slotkoers
INDONESIA S.E.
00:00:00 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10.300
IDR
|
+1,23%
|
|
-1,90%
|
-2,60%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
130.030.274
|
111.662.769
|
101.458.600
|
116.619.080
|
123.324.677
|
120.117.652
|
-
|
-
|
Bedrijfswaarde
2 |
124.027
|
133.852
|
122.372
|
146.559
|
147.724
|
139.879
|
133.781
|
130.125
|
K/w-verhouding
|
25,8
x
|
16,9
x
|
15,9
x
|
25,4
x
|
17,7
x
|
13
x
|
11,8
x
|
11,1
x
|
Dividendrendement
|
1,93%
|
2,25%
|
2,47%
|
-
|
1,78%
|
3,34%
|
3,83%
|
4,26%
|
Marktkapitalisatie/omzet
|
3,07
x
|
2,39
x
|
1,79
x
|
1,8
x
|
1,82
x
|
1,66
x
|
1,55
x
|
1,45
x
|
Bedrijfswaarde/omzet
|
2,93
x
|
2,87
x
|
2,15
x
|
2,26
x
|
2,18
x
|
1,94
x
|
1,73
x
|
1,57
x
|
Bedrijfswaarde/EBITDA
|
14,4
x
|
12,5
x
|
9,21
x
|
10,4
x
|
8,97
x
|
8,13
x
|
7,21
x
|
6,58
x
|
Bedrijfswaarde/FCF
|
23,1
x
|
18
x
|
21,3
x
|
20,9
x
|
13,9
x
|
13,4
x
|
12,9
x
|
11,6
x
|
FCF Yield
|
4,33%
|
5,54%
|
4,69%
|
4,79%
|
7,17%
|
7,46%
|
7,78%
|
8,6%
|
Price to Book
|
5,14
x
|
3,79
x
|
2,99
x
|
-
|
3,03
x
|
2,55
x
|
2,26
x
|
2,05
x
|
Aantal aandelen (in duizenden)
|
11.661.908
|
11.661.908
|
11.661.908
|
11.661.908
|
11.661.908
|
11.661.908
|
-
|
-
|
Referentieprijs
3 |
11.150
|
9.575
|
8.700
|
10.000
|
10.575
|
10.300
|
10.300
|
10.300
|
Datum van publicatie
|
23/03/20
|
23/03/21
|
31/03/22
|
27/03/23
|
25/03/24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
42.297
|
46.641
|
56.804
|
64.798
|
67.910
|
72.191
|
77.486
|
83.055
|
EBITDA
1 |
8.605
|
10.689
|
13.291
|
14.117
|
16.469
|
17.209
|
18.551
|
19.780
|
Bedrijfsresultaat (EBIT)
1 |
7.400
|
9.201
|
11.659
|
12.414
|
14.775
|
15.751
|
16.857
|
18.030
|
Operationele Marge
|
17,5%
|
19,73%
|
20,52%
|
19,16%
|
21,76%
|
21,82%
|
21,75%
|
21,71%
|
Resultaat voor belastingen (EBT)
1 |
7.437
|
9.959
|
9.935
|
7.525
|
11.445
|
14.307
|
15.888
|
16.793
|
Nettowinst (verlies)
1 |
5.039
|
6.587
|
6.388
|
4.587
|
6.991
|
9.208
|
10.305
|
11.073
|
Nettomarge
|
11,91%
|
14,12%
|
11,25%
|
7,08%
|
10,29%
|
12,75%
|
13,3%
|
13,33%
|
WPA
2 |
432,0
|
565,0
|
548,0
|
393,0
|
599,0
|
793,1
|
876,0
|
930,0
|
Free Cash Flow
3 |
5.371.972
|
7.417.610
|
5.739.288
|
7.015.618
|
10.591.175
|
10.438.667
|
10.408.333
|
11.186.000
|
FCF-marge
|
12.700,69%
|
15.903,61%
|
10.103,72%
|
10.826,99%
|
15.595,92%
|
14.459,8%
|
13.432,57%
|
13.468,11%
|
Kasstroomconversie (ebitda)
|
62.427,36%
|
69.397,04%
|
43.181,55%
|
49.694,76%
|
64.310,53%
|
60.659,57%
|
56.105,73%
|
56.551,14%
|
Kasstroomconversie (nettowinst)
|
106.612,36%
|
112.611,43%
|
89.838,13%
