Company Valuation: PT Ikapharmindo Putramas Tbk

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 340,302 411,058 377,364
Change - 20.79% -8.2%
Enterprise Value (EV) 1 445,409 558,217 501,269
Change - 25.33% -10.2%
P/E 11.8x 82x -13.1x
PBR 1.39x 1.67x 1.73x
PEG 3.87x -1x 0x
Capitalization / Revenue 0.77x 1x 1.04x
EV / Revenue 1.01x 1.35x 1.38x
EV / EBITDA 10.6x 22x -30.3x
EV / EBIT 14x 31.9x -20.5x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 2.25 - -
Rate of return 1.11% - -
EPS 2 17.08 2.977 -17.09
Distribution rate 13.2% - -
Net sales 1 441,137 412,069 363,565
EBITDA 1 41,844 25,345 -16,528
EBIT 1 31,780 17,514 -24,485
Net income 1 15,338 5,015 -28,785
Net Debt 1 105,107 147,159 123,904
Reference price 2 202.00 244.00 224.00
Nbr of stocks (in thousands) 1,684,663 1,684,663 1,684,663
Announcement Date 29/04/24 26/03/25 16/03/26
1IDR in Million2IDR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 18.62M
33.6x12.3x24.81x0.58% 1,057B
28.84x - - 2.07% 625B
32.43x7.35x15.3x2.81% 435B
20.47x4.85x12.02x2.72% 363B
22.14x5.72x14.28x2.8% 296B
20.58x4.25x12.07x2.07% 249B
25.76x6.78x12.06x2.45% 222B
13.84x4.97x10.44x3.68% 209B
-41.37x5.93x33.46x2.47% 165B
Average 17.37x 6.52x 16.80x 2.41% 362.08B
Weighted average by Cap. 24.45x 8.09x 18.31x 1.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. IKPM Stock
  4. Valuation PT Ikapharmindo Putramas Tbk