 | 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) | : | COMPOSITE, IDXBASIC, DBX, ISSI | ||
| Index (4) | : | COMPOSITE, IDXBASIC, DBX, ISSI | ||
| Board | : | 4 Index COMPOSITE, IDXBASIC, DBX, ISSI | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| 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 | 1 | |
| Rating DER | 4 | |
| Rating TOTAL | 3 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 306.338.500 | |
| Price | Rp. 1.055 | |
| Capitalization | Rp. 323.187.117.500 | |
| OWNERSHIP | ||
| Listing Date : 30-Nov-01 | ||
| Lokal 40,78 % | Asing 52,02 % | Lainnya 7,20 % |
| 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) | : | COMPOSITE, IDXBASIC, DBX, ISSI | ||
| Index (4) | : | COMPOSITE, IDXBASIC, DBX, ISSI | ||
| Board | : | 4 Index COMPOSITE, IDXBASIC, DBX, ISSI | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 3Q18 | 3Q19 | 3Q20 | 3Q21 | 3Q22 | 3Q23 | 3Q24 | CAGR 5Y(%) |
| Last Price | 815 | 800 | 645 | 1030 | 920 | 960 | 1070 | |
| Market Cap | 249.7 B | 245.1 B | 197.6 B | 315.5 B | 281.8 B | 294.1 B | 327.8 B | 33.74 |
| BALANCE SHEET | ||||||||
| Cash | 83.9 B | 57.0 B | 71.4 B | 190.8 B | 178.6 B | 194.5 B | 237.1 B | 315.96 |
| Total Asset | 644.4 B | 679.5 B | 657.3 B | 685.5 B | 756.5 B | 748.5 B | 819.6 B | 20.62 |
| S.T.Borrowing | 198.9 B | 206.1 B | 167.8 B | 180.3 B | 227.6 B | 195.0 B | 249.7 B | |
| L.T.Borrowing | 10.8 B | 9.3 B | 10.7 B | 16.7 B | 12.1 B | 11.2 B | 14.2 B | |
| Total Equity | 434.7 B | 464.0 B | 478.8 B | 488.5 B | 516.8 B | 542.3 B | 555.8 B | 19.78 |
| INCOME STATEMENT | ||||||||
| Revenue | 538.0 B | 615.7 B | 578.3 B | 620.2 B | 632.8 B | 596.5 B | 682.3 B | 10.82 |
| Gross Profit | 58.3 B | 72.8 B | 81.2 B | 72.0 B | 56.8 B | 78.4 B | 89.3 B | 22.66 |
| Operating Profit | 18.5 B | 38.5 B | 36.1 B | 33.1 B | 35.9 B | 44.3 B | 44.9 B | 16.62 |
| Net.Profit | 15.3 B | 27.8 B | 25.2 B | 25.7 B | 32.2 B | 38.9 B | 39.4 B | 41.73 |
| EBITDA | 19.7 B | 39.7 B | 37.3 B | 34.7 B | 37.7 B | 46.0 B | 47.3 B | 19.14 |
| Interest Expense | 1.9 B | 3.7 B | 3.6 B | 3.1 B | 3.4 B | 2.9 B | 3.7 B | |
| RATIO | ||||||||
| EPS | 49.89 | 90.64 | 82.22 | 84.07 | 105.18 | 127.08 | 128.55 | 41.82 |
| PER | 16.34 x | 8.83 x | 7.84 x | 12.25 x | 8.75 x | 7.55 x | 8.32 x | |
| BVPS | 1418.92 | 1514.78 | 1562.86 | 1594.59 | 1686.89 | 1770.31 | 1814.43 | |
| PBV | 0.57 x | 0.53 x | 0.41 x | 0.65 x | 0.55 x | 0.54 x | 0.59 x | |
| ROA | 0.0237 | 0.0409 | 0.0383 | 0.0376 | 0.0426 | 0.052 | 0.048 | 17.36 |
| ROE | 0.0352 | 0.0598 | 0.0526 | 0.0527 | 0.0623 | 0.0718 | 0.0708 | 18.39 |
| EV/EBITDA | 19.01 | 10.16 | 8.16 | 9.28 | 9.11 | 6.65 | 7.5 | |
| Debt/Equity | 0.48 | 0.46 | 0.37 | 0.4 | 0.46 | 0.38 | 0.47 | |
| Debt/TotalCap | 0.33 | 0.32 | 0.27 | 0.29 | 0.32 | 0.28 | 0.32 | |
| Debt/EBITDA | 10.62 | 5.42 | 4.78 | 5.68 | 6.37 | 4.49 | 5.58 | |
| EBITDA/IntExps | 10.29 | 10.73 | 10.38 | 11.29 | 11.03 | 15.88 | 12.94 | 20.60 |
| 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. 1.055 | |
| Capitalization | Rp. 323 B. | |
| OWNERSHIP | ||
| Listing Date : 30-Nov-01 | ||
| Lokal 40,78 % | Asing 52,02 % | Lainnya 7,20 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 4 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 4 | |
| Rating TOTAL | 3 | |
RETURN ON ASSET
| 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) | : | COMPOSITE, IDXBASIC, DBX, ISSI | ||
| Index (4) | : | COMPOSITE, IDXBASIC, DBX, ISSI | ||
| Board | : | 4 Index COMPOSITE, IDXBASIC, DBX, ISSI | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 13-12-2024 | |||
| Close | 1055 | Prev Close | 1060 |
| Change | -5 (-0.5%) | Range | 1055-1065 |
| Bid | 1055 | Offer | 1065 |
| Bid Volume | 9300 | Offer Volume | 15600 |
| Frequency | 43 | Value Rp.: 58.307.000 | |
| RETURN ON ASSET | |||||
|---|---|---|---|---|---|
| Benchmark to Others : | |||||
| A Exceptional | |||||
| B Excellent | |||||
| C Very Good | |
||||
| D Good | |||||
| E Fair | |||||
| F Poor | |||||
| RATIO (%) | ≤ 0 |
0-0.4 | 0.4- 1.7 |
1.7- 3.6 |
> 3.6 |
| 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 |