Company Valuation: PT Amman Mineral Internasional Tbk

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 471,049,025 614,591,895 465,249,759 309,925,131 - -
Change - 30.47% -24.3% -33.39% - -
Enterprise Value (EV) 1 471,049 614,592 562,605 400,056 385,558 363,197
Change - 30.47% -8.46% -28.89% -3.62% -5.8%
P/E 112x 58.4x 110x 18.3x 12x 11.2x
PBR 6.57x 7.23x 5.15x 2.74x 2.27x 1.87x
PEG -1.5x 0x -1.8x 0x 0.2x 1.65x
Capitalization / Revenue 14.6x 14x 14.9x 4.14x 3.57x 3.45x
EV / Revenue 14.6x 14x 18.1x 5.34x 4.44x 4.04x
EV / EBITDA 30.1x 26.2x 36.2x 10.7x 7.65x 6.87x
EV / EBIT 38.6x 31.4x 49.5x 13x 8.87x 8.1x
EV / FCF - - -18x 86.6x 14.4x 11.2x
FCF Yield - - -5.55% 1.15% 6.97% 8.92%
Dividend per Share 3 - - - - - -
Rate of return - - - - - -
EPS 3 58.31 145.1 58.19 233.9 356.9 381.1
Distribution rate - - - - - -
Net sales 1 32,308 44,016 31,162 74,908 86,802 89,861
EBITDA 1 15,645 23,493 15,539 37,352 50,432 52,835
EBIT 1 12,190 19,579 11,368 30,723 43,449 44,837
Net income 1 4,006 10,525 4,211 16,984 25,946 27,654
Net Debt 1 - - 97,355 90,131 75,632 53,271
Reference price 3 6,550.00 8,475.00 6,425.00 4,280.00 4,280.00 4,280.00
Nbr of stocks (in thousands) 71,915,882 72,518,218 72,412,414 72,412,414 - -
Announcement Date 27/03/24 20/03/25 26/03/26 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.38x5.03x7.67x1.61% 48.5B
14.35x4.26x7x5.57% 24.29B
83.51x4.25x13.05x0.03% 22.94B
7.12x1.34x3.98x0.55% 16.45B
13.49x - - 3.11% 13.56B
13.52x3.38x6.24x0.11% 10.07B
14.74x2.7x5.55x-.--% 7.25B
17.64x3.56x6.79x1.27% 6.27B
Average 23.97x 3.50x 7.18x 1.53% 18.67B
Weighted average by Cap. 28.43x 4.00x 7.75x 1.84%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AMMN Stock
  4. AMMNF Stock
  5. Valuation PT Amman Mineral Internasional Tbk