Company Valuation: PT Amman Mineral Internasional Tbk

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 471,049,025 614,591,895 465,249,759 282,408,414 - -
Change - 30.47% -24.3% -39.3% - -
Enterprise Value (EV) 1 471,049 614,592 562,605 357,612 347,634 323,373
Change - 30.47% -8.46% -36.44% -2.79% -6.98%
P/E 112x 58.4x 110x 12.9x 9.53x 8.46x
PBR 6.57x 7.23x 5.15x 2.46x 2x 1.66x
PEG -1.5x 0x -1.8x 0x 0.3x 0.7x
Capitalization / Revenue 14.6x 14x 14.9x 3.76x 3.17x 3.06x
EV / Revenue 14.6x 14x 18.1x 4.76x 3.9x 3.51x
EV / EBITDA 30.1x 26.2x 36.2x 8.7x 6.74x 5.99x
EV / EBIT 38.6x 31.4x 49.5x 10.3x 7.74x 6.96x
EV / FCF - - -18x 33.5x 11.5x 10x
FCF Yield - - -5.55% 2.99% 8.69% 9.99%
Dividend per Share 3 - - - - - -
Rate of return - - - - - -
EPS 3 58.31 145.1 58.19 302.7 409 460.9
Distribution rate - - - - - -
Net sales 1 32,308 44,016 31,162 75,201 89,135 92,165
EBITDA 1 15,645 23,493 15,539 41,128 51,543 53,981
EBIT 1 12,190 19,579 11,368 34,569 44,938 46,428
Net income 1 4,006 10,525 4,211 19,088 26,330 28,048
Net Debt 1 - - 97,355 75,204 65,226 40,965
Reference price 3 6,550.00 8,475.00 6,425.00 3,900.00 3,900.00 3,900.00
Nbr of stocks (in thousands) 71,915,882 72,518,218 72,412,414 72,412,414 - -
Announcement Date 3/27/24 A 3/20/25 A 3/26/26 A - - -
1IDR in Million2IDR in Billions3IDR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.42x4.62x8.45x-.--% 15.01B
24.34x9.5x14.47x2.22% 164B
21.04x3.27x7.3x0.91% 94.71B
9.64x1x4.66x3.63% 43.19B
21.87x4.53x6.95x2.12% 43.44B
66.34x3.99x12.33x0.07% 21.26B
15.39x2.95x10.05x1.27% 17.5B
5.46x0.24x6.21x7.1% 16.17B
7.15x1.29x3.91x0.52% 15.49B
Average 20.40x 3.49x 8.26x 1.98% 47.88B
Weighted average by Cap. 21.86x 5.43x 9.97x 1.96%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PT Amman Mineral Internasional Tbk

Historical PBR trend

Valuation ratios - PBR - PT Amman Mineral Internasional Tbk

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PT Amman Mineral Internasional Tbk

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PT Amman Mineral Internasional Tbk


Year-on-year evolution of the Yield

Valuation ratios - Yield - PT Amman Mineral Internasional Tbk
  1. Stock Market
  2. Stocks
  3. AMMN Stock
  4. Valuation PT Amman Mineral Internasional Tbk