Valuation PT Hasnur Internasional Shipping Tbk

Stocks

End-of-day quote INDONESIA S.E. 13/11/2026			5-day change	1st Jan Change
157.00 ^IDR	-0.63%		+4.67%	-35.12%

10-30	PT Hasnur Internasional Shipping Tbk Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
07-31	PT Hasnur Internasional Shipping Tbk Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	449,089	572,522	567,270	562,018	635,552
Change	-	27.49%	-0.92%	-0.93%	13.08%
Enterprise Value (EV) ¹	322,505	409,703	574,284	689,862	1,056,438
Change	-	27.04%	40.17%	20.13%	53.14%
P/E	10.9x	4.94x	3.6x	4.65x	7.29x
PBR	1.04x	1.07x	0.85x	0.77x	0.82x
PEG	-0.1x	0x	0.1x	-0.2x	-0.3x
Capitalization / Revenue	1.05x	0.73x	0.6x	0.55x	0.72x
EV / Revenue	0.75x	0.52x	0.61x	0.68x	1.2x
EV / EBITDA	4.76x	2.67x	2.77x	3.54x	5.57x
EV / EBIT	7.55x	3.26x	3.32x	4.71x	8.4x
EV / FCF	15.5x	80x	-5.46x	-5.22x	-3.02x
FCF Yield	6.47%	1.25%	-18.3%	-19.2%	-33.1%
Dividend per Share ²	3.99	13.25	19.98	15.37	-
Rate of return	2.33%	6.08%	9.25%	7.18%	-
EPS ²	15.66	44.16	59.93	46.06	33.18
Distribution rate	25.5%	30%	33.3%	33.4%	-
Net sales ¹	428,316	781,001	941,908	1,018,112	880,578
EBITDA ¹	67,748	153,189	207,353	194,778	189,712
EBIT ¹	42,695	125,551	173,017	146,344	125,806
Net income ¹	34,955	115,980	157,402	120,968	87,135
Net Debt ¹	-126,584	-162,820	7,014	127,845	420,885
Reference price ²	171.00	218.00	216.00	214.00	242.00
Nbr of stocks (in thousands)	2,626,250	2,626,250	2,626,250	2,626,250	2,626,250
Announcement Date	28/03/22	31/03/23	21/02/24	21/02/25	13/02/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PT HASNUR INTERNASIONAL SHIPPING TBK	-	-	-	-	22.61M
UNITED PARCEL SERVICE, INC.	19.26x	1.26x	9.18x	5.83%	95.71B
FEDEX CORPORATION	15.53x	0.88x	7.88x	1.74%	75.91B
DHL GROUP	16.93x	1.01x	7.43x	3.3%	74.44B
DSV A/S	34.21x	1.42x	12.29x	0.47%	52.26B
POSTE ITALIANE S.P.A.	12.25x	8.29x	26.13x	5.07%	42.81B
KUEHNE UND NAGEL INTERNATIONAL AG	25.31x	1.19x	12.72x	3.1%	33.55B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	22.51x	1.7x	15.92x	0.8%	25.15B
S.F. HOLDING CO., LTD.	15.18x	0.45x	4.55x	2.71%	24.92B
ZTO EXPRESS (CAYMAN) INC.	10.28x	1.44x	5.33x	4.1%	15.16B
Average	19.05x	1.96x	11.27x	3.01%	44B
Weighted average by Cap.	19.42x	1.83x	10.94x	3.25%