 | ECII - Electronic City Indonesia Tbk. | ECII - Electronic City Indonesia Tbk. | ECII - Electronic City Indonesia Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Retailing | ||
| Industry | : | Specialty Retail | ||
| Sub Industry | : | Electronics Retail | ||
| Index (4) | : | DBX, ISSI, IDXCYCLIC, COMPOSITE | ||
| Index (4) | : | DBX, ISSI, IDXCYCLIC, COMPOSITE | ||
| Board | : | 4 Index DBX, ISSI, IDXCYCLIC, 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 | 5 | |
| Rating ROA | 4 | |
| Rating EQUITY | 1 | |
| Rating ROE | 3 | |
| Rating DER | 4 | |
| Rating TOTAL | 4 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 1.334.333.000 | |
| Price | Rp. 312 | |
| Capitalization | Rp. 416.311.896.000 | |
| OWNERSHIP | ||
| Listing Date : 03-Jul-13 | ||
| Lokal 17,67 % | Asing 33,57 % | Lainnya 48,76 % |
| ECII - Electronic City Indonesia Tbk. | ECII - Electronic City Indonesia Tbk. | ECII - Electronic City Indonesia Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Retailing | ||
| Industry | : | Specialty Retail | ||
| Sub Industry | : | Electronics Retail | ||
| Index (4) | : | DBX, ISSI, IDXCYCLIC, COMPOSITE | ||
| Index (4) | : | DBX, ISSI, IDXCYCLIC, COMPOSITE | ||
| Board | : | 4 Index DBX, ISSI, IDXCYCLIC, 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 | 840 | 1100 | 1140 | 800 | 985 | 505 | 338 | |
| Market Cap | 1.1 T | 1.5 T | 1.5 T | 1.1 T | 1.3 T | 673.8 B | 451.0 B | -69.93 |
| BALANCE SHEET | ||||||||
| Cash | 606.6 B | 667.2 B | 759.3 B | 705.1 B | 604.9 B | 668.4 B | 452.2 B | -32.22 |
| Total Asset | 1.9 T | 1.9 T | 1.9 T | 1.8 T | 1.7 T | 1.8 T | 1.8 T | -5.26 |
| S.T.Borrowing | 111.1 B | 138.2 B | 123.4 B | 419.1 B | 396.8 B | 391.1 B | 452.8 B | |
| L.T.Borrowing | 42.0 B | 50.3 B | 60.8 B | 72.4 B | 84.2 B | 61.1 B | 60.0 B | |
| Total Equity | 1.7 T | 1.7 T | 1.8 T | 1.3 T | 1.2 T | 1.4 T | 1.2 T | -29.41 |
| INCOME STATEMENT | ||||||||
| Revenue | 1.3 T | 1.5 T | 1.6 T | 1.1 T | 1.3 T | 1.5 T | 1.8 T | 20.00 |
| Gross Profit | 187.5 B | 202.1 B | 245.6 B | 197.2 B | 217.5 B | 274.4 B | 297.7 B | 47.30 |
| Operating Profit | -42.8 B | -24.6 B | -9.0 B | -42.3 B | -19.8 B | -3.6 B | 1.2 B | 104.88 |
| Net.Profit | -14.0 B | 13.5 B | 26.5 B | -24.4 B | -8.3 B | 1.4 B | 4.3 B | -68.15 |
| EBITDA | -4.3 B | -1.8 B | 11.4 B | -18.3 B | 22.6 B | 42.1 B | 46.7 B | 2694.44 |
| Interest Expense | 552.0 M | 196.9 M | 301.4 M | 318.3 M | 1.3 B | 2.6 B | 864.5 M | |
| RATIO | ||||||||
| EPS | -10.78 | 10 | 20.39 | -18.75 | -6.35 | 1.06 | 3.28 | -67.20 |
| PER | -77.92 x | 110.00 x | 55.91 x | -42.66 x | -155.12 x | 476.42 x | 103.05 x | |
| BVPS | 1284.34 | 1295.61 | 1320.51 | 966.44 | 932.72 | 1044.87 | 935.59 | |
| PBV | 0.65 x | 0.85 x | 0.86 x | 0.83 x | 1.06 x | 0.48 x | 0.36 x | |
| ROA | -0.0075 | 0.0071 | 0.0136 | -0.0137 | -0.0048 | 0.0007 | 0.0024 | -66.20 |
| ROE | -0.0082 | 0.0078 | 0.015 | -0.0189 | -0.0066 | 0.001 | 0.0034 | -56.41 |
| EV/EBITDA | -155.98 | -546.58 | 83.33 | -46.61 | 52.67 | 10.86 | 10.95 | |
| Debt/Equity | 0.09 | 0.11 | 0.1 | 0.38 | 0.39 | 0.32 | 0.41 | |
| Debt/TotalCap | 0.08 | 0.1 | 0.09 | 0.28 | 0.28 | 0.24 | 0.29 | |
| Debt/EBITDA | -35.78 | -104.15 | 16.22 | -26.83 | 21.28 | 10.73 | 10.97 | |
| EBITDA/IntExps | -7.75 | -9.19 | 37.67 | -57.55 | 17.15 | 16.09 | 54.06 | 688.25 |
| Deviden | 5 | |||||||
| 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 | 1.334.333.000 | |
| Price | Rp. 312 | |
| Capitalization | Rp. 416 B. | |
| OWNERSHIP | ||
| Listing Date : 03-Jul-13 | ||
| Lokal 17,67 % | Asing 33,57 % | Lainnya 48,76 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 5 | |
| Rating ROA | 4 | |
| Rating EQUITY | 1 | |
| Rating ROE | 3 | |
| Rating DER | 4 | |
| Rating TOTAL | 4 | |
EARNING PER SHARE
| ECII - Electronic City Indonesia Tbk. | ECII - Electronic City Indonesia Tbk. | ECII - Electronic City Indonesia Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Retailing | ||
| Industry | : | Specialty Retail | ||
| Sub Industry | : | Electronics Retail | ||
| Index (4) | : | DBX, ISSI, IDXCYCLIC, COMPOSITE | ||
| Index (4) | : | DBX, ISSI, IDXCYCLIC, COMPOSITE | ||
| Board | : | 4 Index DBX, ISSI, IDXCYCLIC, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 01-12-2023 | |||
| Close | 312 | Prev Close | 314 |
| Change | -2 (-0.6%) | Range | 312-322 |
| Bid | 314 | Offer | 320 |
| Bid Volume | 1900 | Offer Volume | 1500 |
| Frequency | 5 | Value Rp.: 159.800 | |
| 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 |
