slotkoers
INDONESIA S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.580
IDR
|
-4,58%
|
|
-9,75%
|
-28,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
71.178.240
|
73.699.136
|
43.003.520
|
38.999.744
|
43.209.857
|
30.922.054
|
-
|
-
|
Bedrijfswaarde
2 |
95.217
|
95.401
|
57.806
|
49.734
|
43.210
|
36.631
|
34.299
|
32.495
|
K/w-verhouding
|
29,8
x
|
26,4
x
|
21,3
x
|
16,6
x
|
19,9
x
|
10,6
x
|
8,95
x
|
7,92
x
|
Dividendrendement
|
1,73%
|
1,52%
|
2,6%
|
-
|
-
|
4,91%
|
5,96%
|
8,03%
|
Marktkapitalisatie/omzet
|
1,76
x
|
2,1
x
|
1,23
x
|
1,07
x
|
1,12
x
|
0,76
x
|
0,72
x
|
0,68
x
|
Bedrijfswaarde/omzet
|
2,36
x
|
2,71
x
|
1,65
x
|
1,37
x
|
1,12
x
|
0,9
x
|
0,8
x
|
0,72
x
|
Bedrijfswaarde/EBITDA
|
11,1
x
|
10,5
x
|
6,99
x
|
6,29
x
|
5,69
x
|
4,31
x
|
3,77
x
|
3,37
x
|
Bedrijfswaarde/FCF
|
24
x
|
16,1
x
|
11,6
x
|
11,8
x
|
-
|
6,95
x
|
6,04
x
|
4,77
x
|
FCF Yield
|
4,17%
|
6,23%
|
8,61%
|
8,44%
|
-
|
14,4%
|
16,5%
|
21%
|
Price to Book
|
2,21
x
|
2,16
x
|
1,19
x
|
0,91
x
|
-
|
0,69
x
|
0,65
x
|
0,64
x
|
Aantal aandelen (in duizenden)
|
5.931.520
|
5.931.520
|
5.931.520
|
5.931.520
|
6.751.540
|
6.751.540
|
-
|
-
|
Referentieprijs
3 |
12.000
|
12.425
|
7.250
|
6.575
|
6.400
|
4.580
|
4.580
|
4.580
|
Datum van publicatie
|
16/03/20
|
28/02/21
|
25/02/22
|
13/03/23
|
10/03/24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
40.368
|
35.172
|
34.958
|
36.379
|
38.651
|
40.550
|
42.656
|
45.280
|
EBITDA
1 |
8.608
|
9.077
|
8.272
|
7.902
|
7.596
|
8.496
|
9.103
|
9.648
|
Bedrijfsresultaat (EBIT)
1 |
6.093
|
5.653
|
5.019
|
4.569
|
4.312
|
4.992
|
5.528
|
5.986
|
Operationele Marge
|
15,09%
|
16,07%
|
14,36%
|
12,56%
|
11,16%
|
12,31%
|
12,96%
|
13,22%
|
Resultaat voor belastingen (EBT)
1 |
3.196
|
3.489
|
3.470
|
3.299
|
3.304
|
4.082
|
4.756
|
5.422
|
Nettowinst (verlies)
1 |
2.392
|
2.792
|
2.021
|
2.365
|
2.170
|
2.864
|
3.441
|
3.874
|
Nettomarge
|
5,93%
|
7,94%
|
5,78%
|
6,5%
|
5,62%
|
7,06%
|
8,07%
|
8,56%
|
WPA
2 |
403,0
|
471,0
|
341,0
|
397,0
|
321,0
|
432,9
|
511,7
|
578,0
|
Free Cash Flow
3 |
3.969.851
|
5.941.682
|
4.976.867
|
4.198.753
|
-
|
5.270.175
|
5.674.750
|
6.819.500
|
FCF-marge
|
9.834,13%
|
16.893,38%
|
14.236,76%
|
11.541,82%
|
-
|
12.996,84%
|
13.303,64%
|
15.060,9%
|
Kasstroomconversie (ebitda)
|
46.120,66%
|
65.459,03%
|
60.165,42%
|
53.132,43%
|
-
|
62.031,56%
|
62.337,28%
|
70.683,6%
|
Kasstroomconversie (nettowinst)
|
165.953,19%
|
212.786,5%
|
246.234,5%
|
177.549,44%
|
-
|
183.989,92%
|
164.906,37%
|
176.014,63%
|
Dividend per aandeel
2 |
207,6
|
188,3
|
188,3
|
-
|
-
|
224,9
|
272,8
|
367,9
|
Datum van publicatie
|
16/03/20
|
