Valuation PT Modern Internasional Tbk

Stocks

End-of-day quote INDONESIA S.E. Other stock markets 30/06/2026			5-day change	1st Jan Change
26.00 ^IDR	-7.14%		-.--%	-40.91%

05-22	PT Modern Internasional Tbk Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-18	PT Modern Internasional Tbk Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	381,608	381,608	381,608	45,793	53,425	335,815
Change	-	0%	0%	-88%	16.67%	528.57%
Enterprise Value (EV) ¹	957,217	930,312	825,663	472,935	420,286	629,616
Change	-	-2.81%	-11.25%	-42.72%	-11.13%	49.81%
P/E	-1.84x	3.01x	4.9x	3.92x	6.09x	4.78x
PBR	-0.71x	-0.93x	-1.17x	-0.15x	-0.17x	-1.4x
PEG	-	-0x	-0.1x	-0x	-0.2x	0x
Capitalization / Revenue	4.37x	4.88x	5.87x	0.93x	1.44x	9.95x
EV / Revenue	11x	11.9x	12.7x	9.61x	11.3x	18.7x
EV / EBITDA	539x	5.17x	78.1x	45.3x	20.5x	82.8x
EV / EBIT	-154x	5.41x	350x	335x	37.7x	-409x
EV / FCF	-11.3x	-23x	25.3x	130x	30.5x	-881x
FCF Yield	-8.89%	-4.35%	3.95%	0.77%	3.28%	-0.11%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-27.22	16.62	10.2	1.531	1.149	9.207
Distribution rate	-	-	-	-	-	-
Net sales ¹	87,251	78,133	65,016	49,216	37,122	33,736
EBITDA ¹	1,777	179,909	10,569	10,430	20,458	7,601
EBIT ¹	-6,234	172,105	2,359	1,411	11,160	-1,539
Net income ¹	-207,758	126,811	77,838	11,681	8,769	70,270
Net Debt ¹	575,608	548,703	444,054	427,142	366,861	293,801
Reference price ²	50.00	50.00	50.00	6.00	7.00	44.00
Nbr of stocks (in thousands)	7,632,168	7,632,168	7,632,168	7,632,168	7,632,168	7,632,168
Announcement Date	5/30/22 A	5/30/22 A	5/9/23 A	4/16/24 A	4/25/25 A	4/18/26 A

¹IDR in Million²IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PT MODERN INTERNASIONAL TBK	-	-	-	-	11.08M
CANON INC.	12.35x	0.89x	6.09x	3.5%	24.96B
BROTHER INDUSTRIES, LTD.	14.15x	-	-	2.33%	7.19B
RICOH COMPANY, LTD.	13.75x	0.47x	5.74x	2.73%	5.79B
PITNEY BOWES INC.	11.35x	2.21x	7.2x	2.09%	2.39B
KONICA MINOLTA, INC.	10.81x	0.47x	4.98x	2.73%	2.07B
OKI ELECTRIC INDUSTRY CO., LTD.	13.4x	0.66x	7.78x	2.45%	1.52B
TOSHIBA TEC CORPORATION	15.87x	-	-	1.66%	1.1B
SATO CORPORATION	11.25x	-	-	3.09%	534M
DATALOGIC S.P.A.	28.42x	0.6x	5.85x	1.77%	344M
Average	14.60x	0.88x	6.27x	2.48%	4.59B
Weighted average by Cap.	12.91x	0.87x	6.11x	3.02%