slotkoers
INDONESIA S.E.
00:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.975
IDR
|
+3,13%
|
|
+12,54%
|
-5,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.606.196
|
35.258.618
|
63.811.609
|
52.074.423
|
47.310.366
|
44.707.164
|
-
|
-
|
Bedrijfswaarde
2 |
49.041
|
58.625
|
92.608
|
52.074
|
47.310
|
73.294
|
72.721
|
70.320
|
K/w-verhouding
|
31,3
x
|
33,7
x
|
39,7
x
|
31,3
x
|
30,2
x
|
26,7
x
|
24,1
x
|
22,2
x
|
Dividendrendement
|
-
|
1,96%
|
1,22%
|
-
|
-
|
2,16%
|
2,47%
|
2,43%
|
Marktkapitalisatie/omzet
|
5,66
x
|
6,62
x
|
10,3
x
|
7,98
x
|
7,12
x
|
6,47
x
|
6,19
x
|
6,07
x
|
Bedrijfswaarde/omzet
|
10,4
x
|
11
x
|
15
x
|
7,98
x
|
7,12
x
|
10,6
x
|
10,1
x
|
9,54
x
|
Bedrijfswaarde/EBITDA
|
12,2
x
|
12,9
x
|
17,4
x
|
9,72
x
|
8,42
x
|
12,3
x
|
11,7
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
29,7
x
|
33,8
x
|
-34,2
x
|
-
|
-
|
32,1
x
|
30
x
|
43,8
x
|
FCF Yield
|
3,37%
|
2,96%
|
-2,93%
|
-
|
-
|
3,11%
|
3,33%
|
2,28%
|
Price to Book
|
5,14
x
|
4,05
x
|
6,88
x
|
-
|
-
|
3,66
x
|
3,45
x
|
3,22
x
|
Aantal aandelen (in duizenden)
|
21.631.054
|
21.631.054
|
21.631.054
|
22.641.054
|
22.636.539
|
22.636.539
|
-
|
-
|
Referentieprijs
3 |
1.230
|
1.630
|
2.950
|
2.300
|
2.090
|
1.975
|
1.975
|
1.975
|
Datum van publicatie
|
27/03/20
|
27/04/21
|
21/03/22
|
31/03/23
|
28/03/24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.699
|
5.328
|
6.180
|
6.524
|
6.641
|
6.907
|
7.223
|
7.370
|
EBITDA
1 |
4.011
|
4.549
|
5.337
|
5.359
|
5.616
|
5.936
|
6.214
|
6.356
|
Bedrijfsresultaat (EBIT)
1 |
3.369
|
3.816
|
4.306
|
4.282
|
4.234
|
4.435
|
4.680
|
4.827
|
Operationele Marge
|
71,7%
|
71,63%
|
69,68%
|
65,64%
|
63,76%
|
64,21%
|
64,8%
|
65,5%
|
Resultaat voor belastingen (EBT)
1 |
1.223
|
1.509
|
1.936
|
1.912
|
1.805
|
2.395
|
2.594
|
3.028
|
Nettowinst (verlies)
1 |
819,5
|
1.010
|
1.549
|
1.638
|
1.560
|
1.667
|
1.855
|
2.079
|
Nettomarge
|
17,44%
|
18,95%
|
25,07%
|
25,1%
|
23,5%
|
24,13%
|
25,69%
|
28,21%
|
WPA
2 |
39,26
|
48,40
|
74,25
|
73,44
|
69,11
|
73,96
|
81,79
|
89,11
|
Free Cash Flow
3 |
1.651.932
|
1.734.570
|
-2.710.962
|
-
|
-
|
2.282.676
|
2.424.893
|
1.605.000
|
FCF-marge
|
35.156,9%
|
32.557,64%
|
-43.869,65%
|
-
|
-
|
33.050,72%
|
33.573,9%
|
21.778,03%
|
Kasstroomconversie (ebitda)
|
41.189,6%
|
38.128,31%
|
-
|
-
|
-
|
38.456,87%
|
39.022,99%
|
25.252,58%
|
Kasstroomconversie (nettowinst)
|
201.589,35%
|
171.803,39%
|
-
|
-
|
-
|
136.941,96%
|
130.711,88%
|
77.210,84%
|
Dividend per aandeel
2 |
-
|
32,00
|
36,00
|
-
|
-
|
42,63
|
48,86
|
47,98
|
Datum van publicatie
|
27/03/20
|
27/04/21
|
21/03/22
|
31/03/23
|
28/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
2020 S1
|
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
|
---|
Omzet
|
2.577
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
1 |
2.211
|
1.391
|
1.390
|
1.408
|
1.418
|
1.405
|
1.128
|
1.397
|
1.485
|
1.443
|
1.330
|
1.453
|
1.506
|
1.512
|
1.520
|
Bedrijfsresultaat (EBIT)
|
1.883
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
73,05%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
510,5
|
417,7
|
468
|
415,3
|
410,9
|
396,7
|
414,7
|
332
|
356,8
|
476,1
|
395,4
|
-
|
-
|
-
|
-
|
Nettomarge
|
19,81%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
20,03
|
22,43
|
19,91
|
17,63
|
17,48
|
18,42
|
14,81
|
15,76
|
18,97
|
19,57
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
36,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
34,42
|
Datum van publicatie
|
30/07/20
|
8/12/21
|
21/03/22
|
25/05/22
|
12/09/22
|
22/11/22
|
31/03/23
|
2/05/23
|
31/07/23
|
28/11/23
|
28/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
22.435
|
23.367
|
28.796
|
-
|
-
|
28.587
|
28.014
|
25.613
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,594
x
|
5,136
x
|
5,396
x
|
-
|
-
|
4,816
x
|
4,508
x
|
4,03
x
|
Free Cash Flow
2 |
1.651.932
|
1.734.570
|
-2.710.962
|
-
|
-
|
2.282.676
|
2.424.893
|
1.605.000
|
ROE (netto-inkomsten/eigen vermogen)
|
19,6%
|
14,7%
|
17,2%
|
-
|
-
|
13,4%
|
14,2%
|
15,1%
|
ROA (netto-inkomsten/totale activa)
|
2,73%
|
3%
|
3,95%
|
-
|
-
|
3,92%
|
4,24%
|
6,44%
|
Totale activa
1 |
29.995
|
33.697
|
39.196
|
-
|
-
|
42.554
|
43.784
|
32.278
|
Nettoactief per aandeel
3 |
239,0
|
403,0
|
429,0
|
-
|
-
|
540,0
|
572,0
|
614,0
|
Cashflow per aandeel
3 |
177,0
|
182,0
|
214,0
|
-
|
-
|
208,0
|
217,0
|
-
|
Capex
1 |
2.039
|
2.052
|
7.176
|
-
|
-
|
2.181
|
2.401
|
2.539
|
Capex/omzet
|
43,4%
|
38,51%
|
116,13%
|
-
|
-
|
31,57%
|
33,25%
|
34,45%
|
Datum van publicatie
|
27/03/20
|
27/04/21
|
21/03/22
|
31/03/23
|
28/03/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
1.975
IDR Gemiddelde koersdoel
2.236
IDR Spread / Gemiddelde doel +13,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,50% | 2,75 mld. | | -11,97% | 10,18 mld. | | -19,15% | 2,89 mld. | | +13,14% | 2,85 mld. | | -18,69% | 2,47 mld. | | +0,65% | 2,23 mld. | | -8,40% | 1,85 mld. | | -7,20% | 1,25 mld. | | +9,73% | 591 mln. | | -28,57% | 333 mln. |
telecommunicatie netwerk infrastructuur
|