28/02/21
|
25/02/22
|
13/03/23
|
10/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
|
-
|
-
|
-
|
7.739
|
9.405
|
11.098
|
-
|
-
|
10.629
|
10.991
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.362
|
1.753
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
866,4
|
1.431
|
1.260
|
-
|
-
|
1.496
|
946,5
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
11,2%
|
15,21%
|
11,35%
|
-
|
-
|
14,08%
|
8,61%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
592,9
|
1.169
|
808,3
|
-
|
-
|
1.235
|
764,3
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
593,6
|
633,5
|
498,6
|
330,2
|
821,5
|
714,6
|
561,6
|
304,6
|
847,7
|
456,5
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
4,27%
|
8,74%
|
6,44%
|
-
|
-
|
7,98%
|
4,15%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
100,0
|
107,0
|
84,00
|
56,00
|
138,0
|
119,0
|
83,00
|
45,00
|
125,7
|
67,00
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
1 |
-
|
-
|
-
|
172,2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
201,3
|
-
|
-
|
-
|
Datum van publicatie
|
2/11/21
|
25/02/22
|
24/05/22
|
5/09/22
|
31/10/22
|
13/03/23
|
5/05/23
|
31/07/23
|
1/11/23
|
10/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
24.039
|
21.702
|
14.802
|
10.734
|
-
|
5.709
|
3.377
|
1.573
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,793
x
|
2,391
x
|
1,789
x
|
1,358
x
|
-
|
0,6719
x
|
0,371
x
|
0,1631
x
|
Free Cash Flow
2 |
3.969.851
|
5.941.682
|
4.976.867
|
4.198.753
|
-
|
5.270.175
|
5.674.750
|
6.819.500
|
ROE (netto-inkomsten/eigen vermogen)
|
7,54%
|
8,4%
|
5,75%
|
5,82%
|
-
|
6,36%
|
7,3%
|
8,27%
|
ROA (netto-inkomsten/totale activa)
|
3,66%
|
3,54%
|
2,62%
|
2,87%
|
-
|
3,6%
|
4,19%
|
4,68%
|
Totale activa
1 |
65.295
|
78.907
|
77.255
|
82.364
|
-
|
79.528
|
82.071
|
82.848
|
Nettoactief per aandeel
3 |
5.442
|
5.761
|
6.095
|
7.207
|
-
|
6.681
|
7.008
|
7.114
|
Cashflow per aandeel
3 |
946,0
|
1.217
|
1.128
|
1.013
|
-
|
371,0
|
606,0
|
868,0
|
Capex
1 |
1.639
|
1.280
|
1.712
|
1.839
|
-
|
1.827
|
1.944
|
1.920
|
Capex/omzet
|
4,06%
|
3,64%
|
4,9%
|
5,05%
|
-
|
4,51%
|
4,56%
|
4,24%
|
Datum van publicatie
|
16/03/20
|
28/02/21
|
25/02/22
|
13/03/23
|
10/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
4.580
IDR Gemiddelde koersdoel
7.464
IDR Spread / Gemiddelde doel +62,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -28,44% | 1,91 mld. | | +19,81% | 48,58 mld. | | -2,89% | 15,52 mld. | | -1,00% | 15,46 mld. | | -15,75% | 10,44 mld. | | +26,55% | 8,84 mld. | | +105,28% | 8,27 mld. | | -0,30% | 7,96 mld. | | -8,75% | 7,34 mld. | | +23,60% | 6,73 mld. |
Cement- en betonproductie
|