3,42%
|
3,62%
|
2,7%
|
2,87%
|
3,02%
|
3,26%
|
Resultaat voor belastingen (EBT)
1 |
472,7
|
917,3
|
1.495
|
1.497
|
1.242
|
1.391
|
1.661
|
1.934
|
Nettowinst (verlies)
1 |
295,1
|
612
|
1.012
|
1.013
|
826
|
1.004
|
1.196
|
1.352
|
Nettomarge
|
0,9%
|
1,79%
|
2,33%
|
2,05%
|
1,37%
|
1,52%
|
1,62%
|
1,75%
|
WPA
2 |
18,40
|
192,0
|
64,00
|
63,87
|
52,34
|
62,88
|
75,12
|
84,90
|
Free Cash Flow
3 |
2.185.833
|
2.549.395
|
-338.769
|
-187.516
|
-167.457
|
722.000
|
250.000
|
211.000
|
FCF-marge
|
6.634,81%
|
7.473,28%
|
-779,37%
|
-379,04%
|
-278,45%
|
1.095%
|
338,65%
|
273,77%
|
Kasstroomconversie (ebitda)
|
341.556,58%
|
256.529,39%
|
-
|
-
|
-
|
28.063,54%
|
8.457,49%
|
6.206,8%
|
Kasstroomconversie (nettowinst)
|
740.793,36%
|
416.564,65%
|
-
|
-
|
-
|
71.944,6%
|
20.903,01%
|
15.600,74%
|
Dividend per aandeel
2 |
10,00
|
13,80
|
22,80
|
-
|
-
|
16,21
|
19,99
|
24,59
|
Datum van publicatie
|
2/04/20
|
3/05/21
|
14/04/22
|
1/04/23
|
31/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
2022 Q1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
-
|
-
|
14.531
|
14.793
|
-
|
17.323
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
642,1
|
-
|
-
|
556,9
|
Operationele Marge
|
-
|
-
|
4,42%
|
-
|
-
|
3,21%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
295,1
|
172,8
|
332,6
|
-
|
36,17
|
331,2
|
Nettomarge
|
-
|
-
|
2,29%
|
-
|
-
|
1,91%
|
WPA
|
19,00
|
11,00
|
-
|
-
|
2,290
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/05/22
|
15/11/22
|
1/04/23
|
30/06/23
|
1/11/23
|
31/03/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.134
|
284
|
1.618
|
3.739
|
3.340
|
3.853
|
4.046
|
3.758
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,334
x
|
0,2855
x
|
0,7999
x
|
1,533
x
|
1,317
x
|
1,498
x
|
1,369
x
|
1,105
x
|
Free Cash Flow
2 |
2.185.833
|
2.549.395
|
-338.769
|
-187.516
|
-167.457
|
722.000
|
250.000
|
211.000
|
ROE (netto-inkomsten/eigen vermogen)
|
6,2%
|
12%
|
17,5%
|
15,7%
|
11,7%
|
12%
|
13%
|
13,9%
|
ROA (netto-inkomsten/totale activa)
|
2,63%
|
6%
|
8,97%
|
7,13%
|
4,4%
|
4,44%
|
5%
|
5,45%
|
Totale activa
1 |
11.215
|
10.200
|
11.292
|
14.215
|
18.753
|
22.602
|
23.920
|
24.817
|
Nettoactief per aandeel
3 |
302,0
|
340,0
|
386,0
|
427,0
|
459,0
|
520,0
|
583,0
|
637,0
|
Cashflow per aandeel
|
152,0
|
179,0
|
-26,50
|
26,90
|
-
|
-
|
-
|
-
|
Capex
1 |
245
|
303
|
361
|
615
|
1.050
|
969
|
961
|
943
|
Capex/omzet
|
0,74%
|
0,89%
|
0,83%
|
1,24%
|
1,75%
|
1,47%
|
1,3%
|
1,22%
|
Datum van publicatie
|
2/04/20
|
3/05/21
|
14/04/22
|
1/04/23
|
31/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
384
IDR Gemiddelde koersdoel
510,7
IDR Spread / Gemiddelde doel +33,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,86% | 370 mln. | | -11,76% | 1,34 mld. | | -19,81% | 1,13 mld. | | +59,84% | 1,09 mld. | | -3,68% | 303 mln. | | +5,12% | 215 mln. | | 0,00% | 205 mln. | | +15,09% | 92,68 mln. | | -2,60% | 67,09 mln. | | +66,67% | 66,34 mln. |
Mobiele telefoon dealers
|