Satyamitra Kemas Lestari Tbk PT

股票价格

149.00 IDR

公允价值

75.16 IDR

8.4%

Normalized EBIT Margin

3.2%

Normalized CapEx as % of Revenue

31.0%

Normalized Tax Rate

Earnings Power Value

股票价格

149.00 IDR

公允价值

75.16 IDR

看涨

-49.6%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Sep-24
(IDR in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	1,938,647	1,697,783	2,119,868	2,223,928	1,739,300	1,719,254

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	52,707	62,716	139,836	102,140	20,368	40,097
(+) Net Interest Expense	80,779	63,430	55,852	56,433	49,861	47,214
(+) Other Non Operating Exp.	(11,923)	(17,176)	(13,679)	(25,508)	(9,277)	67
(+) D&A	46,385	47,382	49,263	52,992	58,734	54,996
(+) Non-recurring Items	(516)	(263)	(1,104)	(2,796)	(444)	(32)
Adjusted EBITDA	167,431	156,089	230,169	183,262	119,243	142,342

(-) D&A	(46,385)	(47,382)	(49,263)	(52,992)	(58,734)	(54,996)

Adjusted EBIT	121,046	108,707	180,905	130,270	60,509	87,346
% of Revenue	6.2%	6.4%	8.5%	5.9%	3.5%	5.1%


	Low	Median	High

Adjusted EBIT Margin	3.5%	6.2%	8.5%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(IDR in millions)	Low	Mid	High	Market
Enterprise Value	459,377	999,955	1,536,961	1,252,342
(+) Cash & Short Term Investments	5,066	5,066	5,066	5,066
(+) Investments & Other	0	0	0	0
(-) Debt	(748,113)	(748,113)	(748,113)	(748,113)
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	(283,671)	256,907	793,913	509,295
(/) Shares Outstanding	3,418.1	3,418.1	3,418.1	3,418.1
Implied Stock Price (IDR)	0.00	75.16	232.27	149.00
FX Rate: IDR/IDR	1.00	1.00	1.00	1.00
Implied Stock Price (IDR)	0.00	75.16	232.27	149.00

Upside / (Downside)	-100.00%	-49.56%	55.88%


Stock Price	149.00
Stock Price Close	149.00
Restatment Type	Original
Reporting Currency	IDR
Trading Currency	IDR
FX Rate: IDR/IDR	1.00
Market Cap	509,294.7
Shares Outstanding	3,418.1
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错