|
152.933,44%
|
151.506,56%
|
113.367,29%
|
100.997,92%
|
101.022,34%
|
Dividend per aandeel
2 |
215,0
|
215,0
|
215,0
|
-
|
188,0
|
344,3
|
394,8
|
439,2
|
Datum van publicatie
|
23/03/20
|
23/03/21
|
31/03/22
|
27/03/23
|
25/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
14.182
|
-
|
15.405
|
32.593
|
-
|
-
|
-
|
-
|
16.829
|
16.603
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.929
|
-
|
2.133
|
-
|
-
|
-
|
-
|
-
|
-
|
3.619
|
Operationele Marge
|
20,66%
|
-
|
13,84%
|
-
|
-
|
-
|
-
|
-
|
-
|
21,8%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
904,1
|
Nettowinst (verlies)
1 |
1.419
|
-
|
-10,78
|
1.930
|
1.379
|
1.278
|
-
|
1.771
|
1.335
|
-69,44
|
Nettomarge
|
10,01%
|
-
|
-0,07%
|
5,92%
|
-
|
-
|
-
|
-
|
7,93%
|
-0,42%
|
WPA
2 |
122,0
|
-
|
-
|
-
|
118,0
|
109,0
|
-
|
152,0
|
114,0
|
-6,000
|
Dividend per aandeel
|
215,0
|
-
|
-
|
-
|
215,0
|
-
|
-
|
-
|
188,0
|
-
|
Datum van publicatie
|
31/03/22
|
30/05/22
|
31/08/22
|
31/08/22
|
29/11/22
|
27/03/23
|
3/05/23
|
7/08/23
|
31/10/23
|
25/03/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
22.189
|
20.914
|
29.940
|
24.399
|
19.761
|
13.664
|
10.008
|
Nettokaspositie
1 |
6.003
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,076
x
|
1,574
x
|
2,121
x
|
1,482
x
|
1,148
x
|
0,7365
x
|
0,5059
x
|
Free Cash Flow
2 |
5.371.972
|
7.417.610
|
5.739.288
|
7.015.618
|
10.591.175
|
10.438.667
|
10.408.333
|
11.186.000
|
ROE (netto-inkomsten/eigen vermogen)
|
21,5%
|
24,1%
|
20,2%
|
13%
|
18,1%
|
21%
|
20,4%
|
19,8%
|
ROA (netto-inkomsten/totale activa)
|
13,8%
|
9,26%
|
5,76%
|
3,93%
|
5,96%
|
7,71%
|
8,03%
|
8,26%
|
Totale activa
1 |
36.538
|
71.149
|
110.828
|
116.662
|
117.286
|
119.435
|
128.288
|
134.094
|
Nettoactief per aandeel
3 |
2.170
|
2.524
|
2.905
|
-
|
3.494
|
4.036
|
4.561
|
5.017
|
Cashflow per aandeel
3 |
634,0
|
801,0
|
685,0
|
754,0
|
1.065
|
1.009
|
1.101
|
1.026
|
Capex
1 |
2.026
|
1.919
|
2.250
|
1.789
|
1.824
|
2.713
|
2.597
|
2.628
|
Capex/omzet
|
4,79%
|
4,11%
|
3,96%
|
2,76%
|
2,69%
|
3,76%
|
3,35%
|
3,16%
|
Datum van publicatie
|
23/03/20
|
23/03/21
|
31/03/22
|
27/03/23
|
25/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
10.300
IDR Gemiddelde koersdoel
13.182
IDR Spread / Gemiddelde doel +27,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,60% | 7,3 mld. | | -16,60% | 7,78 mld. | | -1,47% | 6,77 mld. | | +27,27% | 2,15 mld. | | -6,60% | 960 mln. | | -22,40% | 649 mln. | | +37,31% | 623 mln. | | -11,99% | 575 mln. | | -35,80% | 475 mln. | | -18,27% | 334 mln. |
Kant-en-klare maaltijden
|