 | BRAM - Indo Kordsa Tbk. | BRAM - Indo Kordsa Tbk. | BRAM - Indo Kordsa Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Automobiles and Components | ||
| Industry | : | Auto Components | ||
| Sub Industry | : | Tires | ||
| Index (5) | : | MBX, IDXSMC-COM, IDXCYCLIC, ISSI, COMPOSITE | ||
| Index (5) | : | MBX, IDXSMC-COM, IDXCYCLIC, ISSI, COMPOSITE | ||
| Board | : | 5 Index MBX, IDXSMC-COM, IDXCYCLIC, ISSI, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | |
|||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 5 | |
| Rating TOTAL | 2 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 450.056.980 | |
| Price | Rp. 5.875 | |
| Capitalization | Rp. 2.644.084.757.500 | |
| OWNERSHIP | ||
| Listing Date : 05-Sep-90 | ||
| Lokal 36,12 % | Asing 63,63 % | Lainnya 0,25 % |
| BRAM - Indo Kordsa Tbk. | BRAM - Indo Kordsa Tbk. | BRAM - Indo Kordsa Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Automobiles and Components | ||
| Industry | : | Auto Components | ||
| Sub Industry | : | Tires | ||
| Index (5) | : | MBX, IDXSMC-COM, IDXCYCLIC, ISSI, COMPOSITE | ||
| Index (5) | : | MBX, IDXSMC-COM, IDXCYCLIC, ISSI, COMPOSITE | ||
| Board | : | 5 Index MBX, IDXSMC-COM, IDXCYCLIC, ISSI, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 3Q17 | 3Q18 | 3Q19 | 3Q20 | 3Q21 | 3Q22 | 3Q23 | CAGR 5Y(%) |
| Last Price | 5925 | 7000 | 11500 | 4290 | 6150 | 8300 | 6250 | |
| Market Cap | 2.7 T | 3.2 T | 5.2 T | 1.9 T | 2.8 T | 3.7 T | 2.8 T | -12.50 |
| BALANCE SHEET | ||||||||
| Cash | 85.0 B | 121.1 B | 162.4 B | 278.4 B | 67.1 B | 117.5 B | 539.9 B | 345.83 |
| Total Asset | 4.1 T | 4.6 T | 4.1 T | 3.9 T | 4.0 T | 4.5 T | 4.4 T | -4.35 |
| S.T.Borrowing | 694.5 B | 723.5 B | 504.2 B | 444.3 B | 745.5 B | 1.0 T | 723.5 B | |
| L.T.Borrowing | 533.2 B | 527.6 B | 375.4 B | 307.9 B | 229.5 B | 236.5 B | 211.6 B | |
| Total Equity | 2.9 T | 3.3 T | 3.2 T | 3.1 T | 3.0 T | 3.3 T | 3.5 T | 6.06 |
| INCOME STATEMENT | ||||||||
| Revenue | 2.4 T | 2.9 T | 2.7 T | 1.7 T | 2.7 T | 3.9 T | 3.0 T | 3.45 |
| Gross Profit | 509.0 B | 474.0 B | 374.3 B | 101.0 B | 524.0 B | 754.6 B | 409.6 B | -13.59 |
| Operating Profit | 385.5 B | 317.3 B | 249.5 B | -12.1 B | 380.1 B | 507.9 B | 266.3 B | -16.07 |
| Net.Profit | 217.9 B | 182.5 B | 152.2 B | -9.3 B | 270.3 B | 346.1 B | 148.7 B | -18.52 |
| EBITDA | 391.8 B | 325.8 B | 252.8 B | -7.3 B | 383.8 B | 511.1 B | 270.0 B | -17.13 |
| Interest Expense | 26.6 B | 21.4 B | 14.2 B | 10.4 B | 9.7 B | 11.3 B | 14.5 B | |
| RATIO | ||||||||
| EPS | 484.3 | 405.53 | 338.12 | -20.58 | 600.61 | 769.12 | 330.3 | -18.55 |
| PER | 12.23 x | 17.26 x | 34.01 x | -208.45 x | 10.24 x | 10.79 x | 18.92 x | |
| BVPS | 6363.54 | 7349.76 | 7052.1 | 6961.07 | 6686.25 | 7257.5 | 7803.4 | |
| PBV | 0.93 x | 0.95 x | 1.63 x | 0.62 x | 0.92 x | 1.14 x | 0.80 x | |
| ROA | 0.0533 | 0.04 | 0.0375 | -0.0024 | 0.0678 | 0.0767 | 0.0334 | -16.50 |
| ROE | 0.0761 | 0.0552 | 0.0479 | -0.003 | 0.0898 | 0.106 | 0.0423 | -23.37 |
| EV/EBITDA | 9.72 | 13.14 | 23.31 | -327.63 | 9.58 | 9.52 | 11.88 | |
| Debt/Equity | 0.43 | 0.38 | 0.28 | 0.24 | 0.32 | 0.38 | 0.27 | |
| Debt/TotalCap | 0.3 | 0.27 | 0.22 | 0.19 | 0.24 | 0.28 | 0.21 | |
| Debt/EBITDA | 3.13 | 3.84 | 3.48 | -102.5 | 2.54 | 2.44 | 3.46 | |
| EBITDA/IntExps | 14.73 | 15.19 | 17.83 | -0.71 | 39.51 | 45.38 | 18.61 | 22.51 |
| Deviden | 300 | 500 | 200 | |||||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | |
|||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| MARKET CAPITALIZATION | ||
| Listed Share | 450.056.980 | |
| Price | Rp. 5.875 | |
| Capitalization | Rp. 2.644 B. | |
| OWNERSHIP | ||
| Listing Date : 05-Sep-90 | ||
| Lokal 36,12 % | Asing 63,63 % | Lainnya 0,25 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 5 | |
| Rating TOTAL | 2 | |
EARNING PER SHARE
| BRAM - Indo Kordsa Tbk. | BRAM - Indo Kordsa Tbk. | BRAM - Indo Kordsa Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Automobiles and Components | ||
| Industry | : | Auto Components | ||
| Sub Industry | : | Tires | ||
| Index (5) | : | MBX, IDXSMC-COM, IDXCYCLIC, ISSI, COMPOSITE | ||
| Index (5) | : | MBX, IDXSMC-COM, IDXCYCLIC, ISSI, COMPOSITE | ||
| Board | : | 5 Index MBX, IDXSMC-COM, IDXCYCLIC, ISSI, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 01-12-2023 | |||
| Close | 5875 | Prev Close | 5850 |
| Change | 25 (0.4%) | Range | 5850-5875 |
| Bid | 5875 | Offer | 6050 |
| Bid Volume | 200 | Offer Volume | 100 |
| Frequency | 5 | Value Rp.: 4.110.000 | |
| EARNING PER SHARE (% PRICE) | |||||
|---|---|---|---|---|---|
| Benchmark to Others : | |||||
| A Exceptional | |||||
| B Excellent | |||||
| C Very Good | |||||
| D Good | |
||||
| E Fair | |||||
| F Poor | |||||
| Percent (%) of Price |
≤ 0 |
0-1.05 | 1.05-2.3 | 2.3-4.23 | > 4.23 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | |
|||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
