 | 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) | : | IDXCYCLIC, IDXSMC-COM, COMPOSITE, ISSI, DBX | ||
| Index (5) | : | IDXCYCLIC, IDXSMC-COM, COMPOSITE, ISSI, DBX | ||
| Board | : | 5 Index IDXCYCLIC, IDXSMC-COM, COMPOSITE, ISSI, DBX | ||
| 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 | 3 | |
| Rating ROE | 1 | |
| Rating DER | 5 | |
| Rating TOTAL | 1 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 450.056.980 | |
| Price | Rp. 5.800 | |
| Capitalization | Rp. 2.610.330.484.000 | |
| OWNERSHIP | ||
| Listing Date : 05-SEP-1990 | ||
| Lokal 36,14 % | Asing 63,60 % | Lainnya 0,26 % |
| 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) | : | IDXCYCLIC, IDXSMC-COM, COMPOSITE, ISSI, DBX | ||
| Index (5) | : | IDXCYCLIC, IDXSMC-COM, COMPOSITE, ISSI, DBX | ||
| Board | : | 5 Index IDXCYCLIC, IDXSMC-COM, COMPOSITE, ISSI, DBX | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 2Q18 | 2Q19 | 2Q20 | 2Q21 | 2Q22 | 2Q23 | 2Q24 | CAGR 5Y(%) |
| Last Price | 5050 | 10800 | 6150 | 5600 | 10975 | 6950 | 5725 | |
| Market Cap | 2.3 T | 4.9 T | 2.8 T | 2.5 T | 4.9 T | 3.1 T | 2.6 T | -46.94 |
| BALANCE SHEET | ||||||||
| Cash | 99.1 B | 82.7 B | 336.5 B | 104.5 B | 86.1 B | 452.0 B | 259.2 B | 213.42 |
| Total Asset | 4.4 T | 4.2 T | 3.8 T | 3.9 T | 4.4 T | 4.5 T | 5.0 T | 19.05 |
| S.T.Borrowing | 793.9 B | 656.8 B | 414.7 B | 719.6 B | 971.1 B | 887.1 B | 1.1 T | |
| L.T.Borrowing | 528.2 B | 377.1 B | 319.4 B | 232.1 B | 234.2 B | 212.2 B | 224.1 B | |
| Total Equity | 3.1 T | 3.1 T | 3.1 T | 3.0 T | 3.2 T | 3.4 T | 3.7 T | 19.35 |
| INCOME STATEMENT | ||||||||
| Revenue | 1.8 T | 1.8 T | 1.1 T | 1.8 T | 2.6 T | 2.0 T | 2.0 T | 11.11 |
| Gross Profit | 320.5 B | 299.2 B | 75.7 B | 323.6 B | 489.0 B | 283.4 B | 316.5 B | 5.78 |
| Operating Profit | 218.1 B | 214.7 B | 741.5 M | 221.9 B | 322.2 B | 205.8 B | 160.1 B | -25.43 |
| Net.Profit | 124.5 B | 133.8 B | 5.9 B | 156.4 B | 216.8 B | 133.9 B | 106.1 B | -20.70 |
| EBITDA | 224.2 B | 217.1 B | 3.9 B | 224.5 B | 324.8 B | 208.1 B | 165.1 B | -23.95 |
| Interest Expense | 12.6 B | 7.6 B | 6.1 B | 6.8 B | 8.2 B | 9.2 B | 7.7 B | |
| RATIO | ||||||||
| EPS | 276.72 | 297.25 | 13.09 | 347.62 | 481.88 | 297.54 | 235.8 | -20.67 |
| PER | 18.25 x | 36.33 x | 469.82 x | 16.11 x | 22.78 x | 23.36 x | 24.28 x | |
| BVPS | 6931.02 | 6974.98 | 6835.8 | 6568.18 | 7203.16 | 7535.42 | 8164.23 | |
| PBV | 0.73 x | 1.55 x | 0.90 x | 0.85 x | 1.52 x | 0.92 x | 0.70 x | |
| ROA | 0.028 | 0.0321 | 0.0015 | 0.04 | 0.0488 | 0.0298 | 0.0214 | -33.33 |
| ROE | 0.0399 | 0.0426 | 0.0019 | 0.0529 | 0.0669 | 0.0395 | 0.0289 | -32.16 |
| EV/EBITDA | 15.59 | 26.77 | 822.1 | 15 | 18.65 | 18.15 | 21.82 | |
| Debt/Equity | 0.42 | 0.33 | 0.24 | 0.32 | 0.37 | 0.32 | 0.35 | |
| Debt/TotalCap | 0.3 | 0.25 | 0.19 | 0.24 | 0.27 | 0.24 | 0.26 | |
| Debt/EBITDA | 5.9 | 4.76 | 190.68 | 4.24 | 3.71 | 5.28 | 7.78 | |
| EBITDA/IntExps | 17.73 | 28.41 | 0.64 | 32.96 | 39.44 | 22.64 | 21.33 | -24.92 |
| 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. 5.800 | |
| Capitalization | Rp. 2.610 B. | |
| OWNERSHIP | ||
| Listing Date : 05-SEP-1990 | ||
| Lokal 36,14 % | Asing 63,60 % | Lainnya 0,26 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 3 | |
| Rating ROE | 1 | |
| Rating DER | 5 | |
| Rating TOTAL | 1 | |
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) | : | IDXCYCLIC, IDXSMC-COM, COMPOSITE, ISSI, DBX | ||
| Index (5) | : | IDXCYCLIC, IDXSMC-COM, COMPOSITE, ISSI, DBX | ||
| Board | : | 5 Index IDXCYCLIC, IDXSMC-COM, COMPOSITE, ISSI, DBX | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 09-09-2024 | |||
| Close | 5800 | Prev Close | 5800 |
| Change | - | Range | 5800-5925 |
| Bid | 5800 | Offer | 5900 |
| Bid Volume | 4500 | Offer Volume | 100 |
| Frequency | 8 | Value Rp.: 5.875.000 | |
| 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 |
