Balance Sheet (in Rp Miliar) | 2023 FY |
---|---|
Cash | 41.136 |
Piutang | 27.938 |
Persediaan | 39.138 |
Asset Lancar | 166.186 |
Asset Tidak Lancar | 279.493 |
Total Asset | 393.901 |
Liabilities Jangka Pendek | 125.022 |
Liabilities Jangka Panjang | 70.239 |
Total Liabilities | 195.261 |
Interest-Bearing Debt | 78.064 |
Equity | 198.640 |
Income Statement (in Rp Miliar) | 2023 FY |
---|---|
Revenue | 316.565 |
Gross Profit | 73.310 |
EBITDA | 59.556 |
Operating Profit | 44.268 |
Net Profit | 33.839 |
Cash Flow Statement (in Rp Miliar) | 2023 FY |
---|---|
Operating Cash Flow | 33.746 |
Investing Cash Flow | -35.989 |
Financing Cash Flow | -17.379 |
Ratio | 2023 FY |
---|---|
Liquidity Ratio | 1,3 |
Cash Ratio | 0,3 |
Interest Coverage Ratio | 14,2 |
DER (Debt to Equity Ratio) | 1 |
Net Gearing Ratio | 0,4 |
Gross Profit Margin (%) | 23.2% |
Operating Profit Margin (%) | 14% |
Net Profit Margin (%) | 10.7% |
ROE (Return on Equity) (%) | 17% |
EPS (Earning per Share) | 836 |
BVPS (Book Value per Share) | 4.907 |
CFPS (Cash Flow per Share) | 834 |
PER (Price to Earning Ratio) | 5,8 |
PBV (Price to Book Value) | 1 |
PCFR (Price to Cash Flow Ratio) | 5,9 |
EV/EBITDA | 3,9 |
PEG (Price to Earning Growth) | 1,1 |
Balance Sheet (in Rp Miliar) | 2019 | 2020 | 2021 | 2022 | 2023 FY |
---|---|---|---|---|---|
Cash | 24.330 | 47.553 | 63.947 | 61.295 | 41.136 |
Piutang | 29.367 | 17.031 | 21.830 | 29.425 | 27.938 |
Persediaan | 24.287 | 17.929 | 21.815 | 32.323 | 39.138 |
Asset Lancar | 129.058 | 132.308 | 160.262 | 179.818 | 166.186 |
Asset Tidak Lancar | 222.900 | 205.895 | 207.049 | 233.479 | 279.493 |
Total Asset | 313.042 | 298.411 | 323.749 | 361.719 | 393.901 |
Liabilities Jangka Pendek | 99.962 | 85.736 | 103.778 | 119.198 | 125.022 |
Liabilities Jangka Panjang | 65.233 | 57.013 | 47.918 | 50.379 | 70.239 |
Total Liabilities | 165.195 | 142.749 | 151.696 | 169.577 | 195.261 |
Interest-Bearing Debt | 92.301 | 79.481 | 72.486 | 70.721 | 78.064 |
Equity | 147.847 | 155.662 | 172.053 | 192.142 | 198.640 |
Income Statement (in Rp Miliar) | 2019 | 2020 | 2021 | 2022 | 2023 FY |
---|---|---|---|---|---|
Revenue | 237.166 | 175.046 | 233.485 | 301.379 | 316.565 |
Gross Profit | 50.329 | 38.558 | 51.033 | 70.088 | 73.310 |
EBITDA | 39.636 | 26.268 | 37.828 | 54.795 | 59.556 |
Operating Profit | 26.274 | 12.870 | 25.533 | 42.201 | 44.268 |
Net Profit | 21.707 | 16.164 | 20.196 | 28.944 | 33.839 |
Cash Flow Statement (in Rp Miliar) | 2019 | 2020 | 2021 | 2022 | 2023 FY |
---|---|---|---|---|---|
Operating Cash Flow | 19.175 | 37.683 | 38.252 | 37.342 | 33.746 |
Investing Cash Flow | -14.186 | 13.133 | -3.905 | -15.967 | -35.989 |
Financing Cash Flow | -5.414 | -27.955 | -18.200 | -15.967 | -17.379 |
Ratio | 2019 | 2020 | 2021 | 2022 | 2023 FY |
---|---|---|---|---|---|
Liquidity Ratio | 1,3 | 1,5 | 1,5 | 1,5 | 1,3 |
Cash Ratio | 0,2 | 0,6 | 0,6 | 0,5 | 0,3 |
Interest Coverage Ratio | 6 | 3,8 | 11,2 | 20 | 14,2 |
DER (Debt to Equity Ratio) | 1,1 | 0,9 | 0,9 | 0,9 | 1 |
Net Gearing Ratio | 0,6 | 0,5 | 0,4 | 0,4 | 0,4 |
Gross Profit Margin (%) | 21.2% | 22% | 21.9% | 23.3% | 23.2% |
Operating Profit Margin (%) | 11.1% | 7.4% | 10.9% | 14% | 14% |
Net Profit Margin (%) | 9.2% | 9.2% | 8.6% | 9.6% | 10.7% |
ROE (Return on Equity) (%) | 14.7% | 10.4% | 11.7% | 15.1% | 17% |
DPS (Dividend Per Share) | 214 | 114 | 239 | 640 | |
Dividend Yield (%) | 2.6% | 3.1% | 1.9% | 4.2% | |
Dividend Payout Ratio (%) | 40% | 39.9% | 28.6% | 47.9% | |
EPS (Earning per Share) | 536 | 399 | 499 | 715 | 836 |
BVPS (Book Value per Share) | 3.652 | 3.845 | 4.250 | 4.746 | 4.907 |
CFPS (Cash Flow per Share) | 474 | 931 | 945 | 922 | 834 |
PER (Price to Earning Ratio) | 12,9 | 15,1 | 11,4 | 8 | 5,8 |
PBV (Price to Book Value) | 1,9 | 1,6 | 1,3 | 1,2 | 1 |
PCFR (Price to Cash Flow Ratio) | 14,6 | 6,5 | 6 | 6,2 | 5,9 |
EV/EBITDA | 8,8 | 10,5 | 6,3 | 4,4 | 3,9 |
PEG (Price to Earning Growth) | 2,3 | 2,7 | 2,1 | 1,4 | 1,1 |
Metode | Current Share Price | Intrinsic Value | Margin of Safety (%) | Remarks | ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS Growth see details | 4880 | 8418 | 42% | |||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Book Value see details | 4880 | 10774 | 55% | |||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||
Metode ROE see details | 4880 | 8342 | 42% | |||||||||||||||||||||||||||||||||||||
|