for any inquiries please contact i@keselip.com

Last Viewed

Stock CodeCompany Name
SURIPT Maja Agung Latexindo Tbk.
PGJOPT Tourindo Guide Indonesia Tbk
LSIPPT Perusahaan Perkebunan London Sumatra Indonesia Tbk
FISHPT FKS Multi Agro Tbk
AYAM PT Janu Putra Sejahtera Tbk.

Most Viewed

Stock CodeCompany Name
ANTMPT Aneka Tambang Tbk
ADROPT Adaro Energy Indonesia Tbk
BRPTPT Barito Pacific Tbk
PTBAPT Bukit Asam Tbk
ASIIPT Astra International Tbk

Valuation measure last update : 2024-05-12

Valuation Measure (Annual)

DataidBreakdownSeqTTM2023-12-312022-12-31
40002Enterprise Value163,220,225,12650,277,974,368114,229,433,936
14008Pe Ratio56841
14010Ps Ratio8000
102Enterprises Value E B I T D A Ratio1215548
40001Market Cap1558,333,335,00058,333,335,000101,500,002,900
101Enterprises Value Revenue Ratio30002
14012Pb Ratio40112

Valuation Measure (Quarterly)

DataidBreakdownSeqTTM2023-12-312023-09-302023-06-302023-03-312022-12-31
40002Enterprise Value163,220,225,12650,277,974,36875,640,903,61962,962,348,10267,497,313,016114,229,433,936
14008Pe Ratio5689121241
14010Ps Ratio8000000
102Enterprises Value E B I T D A Ratio1215588948
40001Market Cap1558,333,335,00058,333,335,00058,333,335,00058,333,335,00058,333,335,000101,500,002,900
101Enterprises Value Revenue Ratio30000002
14012Pb Ratio40111112

Financial statement last update : 2024-05-07

Income Statement (Annual)

DataidBreakdownSeqTTM2023-12-312022-12-312021-12-312020-12-31
20189E B I T09,207,624,0412,300,050,6457,092,554,6223,177,486,177-13,809,768,138
20304Write Off06,720,000,0006,720,000,000720,000,00025,742,95713,397,859,590
20091Net Income09,203,977,2503,392,384,9024,932,611,2841,278,343,380-15,948,619,123
29004Basic E P S08041-14
20190E B I T D A09,778,208,9482,461,838,5897,629,417,2334,121,960,011-12,984,208,460
20007Amortization0104,878,92227,720,76747,219,325426,610,436163,788,409
20046Gross Profit039,481,793,5718,032,879,53032,006,579,45321,386,386,5439,141,519,695
29009Diluted E P S08041-14
20136Pretax Income08,493,406,3772,681,758,4155,623,830,8921,360,041,343-16,008,559,329
20145Tax Provision0-710,697,556-710,697,556691,076,26481,097,815-50,567,723
20100Total Revenue0273,941,926,88471,439,718,131228,289,602,674161,842,458,34146,602,172,890
20164Total Expenses0256,899,518,32662,144,330,437228,543,446,176159,065,582,87149,579,443,139
20013Cost Of Revenue0234,460,133,31363,406,838,601196,283,023,221140,456,071,79837,460,653,195
20177Interest Income0166,539,29768,395,69328,237,710299,696,388309,885,668
20057Interest Expense0714,217,664-381,707,7701,468,723,7301,817,444,8342,198,791,191
20109Operating Income017,042,408,5589,295,387,694-253,843,5022,776,875,470-2,977,270,249
20316Normalized Income014,472,674,1253,392,384,9025,568,423,1821,302,551,312-2,593,080,596
20108Operating Expense022,439,385,013-1,262,508,16432,260,422,95518,609,511,07312,118,789,944
20112Operating Revenue0273,941,926,88471,439,718,131228,289,602,674161,842,458,34146,602,172,890
20087Minority Interests0-126,683-71,069-143,344-600,1489,372,484
20418Tax Rate For Calcs000000
20095Net Interest Income0-781,504,350412,865,915-1,523,317,104-1,611,783,094-1,987,524,411
20416Total Unusual Items0-6,754,739,583-6,754,739,583-724,888,802-25,742,957-13,397,859,590
29010Basic Average Shares01,166,666,70001,166,666,7001,166,666,7001,166,666,700
20269Other Special Charges034,739,58334,739,5834,888,80200
20287Rent And Landing Fees017,950,000016,340,50063,455,5507,150,650
29011Diluted Average Shares01,166,666,70001,166,666,7001,166,666,7001,166,666,700
20420Normalized E B I T D A016,532,948,5312,461,838,5898,354,306,0354,147,702,968413,651,130
20162Special Income Charges0-6,754,739,583-6,754,739,583-724,888,802-25,742,957-13,397,859,590
20315Reconciled Depreciation0570,584,907161,787,944536,862,611944,473,834825,559,678
20312Other Operating Expenses01,636,470,945121,792,3552,021,019,9391,909,552,237944,794,305
20368Total Other Finance Cost0233,825,98337,237,54882,831,08494,034,64898,618,888
20440Rent Expense Supplemental017,950,000016,340,50063,455,5507,150,650
20314Reconciled Cost Of Revenue0234,460,133,31363,406,838,601196,283,023,221140,456,071,79837,460,653,195
20419Tax Effect Of Unusual Items0-1,486,042,7080-89,076,904-1,535,025-42,321,063
20018Depreciation Income Statement0465,705,985134,067,177489,643,286517,863,398661,771,269
20075Interest Income Non Operating0166,539,29768,395,69328,237,710299,696,388309,885,668
20158Selling And Marketing Expense04,636,300,7511,248,483,04410,465,386,7735,274,362,6921,327,969,665
20064Interest Expense Non Operating0714,217,664-381,707,7701,468,723,7301,817,444,8342,198,791,191
20093Net Income Common Stockholders09,203,977,2503,392,384,9024,932,611,2841,278,343,380-15,948,619,123
20094Net Income Continuous Operations09,204,103,9333,392,455,9714,932,754,6281,278,943,528-15,957,991,606
20045General And Administrative Expense03,662,209,751-5,594,690,0173,475,783,5152,940,414,9491,832,721,586
20159Selling General And Administration08,298,510,502-4,346,206,97313,941,170,2888,214,777,6413,160,691,251
20435Total Operating Income As Reported09,281,965,5042,270,200,9487,151,768,4533,027,431,498-13,962,725,500
20412Other Non Operating Income Expenses0-8,058,99920,646,4134,449,654,64263,409,505133,010,427
20347Otherunder Preferred Stock Dividend000000
20424Diluted N I Availto Com Stockholders09,203,977,2503,392,384,9024,932,611,2841,278,343,380-15,948,619,123
20417Total Unusual Items Excluding Goodwill0-6,754,739,583-6,754,739,583-724,888,802-25,742,957-13,397,859,590
20077Net Non Operating Interest Income Expense0-781,504,350412,865,915-1,523,317,104-1,611,783,094-1,987,524,411
20346Net Income Including Noncontrolling Interests09,204,103,9333,392,455,9714,932,754,6281,278,943,528-15,957,991,606
20019Depreciation And Amortization In Income Statement0570,584,907161,787,944536,862,611944,473,834825,559,678
20309Net Income From Continuing And Discontinued Operation09,203,977,2503,392,384,9024,932,611,2841,278,343,380-15,948,619,123
20331Net Income From Continuing Operation Net Minority Interest09,203,977,2503,392,384,9024,932,611,2841,278,343,380-15,948,619,123

Income Statement (Quarterly)