載入錯誤
看來載入頁面時發生了錯誤.
重新載入
我們的團隊已收到通知,但若此問題持續,請透過
電郵支援widget工具
聯絡我們。
TIRA
25.0%
SMIL
12.4%
LMAX
7.1%
HK
前往
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
Mitra Angkasa Sejahtera PT Tbk
IDX:BAUT
印尼 / 工業 / 貿易公司和經銷商
貨幣
Rp
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
盈利能力價值
股價
15.00
IDR
公允價值
15.32
IDR
Metrics
Range
Conclusion
Adjusted Earnings
7.478 B - 12.389 B
9.811 B
Discount Rate
11.3% - 9.3%
10.3%
Fair Value
Rp9.23 - Rp23.29
Rp15.32
Upside
-38.5% - 55.2%
2.2%
8.2%
Normalized EBIT Margin
-
Normalized CapEx as % of Revenue
25.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
15.00
IDR
公允價值
15.32
IDR
看漲
2.2%
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
180,922
193,287
158,595
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
8,909
6,585
(10,034)
(+) Net Interest Expense
1,476
1,506
1,883
(+) Other Non Operating Exp.
601
68
459
(+) D&A
880
1,263
1,904
(+) Non-recurring Items
(241)
(13)
Adjusted EBITDA
0
0
0
11,626
9,423
(5,800)
(-) D&A
#NUM!
#NUM!
#NUM!
(880)
(1,263)
(1,904)
Adjusted EBIT
0
0
0
10,746
8,160
(7,705)
% of Revenue
NA
NA
NA
5.9%
4.2%
-4.9%
Low
Median
High
Adjusted EBIT Margin
4.2%
5.1%
5.9%
支援算式
Equity Waterfall
Equity Waterfall
Model
(IDR in millions)
Low
Mid
High
Market
Enterprise Value
66,473
95,715
133,939
94,160
(+) Cash & Short Term Investments
656
656
656
656
(+) Investments & Other
0
0
0
0
(-) Debt
(22,779)
(22,779)
(22,779)
(22,779)
(-) Other Liabilities
(34)
(34)
(34)
(34)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
44,316
73,558
111,782
72,003
(/) Shares Outstanding
4,800.2
4,800.2
4,800.2
4,800.2
Implied Stock Price (IDR)
9.23
15.32
23.29
15.00
FX Rate: IDR/IDR
1.00
1.00
1.00
1.00
Implied Stock Price (IDR)
9.23
15.32
23.29
15.00
Upside / (Downside)
-38.45%
2.16%
55.25%
Stock Price
15.00
Stock Price Close
15.00
Restatment Type
Original
Reporting Currency
IDR
Trading Currency
IDR
FX Rate: IDR/IDR
1.00
Market Cap
72,002.7
Shares Outstanding
4,800.2
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी