|
End-of-day quote
INDONESIA S.E.
30/06/2026
|
5-day change | 1st Jan Change | ||
| 26.00 IDR | -7.14% |
|
-.--% | -40.91% |
Company Valuation: PT Modern Internasional Tbk
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
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 11.25M | |
| 12.07x | 0.86x | 5.93x | 3.57% | 24.79B | |
| 12.72x | 1x | 5.56x | 2.55% | 7.59B | |
| 13.76x | 0.47x | 5.68x | 2.66% | 6.06B | |
| 38.93x | 11.46x | 27.07x | 0.77% | 4.17B | |
| 11.34x | 2.21x | 7.2x | 2.09% | 2.39B | |
| 10.33x | 0.45x | 4.8x | 2.9% | 1.99B | |
| 13.6x | 0.67x | 7.88x | 2.41% | 1.57B | |
| 12.64x | - | - | 2.04% | 1.01B | |
| 11.56x | - | - | 2.88% | 584M | |
| Average | 15.22x | 2.44x | 9.16x | 2.43% | 5.02B | |
| Weighted average by Cap. | 14.55x | 1.79x | 7.73x | 2.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MDRN Stock
- Valuation PT Modern Internasional Tbk
Select your edition
All financial news and data tailored to specific country editions
