slotkoers
INDONESIA S.E.
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.380
IDR
|
0,00%
|
|
+8,68%
|
+19,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
33.667.075
|
29.073.203
|
33.818.153
|
27.973.958
|
26.143.886
|
31.111.224
|
-
|
-
|
Bedrijfswaarde
2 |
58.993
|
59.735
|
66.802
|
66.750
|
26.144
|
73.519
|
71.583
|
70.106
|
K/w-verhouding
|
47
x
|
78
x
|
26,2
x
|
20,4
x
|
20,4
x
|
19,3
x
|
15,9
x
|
13,4
x
|
Dividendrendement
|
0,63%
|
1,16%
|
1,61%
|
1,96%
|
-
|
2,15%
|
2,75%
|
3,82%
|
Marktkapitalisatie/omzet
|
1,34
x
|
1,12
x
|
1,26
x
|
0,96
x
|
0,81
x
|
0,91
x
|
0,86
x
|
0,82
x
|
Bedrijfswaarde/omzet
|
2,35
x
|
2,3
x
|
2,5
x
|
2,29
x
|
0,81
x
|
2,14
x
|
1,98
x
|
1,85
x
|
Bedrijfswaarde/EBITDA
|
5,92
x
|
4,57
x
|
4,94
x
|
4,69
x
|
1,65
x
|
4,35
x
|
4,02
x
|
3,74
x
|
Bedrijfswaarde/FCF
|
18,1
x
|
9,24
x
|
14,3
x
|
12,7
x
|
-
|
8,75
x
|
8,3
x
|
7,22
x
|
FCF Yield
|
5,53%
|
10,8%
|
6,99%
|
7,9%
|
-
|
11,4%
|
12,1%
|
13,8%
|
Price to Book
|
1,76
x
|
1,52
x
|
1,68
x
|
1,09
x
|
-
|
1,14
x
|
1,09
x
|
1,04
x
|
Aantal aandelen (in duizenden)
|
10.687.960
|
10.649.525
|
10.668.187
|
13.071.943
|
13.071.943
|
13.071.943
|
-
|
-
|
Referentieprijs
3 |
3.150
|
2.730
|
3.170
|
2.140
|
2.000
|
2.380
|
2.380
|
2.380
|
Datum van publicatie
|
10/02/20
|
15/02/21
|
21/02/22
|
20/02/23
|
12/02/24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.150
|
26.009
|
26.754
|
29.142
|
32.323
|
34.276
|
36.072
|
37.898
|
EBITDA
1 |
9.966
|
13.060
|
13.517
|
14.235
|
15.885
|
16.889
|
17.821
|
18.754
|
Bedrijfsresultaat (EBIT)
1 |
2.610
|
2.939
|
3.561
|
3.658
|
4.380
|
5.027
|
5.525
|
6.062
|
Operationele Marge
|
10,38%
|
11,3%
|
13,31%
|
12,55%
|
13,55%
|
14,67%
|
15,32%
|
15,99%
|
Resultaat voor belastingen (EBT)
1 |
1.144
|
146,2
|
1.708
|
1.353
|
1.705
|
2.080
|
2.598
|
2.829
|
Nettowinst (verlies)
1 |
713
|
371,6
|
1.288
|
1.109
|
1.271
|
1.615
|
1.925
|
2.058
|
Nettomarge
|
2,83%
|
1,43%
|
4,81%
|
3,81%
|
3,93%
|
4,71%
|
5,34%
|
5,43%
|
WPA
2 |
67,00
|
35,00
|
121,0
|
105,0
|
98,00
|
123,2
|
149,6
|
177,5
|
Free Cash Flow
3 |
3.260.890
|
6.462.000
|
4.670.662
|
5.273.424
|
-
|
8.402.980
|
8.626.480
|
9.704.667
|
FCF-marge
|
12.965,77%
|
24.845,16%
|
17.457,78%
|
18.095,62%
|
-
|
24.515,74%
|
23.914,91%
|
25.607,29%
|
Kasstroomconversie (ebitda)
|
32.720,15%
|
49.479,33%
|
34.553,7%
|
37.045,48%
|
-
|
49.755,45%
|
48.406,2%
|
51.746,38%
|
Kasstroomconversie (nettowinst)
|
457.347,83%
|
1.738.975,99%
|
362.683,38%
|
475.323,05%
|
-
|
520.419,2%
|
448.214,12%
|
471.616,48%
|
Dividend per aandeel
2 |
20,00
|
31,70
|
51,00
|
42,00
|
-
|
51,13
