slotkoers
INDONESIA S.E.
00:00:00 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
400
IDR
|
+0,50%
|
|
+6,38%
|
-11,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.450.973
|
24.561.397
|
22.346.056
|
21.960.779
|
21.864.459
|
19.263.841
|
-
|
-
|
Bedrijfswaarde
2 |
27.934
|
25.619
|
21.609
|
20.793
|
21.864
|
17.582
|
15.385
|
19.332
|
K/w-verhouding
|
10,1
x
|
26,4
x
|
16,2
x
|
14,3
x
|
10,4
x
|
9,1
x
|
8,29
x
|
7,63
x
|
Dividendrendement
|
1,23%
|
-
|
-
|
0,88%
|
-
|
2%
|
1,77%
|
2,73%
|
Marktkapitalisatie/omzet
|
3,81
x
|
6,18
x
|
3,91
x
|
3,67
x
|
3,53
x
|
2,91
x
|
2,71
x
|
2,53
x
|
Bedrijfswaarde/omzet
|
3,88
x
|
6,44
x
|
3,78
x
|
3,47
x
|
3,53
x
|
2,65
x
|
2,16
x
|
2,54
x
|
Bedrijfswaarde/EBITDA
|
7,07
x
|
12,5
x
|
7,41
x
|
6,34
x
|
6,5
x
|
4,97
x
|
3,96
x
|
4,65
x
|
Bedrijfswaarde/FCF
|
28,2
x
|
21,2
x
|
10,2
x
|
11,1
x
|
-
|
-133
x
|
17,3
x
|
94,8
x
|
FCF Yield
|
3,54%
|
4,71%
|
9,8%
|
9,05%
|
-
|
-0,75%
|
5,79%
|
1,06%
|
Price to Book
|
1,83
x
|
1,68
x
|
1,39
x
|
1,27
x
|
-
|
0,93
x
|
0,84
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
48.159.602
|
48.159.602
|
48.159.602
|
48.159.602
|
48.159.602
|
48.159.602
|
-
|
-
|
Referentieprijs
3 |
570,0
|
510,0
|
464,0
|
456,0
|
454,0
|
400,0
|
400,0
|
400,0
|
Datum van publicatie
|
10/05/20
|
11/04/21
|
5/04/22
|
27/03/23
|
27/03/24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.202
|
3.977
|
5.713
|
5.987
|
6.200
|
6.623
|
7.108
|
7.600
|
EBITDA
1 |
3.953
|
2.051
|
2.916
|
3.282
|
3.362
|
3.538
|
3.890
|
4.157
|
Bedrijfsresultaat (EBIT)
1 |
3.451
|
1.501
|
2.270
|
2.602
|
2.660
|
2.818
|
3.108
|
3.307
|
Operationele Marge
|
47,92%
|
37,73%
|
39,73%
|
43,46%
|
42,9%
|
42,55%
|
43,72%
|
43,52%
|
Resultaat voor belastingen (EBT)
1 |
3.271
|
1.149
|
1.853
|
2.178
|
2.769
|
2.836
|
3.111
|
3.364
|
Nettowinst (verlies)
1 |
2.720
|
929,9
|
1.383
|
1.539
|
2.105
|
2.116
|
2.325
|
2.525
|
Nettomarge
|
37,76%
|
23,38%
|
24,2%
|
25,7%
|
33,95%
|
31,95%
|
32,71%
|
33,22%
|
WPA
2 |
56,47
|
19,31
|
28,71
|
31,95
|
43,71
|
43,94
|
48,27
|
52,44
|
Free Cash Flow
3 |
988.901
|
1.207.325
|
2.118.416
|
1.881.245
|
-
|
-132.000
|
890.600
|
204.000
|
FCF-marge
|
13.730,92%
|
30.356,07%
|
37.078,86%
|
31.419,9%
|
-
|
-1.992,92%
|
12.528,84%
|
2.684,3%
|
Kasstroomconversie (ebitda)
|
25.019,52%
|
58.879,01%
|
72.640,79%
|
57.318,13%
|
-
|
-
|
22.894,88%
|
4.907,87%
|
Kasstroomconversie (nettowinst)
|
36.362,89%
|
129.831,25%
|
153.225,51%
|
122.251,27%
|
-
|
-
|
38.298,33%
|
8.080,49%
|
Dividend per aandeel
2 |
7,000
|
-
|
-
|
4,000
|
-
|
8,004
|
7,074
|
10,93
|
Datum van publicatie
|
10/05/20
|
11/04/21
|
5/04/22
|
27/03/23
|
27/03/24
|
-
|
-
|
-
|
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 |
1.925
|
1.307
|
1.444
|
1.744
|
1.492
|
1.385
|
1.512
