Company Valuation: PT Apollo Global Interactive Tbk

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,248,866 5,286,901 4,925,566 4,507,179 2,225,063 4,240,932
Change - 0.72% -6.83% -8.49% -50.63% 90.6%
Enterprise Value (EV) 1 5,244,766 5,090,239 4,780,737 4,330,822 2,159,351 4,163,887
Change - -2.95% -6.08% -9.41% -50.14% 92.83%
P/E 539x 192x 335x 605x -79.6x 1,770x
PBR 12x 11.4x 10.3x 9.26x 4.85x 9.19x
PEG - 1x -7.2x -12.3x 0x -16x
Capitalization / Revenue 11x 9.5x 6.71x 5x 3.28x 11.7x
EV / Revenue 11x 9.15x 6.52x 4.8x 3.18x 11.5x
EV / EBITDA 264x 132x 123x 140x 170x 180x
EV / EBIT 829x 182x 168x 188x 511x 419x
EV / FCF 241x 163x -76.2x 185x -27.5x 828x
FCF Yield 0.42% 0.61% -1.31% 0.54% -3.64% 0.12%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 2.56 7.23 3.87 1.96 -7.35 0.63
Distribution rate - - - - - -
Net sales 1 478,026 556,343 733,735 901,839 678,904 361,600
EBITDA 1 19,843 38,569 38,740 31,001 12,666 23,160
EBIT 1 6,324 27,943 28,456 23,039 4,230 9,927
Net income 1 9,743 27,498 14,723 7,459 -27,954 2,408
Net Debt 1 -4,100 -196,663 -144,829 -176,357 -65,712 -77,045
Reference price 2 1,380.00 1,390.00 1,295.00 1,185.00 585.00 1,115.00
Nbr of stocks (in thousands) 3,803,526 3,803,526 3,803,526 3,803,526 3,803,526 3,803,526
Announcement Date 6/30/21 A 5/31/22 A 4/1/23 A 4/1/24 A 3/27/25 A 3/31/26 A
1IDR in Million2IDR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 386M
27.06x4.16x18.33x-.--% 72.02B
47.06x1.93x19.39x-.--% 55.11B
19.2x2.82x12.87x-.--% 52.33B
16.13x0.5x11.53x2.72% 13.97B
17.2x1.44x18.55x1.18% 10.66B
16.76x0.34x9.13x - 7.68B
8.53x0.43x9.92x0.83% 6.72B
8.76x0.5x8.89x-.--% 5.95B
Average 20.09x 1.51x 13.58x 0.68% 25B
Weighted average by Cap. 27.60x 2.60x 16.09x 0.26%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PT Apollo Global Interactive Tbk

Historical PBR trend

Valuation ratios - PBR - PT Apollo Global Interactive Tbk

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PT Apollo Global Interactive Tbk

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PT Apollo Global Interactive Tbk

  1. Stock Market
  2. Stocks
  3. BOGA Stock
  4. Valuation PT Apollo Global Interactive Tbk