|
65,49
|
90,92
|
Datum van publicatie
|
10/02/20
|
15/02/21
|
21/02/22
|
20/02/23
|
12/02/24
|
-
|
-
|
-
|
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 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.217
|
15.765
|
-
|
8.455
|
8.250
|
-
|
-
|
-
|
EBITDA
1 |
3.418
|
3.611
|
3.174
|
3.560
|
3.643
|
3.858
|
3.579
|
4.069
|
7.652
|
4.103
|
4.130
|
4.000
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.150
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
13,6%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
454
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
300,4
|
271,4
|
139,1
|
475,8
|
366,3
|
128,2
|
200,9
|
449,8
|
-
|
361
|
260,5
|
285,5
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,47%
|
-
|
-
|
3,08%
|
3,46%
|
-
|
-
|
-
|
WPA
2 |
28,00
|
26,00
|
13,00
|
45,00
|
35,00
|
12,00
|
16,00
|
34,00
|
-
|
28,00
|
20,00
|
29,75
|
29,75
|
29,75
|
29,75
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
42,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/21
|
21/02/22
|
10/05/22
|
24/08/22
|
7/11/22
|
20/02/23
|
10/05/23
|
28/07/23
|
28/07/23
|
21/11/23
|
12/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
25.326
|
30.662
|
32.984
|
38.776
|
-
|
42.408
|
40.471
|
38.995
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,541
x
|
2,348
x
|
2,44
x
|
2,724
x
|
-
|
2,511
x
|
2,271
x
|
2,079
x
|
Free Cash Flow
2 |
3.260.890
|
6.462.000
|
4.670.662
|
5.273.424
|
-
|
8.402.980
|
8.626.480
|
9.704.667
|
ROE (netto-inkomsten/eigen vermogen)
|
3,81%
|
3,55%
|
6,57%
|
4,84%
|
-
|
6%
|
6,64%
|
6,95%
|
ROA (netto-inkomsten/totale activa)
|
1,19%
|
1,04%
|
1,83%
|
2,77%
|
-
|
1,84%
|
2,51%
|
2,66%
|
Totale activa
1 |
60.169
|
35.703
|
70.249
|
40.016
|
-
|
87.811
|
76.721
|
77.350
|
Nettoactief per aandeel
3 |
1.789
|
1.794
|
1.883
|
1.972
|
-
|
2.096
|
2.189
|
2.295
|
Cashflow per aandeel
3 |
1.156
|
1.308
|
1.122
|
1.315
|
-
|
1.049
|
1.094
|
1.106
|
Capex
1 |
9.096
|
7.766
|
7.293
|
8.831
|
-
|
8.917
|
9.177
|
9.138
|
Capex/omzet
|
36,17%
|
29,86%
|
27,26%
|
30,3%
|
-
|
26,01%
|
25,44%
|
24,11%
|
Datum van publicatie
|
10/02/20
|
15/02/21
|
21/02/22
|
20/02/23
|
12/02/24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
2.380
IDR Gemiddelde koersdoel
2.864
IDR Spread / Gemiddelde doel +20,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,00% | 1,92 mld. | | +28,33% | 94,52 mld. | | +6,76% | 56,67 mld. | | -11,97% | 23,64 mld. | | -16,38% | 20,55 mld. | | +5,61% | 10,64 mld. | | +2,45% | 10,28 mld. | | +0,88% | 8,9 mld. | | -25,24% | 8,29 mld. | | +20,93% | 6,61 mld. |
draadloze telecom
|