|
1.673
|
1.631
|
1.530
|
1.366
|
1.707
|
2.049
|
1.820
|
1.456
|
EBITDA
1 |
1.064
|
731,3
|
744,2
|
965,6
|
841,1
|
783
|
839
|
856,9
|
854,4
|
713,9
|
725,4
|
906,7
|
1.088
|
1.034
|
827,3
|
Bedrijfsresultaat (EBIT)
1 |
897,9
|
566
|
577,1
|
799,8
|
659,2
|
601,7
|
670,5
|
704,8
|
683,3
|
663,2
|
588,1
|
735,1
|
882,1
|
857,5
|
686
|
Operationele Marge
|
46,64%
|
43,3%
|
39,97%
|
45,85%
|
44,18%
|
43,46%
|
44,34%
|
42,13%
|
41,89%
|
43,34%
|
43,05%
|
43,05%
|
43,05%
|
47,13%
|
47,13%
|
Resultaat voor belastingen (EBT)
1 |
-
|
407,5
|
451,7
|
360,7
|
531,1
|
662,4
|
582,7
|
467,9
|
774,9
|
422,6
|
606,9
|
758,6
|
910,3
|
887,8
|
710,2
|
Nettowinst (verlies)
1 |
660,6
|
370,6
|
382,9
|
437,9
|
347,4
|
595,4
|
503,4
|
388,4
|
618,1
|
330,9
|
417
|
521,2
|
625,4
|
626,2
|
500,9
|
Nettomarge
|
34,32%
|
28,35%
|
26,52%
|
25,11%
|
23,28%
|
43%
|
33,29%
|
23,22%
|
37,89%
|
21,62%
|
30,52%
|
30,52%
|
30,52%
|
34,41%
|
34,41%
|
WPA
2 |
13,72
|
7,700
|
7,950
|
9,090
|
7,210
|
12,36
|
10,46
|
8,060
|
12,83
|
6,871
|
8,658
|
10,82
|
12,99
|
13,00
|
10,40
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
4,000
|
-
|
-
|
-
|
-
|
-
|
1,218
|
1,523
|
1,827
|
1,508
|
1,206
|
Datum van publicatie
|
5/04/22
|
24/05/22
|
11/08/22
|
3/11/22
|
27/03/23
|
2/05/23
|
1/08/23
|
30/10/23
|
27/03/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
483
|
1.057
|
-
|
-
|
-
|
-
|
-
|
68
|
Nettokaspositie
1 |
-
|
-
|
737
|
1.167
|
-
|
1.682
|
3.879
|
-
|
Hefboom (schuld/ebitda)
|
0,1223
x
|
0,5155
x
|
-
|
-
|
-
|
-
|
-
|
0,0164
x
|
Free Cash Flow
2 |
988.901
|
1.207.325
|
2.118.416
|
1.881.245
|
-
|
-132.000
|
890.600
|
204.000
|
ROE (netto-inkomsten/eigen vermogen)
|
19,7%
|
6,28%
|
9,01%
|
9,23%
|
-
|
10,3%
|
10,7%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
10,6%
|
3,54%
|
5%
|
5,18%
|
-
|
7,49%
|
6,86%
|
7,57%
|
Totale activa
1 |
25.557
|
26.269
|
27.663
|
29.734
|
-
|
28.273
|
33.888
|
33.372
|
Nettoactief per aandeel
3 |
311,0
|
304,0
|
333,0
|
359,0
|
-
|
430,0
|
473,0
|
508,0
|
Cashflow per aandeel
3 |
36,80
|
29,50
|
46,50
|
56,50
|
-
|
49,20
|
63,20
|
76,90
|
Capex
1 |
781
|
212
|
282
|
838
|
-
|
1.691
|
1.584
|
2.601
|
Capex/omzet
|
10,85%
|
5,32%
|
4,93%
|
14%
|
-
|
25,53%
|
22,28%
|
34,23%
|
Datum van publicatie
|
10/05/20
|
11/04/21
|
5/04/22
|
27/03/23
|
27/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
400
IDR Gemiddelde koersdoel
569,4
IDR Spread / Gemiddelde doel +42,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,89% | 1,2 mld. | | +15,36% | 29,95 mld. | | -5,62% | 28,43 mld. | | +27,44% | 26,75 mld. | | +17,28% | 25,3 mld. | | +16,86% | 22,93 mld. | | +38,78% | 22,41 mld. | | +2,02% | 18,62 mld. | | +11,92% | 18,17 mld. | | +11,43% | 16,92 mld. |
andere onroerend goed ontwikkeling & transacties
|