 | CLPI - Colorpak Indonesia Tbk. | CLPI - Colorpak Indonesia Tbk. | CLPI - Colorpak Indonesia Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Chemicals | ||
| Sub Industry | : | Specialty Chemicals | ||
| Index (4) | : | IDXBASIC, ISSI, COMPOSITE, DBX | ||
| Index (4) | : | IDXBASIC, ISSI, COMPOSITE, DBX | ||
| Board | : | 4 Index IDXBASIC, ISSI, COMPOSITE, 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 | 4 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 2 | |
| Rating DER | 4 | |
| Rating TOTAL | 3 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 306.338.500 | |
| Price | Rp. 1.065 | |
| Capitalization | Rp. 326.250.502.500 | |
| OWNERSHIP | ||
| Listing Date : 30-NOV-2001 | ||
| Lokal 40,83 % | Asing 51,96 % | Lainnya 7,21 % |
| CLPI - Colorpak Indonesia Tbk. | CLPI - Colorpak Indonesia Tbk. | CLPI - Colorpak Indonesia Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Chemicals | ||
| Sub Industry | : | Specialty Chemicals | ||
| Index (4) | : | IDXBASIC, ISSI, COMPOSITE, DBX | ||
| Index (4) | : | IDXBASIC, ISSI, COMPOSITE, DBX | ||
| Board | : | 4 Index IDXBASIC, ISSI, COMPOSITE, 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 | 890 | 775 | 745 | 925 | 1130 | 1025 | 1055 | |
| Market Cap | 272.6 B | 237.4 B | 228.2 B | 283.4 B | 346.2 B | 314.0 B | 323.2 B | 36.14 |
| BALANCE SHEET | ||||||||
| Cash | 124.3 B | 63.7 B | 93.7 B | 210.9 B | 151.9 B | 181.9 B | 271.9 B | 326.84 |
| Total Asset | 616.5 B | 708.8 B | 717.5 B | 787.9 B | 776.0 B | 740.1 B | 817.9 B | 15.39 |
| S.T.Borrowing | 159.4 B | 243.6 B | 221.9 B | 262.2 B | 271.3 B | 204.3 B | 263.7 B | |
| L.T.Borrowing | 9.9 B | 9.0 B | 10.3 B | 15.9 B | 11.9 B | 10.9 B | 13.9 B | |
| Total Equity | 447.2 B | 456.2 B | 485.3 B | 509.9 B | 492.7 B | 525.0 B | 540.3 B | 18.43 |
| INCOME STATEMENT | ||||||||
| Revenue | 165.5 B | 406.1 B | 403.2 B | 432.5 B | 437.1 B | 377.7 B | 438.0 B | 7.86 |
| Gross Profit | 20.5 B | 51.6 B | 55.0 B | 50.2 B | 40.9 B | 47.3 B | 57.3 B | 11.05 |
| Operating Profit | 10.2 B | 27.5 B | 21.5 B | 25.1 B | 11.7 B | 25.1 B | 26.0 B | -5.45 |
| Net.Profit | 8.3 B | 19.9 B | 14.4 B | 19.8 B | 8.2 B | 21.6 B | 23.9 B | 20.10 |
| EBITDA | 10.6 B | 28.3 B | 22.4 B | 26.2 B | 12.9 B | 26.2 B | 27.5 B | -2.83 |
| Interest Expense | 600.0 M | 2.4 B | 2.3 B | 1.4 B | 2.3 B | 2.1 B | 2.2 B | |
| RATIO | ||||||||
| EPS | 26.97 | 64.97 | 47.08 | 64.51 | 26.78 | 70.46 | 77.89 | 19.89 |
| PER | 33.00 x | 11.93 x | 15.82 x | 14.34 x | 42.20 x | 14.55 x | 13.54 x | |
| BVPS | 1459.89 | 1489.11 | 1584.29 | 1664.42 | 1608.51 | 1713.68 | 1763.76 | |
| PBV | 0.61 x | 0.52 x | 0.47 x | 0.56 x | 0.70 x | 0.60 x | 0.60 x | |
| ROA | 0.0134 | 0.0281 | 0.0201 | 0.0251 | 0.0106 | 0.0292 | 0.0292 | 3.91 |
| ROE | 0.0185 | 0.0436 | 0.0297 | 0.0388 | 0.0166 | 0.0411 | 0.0442 | 1.38 |
| EV/EBITDA | 29.9 | 15.07 | 16.39 | 13.4 | 37.12 | 13.25 | 11.94 | |
| Debt/Equity | 0.38 | 0.55 | 0.48 | 0.55 | 0.57 | 0.41 | 0.51 | |
| Debt/TotalCap | 0.27 | 0.36 | 0.32 | 0.35 | 0.37 | 0.29 | 0.34 | |
| Debt/EBITDA | 15.94 | 8.93 | 10.38 | 10.63 | 22.02 | 8.21 | 10.08 | |
| EBITDA/IntExps | 17.71 | 11.94 | 9.53 | 18.09 | 5.48 | 12.69 | 12.69 | 6.28 |
| Deviden | ||||||||
| 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 | 306.338.500 | |
| Price | Rp. 1.065 | |
| Capitalization | Rp. 326 B. | |
| OWNERSHIP | ||
| Listing Date : 30-NOV-2001 | ||
| Lokal 40,83 % | Asing 51,96 % | Lainnya 7,21 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 4 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 2 | |
| Rating DER | 4 | |
| Rating TOTAL | 3 | |
EARNING PER SHARE
| CLPI - Colorpak Indonesia Tbk. | CLPI - Colorpak Indonesia Tbk. | CLPI - Colorpak Indonesia Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Chemicals | ||
| Sub Industry | : | Specialty Chemicals | ||
| Index (4) | : | IDXBASIC, ISSI, COMPOSITE, DBX | ||
| Index (4) | : | IDXBASIC, ISSI, COMPOSITE, DBX | ||
| Board | : | 4 Index IDXBASIC, ISSI, COMPOSITE, DBX | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 11-10-2024 | |||
| Close | 1065 | Prev Close | 1065 |
| Change | - | Range | 1055-1070 |
| Bid | 1060 | Offer | 1065 |
| Bid Volume | 1900 | Offer Volume | 75000 |
| Frequency | 66 | Value Rp.: 54.730.000 | |
| 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 |
