 | GDYR - Goodyear Indonesia Tbk. | GDYR - Goodyear Indonesia Tbk. | GDYR - Goodyear Indonesia Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Automobiles and Components | ||
| Industry | : | Auto Components | ||
| Sub Industry | : | Tires | ||
| Index (4) | : | MBX, ISSI, IDXCYCLIC, COMPOSITE | ||
| Index (4) | : | MBX, ISSI, IDXCYCLIC, COMPOSITE | ||
| Board | : | 4 Index MBX, 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 | 3 | |
| Rating EQUITY | 4 | |
| Rating ROE | 2 | |
| Rating DER | 5 | |
| Rating TOTAL | 4 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 410.000.000 | |
| Price | Rp. 1.400 | |
| Capitalization | Rp. 574.000.000.000 | |
| OWNERSHIP | ||
| Listing Date : | ||
| Lokal 13,25 % | Asing 0,61 % | Lainnya 86,14 % |
| GDYR - Goodyear Indonesia Tbk. | GDYR - Goodyear Indonesia Tbk. | GDYR - Goodyear Indonesia Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Automobiles and Components | ||
| Industry | : | Auto Components | ||
| Sub Industry | : | Tires | ||
| Index (4) | : | MBX, ISSI, IDXCYCLIC, COMPOSITE | ||
| Index (4) | : | MBX, ISSI, IDXCYCLIC, COMPOSITE | ||
| Board | : | 4 Index MBX, 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 | 2000 | 2200 | 1985 | 1450 | 1405 | 1340 | 1400 | |
| Market Cap | 820.0 B | 902.0 B | 813.9 B | 594.5 B | 576.1 B | 549.4 B | 574.0 B | -36.36 |
| BALANCE SHEET | ||||||||
| Cash | 238.1 B | 254.5 B | 129.3 B | 227.0 B | 245.5 B | 206.2 B | 102.8 B | -59.61 |
| Total Asset | 1.7 T | 1.9 T | 1.8 T | 1.8 T | 1.7 T | 2.0 T | 1.8 T | -5.26 |
| S.T.Borrowing | 995.0 B | 1.1 T | 985.9 B | 1.1 T | 1.0 T | 1.3 T | 1.1 T | |
| L.T.Borrowing | 20.0 B | 29.9 B | 55.4 B | 53.2 B | 24.1 B | 8.5 B | 3.9 B | |
| Total Equity | 716.1 B | 790.6 B | 740.6 B | 718.1 B | 685.2 B | 679.6 B | 768.7 B | -2.77 |
| INCOME STATEMENT | ||||||||
| Revenue | 1.6 T | 1.8 T | 1.5 T | 1.1 T | 1.6 T | 2.0 T | 2.0 T | 11.11 |
| Gross Profit | 106.6 B | 137.4 B | 146.9 B | 68.5 B | 180.4 B | 92.8 B | 226.7 B | 64.99 |
| Operating Profit | -35.1 B | -26.6 B | -3.5 B | -71.5 B | 60.5 B | -47.1 B | 94.7 B | 456.02 |
| Net.Profit | -37.6 B | -8.0 B | -30.4 B | -64.3 B | 40.2 B | -57.7 B | 64.2 B | 902.50 |
| EBITDA | 56.2 B | 35.0 B | 65.7 B | -67.5 B | 132.6 B | 31.7 B | 177.3 B | 406.57 |
| Interest Expense | 6.4 B | 9.7 B | 21.3 B | 30.1 B | 11.9 B | 10.6 B | 17.5 B | |
| RATIO | ||||||||
| EPS | -91.76 | -19 | -74.06 | -156.89 | 98.14 | -140.65 | 156.59 | 924.16 |
| PER | -21.80 x | -115.79 x | -26.80 x | -9.24 x | 14.32 x | -9.53 x | 8.94 x | |
| BVPS | 1746.63 | 1928.29 | 1806.37 | 1751.35 | 1671.14 | 1657.62 | 1874.81 | |
| PBV | 1.15 x | 1.14 x | 1.10 x | 0.83 x | 0.84 x | 0.81 x | 0.75 x | |
| ROA | -0.0217 | -0.0042 | -0.017 | -0.0348 | 0.0235 | -0.0289 | 0.035 | 933.33 |
| ROE | -0.0525 | -0.0101 | -0.041 | -0.0896 | 0.0587 | -0.0848 | 0.0835 | 926.73 |
| EV/EBITDA | 28.4 | 50.37 | 26.28 | -22.15 | 10.22 | 52.36 | 8.68 | |
| Debt/Equity | 1.42 | 1.41 | 1.41 | 1.57 | 1.49 | 1.94 | 1.39 | |
| Debt/TotalCap | 0.59 | 0.59 | 0.58 | 0.61 | 0.6 | 0.66 | 0.58 | |
| Debt/EBITDA | 18.05 | 31.89 | 15.86 | -16.71 | 7.73 | 41.54 | 6.02 | |
| EBITDA/IntExps | 8.74 | 3.6 | 3.09 | -2.24 | 11.16 | 2.99 | 10.12 | 181.11 |
| 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 | 410.000.000 | |
| Price | Rp. 1.400 | |
| Capitalization | Rp. 574 B. | |
| OWNERSHIP | ||
| Listing Date : | ||
| Lokal 13,25 % | Asing 0,61 % | Lainnya 86,14 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 5 | |
| Rating ROA | 3 | |
| Rating EQUITY | 4 | |
| Rating ROE | 2 | |
| Rating DER | 5 | |
| Rating TOTAL | 4 | |
RETURN ON ASSET
| GDYR - Goodyear Indonesia Tbk. | GDYR - Goodyear Indonesia Tbk. | GDYR - Goodyear Indonesia Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Automobiles and Components | ||
| Industry | : | Auto Components | ||
| Sub Industry | : | Tires | ||
| Index (4) | : | MBX, ISSI, IDXCYCLIC, COMPOSITE | ||
| Index (4) | : | MBX, ISSI, IDXCYCLIC, COMPOSITE | ||
| Board | : | 4 Index MBX, ISSI, IDXCYCLIC, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 01-12-2023 | |||
| Close | 1400 | Prev Close | 1400 |
| Change | - | Range | 0-0 |
| Bid | 1350 | Offer | 1395 |
| Bid Volume | 2600 | Offer Volume | 400 |
| Frequency | 0 | Value Rp.: 0 | |
| 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 |
