 | IMAS - Indomobil Sukses Internasional Tbk. | IMAS - Indomobil Sukses Internasional Tbk. | IMAS - Indomobil Sukses Internasional Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Retailing | ||
| Industry | : | Specialty Retail | ||
| Sub Industry | : | Automotive Retail | ||
| Index (4) | : | MBX, IDXSMC-COM, IDXCYCLIC, COMPOSITE | ||
| Index (4) | : | MBX, IDXSMC-COM, IDXCYCLIC, COMPOSITE | ||
| Board | : | 4 Index MBX, IDXSMC-COM, IDXCYCLIC, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan dengan 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 | 2 | |
| Rating ROE | 2 | |
| Rating DER | 3 | |
| Rating TOTAL | 3 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 3.994.291.039 | |
| Price | Rp. 1.370 | |
| Capitalization | Rp. 5.472.178.723.430 | |
| OWNERSHIP | ||
| Listing Date : | ||
| Lokal 48,67 % | Asing 51,24 % | Lainnya 0,09 % |
| IMAS - Indomobil Sukses Internasional Tbk. | IMAS - Indomobil Sukses Internasional Tbk. | IMAS - Indomobil Sukses Internasional Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Retailing | ||
| Industry | : | Specialty Retail | ||
| Sub Industry | : | Automotive Retail | ||
| Index (4) | : | MBX, IDXSMC-COM, IDXCYCLIC, COMPOSITE | ||
| Index (4) | : | MBX, IDXSMC-COM, IDXCYCLIC, COMPOSITE | ||
| Board | : | 4 Index MBX, IDXSMC-COM, IDXCYCLIC, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan dengan fasilitas marjin | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 3Q17 | 3Q18 | 3Q19 | 3Q20 | 3Q21 | 3Q22 | 3Q23 | CAGR 5Y(%) |
| Last Price | 860 | 2050 | 1610 | 725 | 945 | 805 | 1315 | |
| Market Cap | 2.4 T | 5.7 T | 4.5 T | 2.9 T | 3.8 T | 3.2 T | 5.3 T | -7.02 |
| BALANCE SHEET | ||||||||
| Cash | 1.1 T | 1.1 T | 2.2 T | 3.7 T | 4.4 T | 2.7 T | 3.4 T | 209.09 |
| Total Asset | 27.2 T | 37.7 T | 43.6 T | 46.7 T | 50.0 T | 53.7 T | 60.9 T | 61.54 |
| S.T.Borrowing | 14.0 T | 19.4 T | 20.1 T | 25.5 T | 25.6 T | 27.8 T | 27.9 T | |
| L.T.Borrowing | 7.2 T | 8.6 T | 13.9 T | 11.9 T | 11.6 T | 12.5 T | 18.5 T | |
| Total Equity | 6.0 T | 9.7 T | 9.6 T | 9.3 T | 12.8 T | 13.5 T | 14.5 T | 49.48 |
| INCOME STATEMENT | ||||||||
| Revenue | 11.4 T | 12.6 T | 14.7 T | 11.3 T | 14.1 T | 18.7 T | 21.9 T | 73.81 |
| Gross Profit | 2.2 T | 2.5 T | 2.8 T | 2.6 T | 2.7 T | 3.9 T | 4.5 T | 80.00 |
| Operating Profit | 552.2 B | 848.8 B | 744.4 B | 550.0 B | 923.7 B | 1.4 T | 1.9 T | 123.85 |
| Net.Profit | -519.1 B | 81.6 B | 328.3 B | -467.2 B | -117.1 B | 335.8 B | 385.2 B | 372.06 |
| EBITDA | 703.3 B | 982.7 B | 869.9 B | 693.3 B | 1.1 T | 1.7 T | 2.3 T | 134.05 |
| Interest Expense | 645.8 B | 801.8 B | 1.2 T | 1.2 T | 1.2 T | 1.1 T | 1.5 T | |
| RATIO | ||||||||
| EPS | -185.39 | 29.15 | 117.25 | -116.81 | -29.28 | 83.94 | 96.29 | 230.33 |
| PER | -4.64 x | 70.33 x | 13.73 x | -6.21 x | -32.27 x | 9.59 x | 13.66 x | |
| BVPS | 2171.81 | 3496.34 | 3484.56 | 2328.01 | 3205.94 | 3368.33 | 3630.77 | |
| PBV | 0.40 x | 0.59 x | 0.46 x | 0.31 x | 0.29 x | 0.24 x | 0.36 x | |
| ROA | -0.0191 | 0.0022 | 0.0075 | -0.01 | -0.0023 | 0.0062 | 0.0063 | 186.36 |
| ROE | -0.0864 | 0.0084 | 0.0341 | -0.0502 | -0.0091 | 0.025 | 0.0266 | 216.67 |
| EV/EBITDA | 31.98 | 33.18 | 41.7 | 52.67 | 32.23 | 24.08 | 21.31 | |
| Debt/Equity | 3.53 | 2.9 | 3.53 | 4.02 | 2.9 | 2.99 | 3.2 | |
| Debt/TotalCap | 0.78 | 0.74 | 0.78 | 0.8 | 0.74 | 0.75 | 0.76 | |
| Debt/EBITDA | 30.1 | 28.49 | 39.07 | 53.88 | 32.83 | 23.81 | 20.49 | |
| EBITDA/IntExps | 1.09 | 1.23 | 0.74 | 0.57 | 0.98 | 1.48 | 1.47 | 19.51 |
| Deviden | 4 | 4 | 10 | |||||
| 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 | 3.994.291.039 | |
| Price | Rp. 1.370 | |
| Capitalization | Rp. 5.472 B. | |
| OWNERSHIP | ||
| Listing Date : | ||
| Lokal 48,67 % | Asing 51,24 % | Lainnya 0,09 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 5 | |
| Rating ROA | 3 | |
| Rating EQUITY | 2 | |
| Rating ROE | 2 | |
| Rating DER | 3 | |
| Rating TOTAL | 3 | |
EARNING PER SHARE
| IMAS - Indomobil Sukses Internasional Tbk. | IMAS - Indomobil Sukses Internasional Tbk. | IMAS - Indomobil Sukses Internasional Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Retailing | ||
| Industry | : | Specialty Retail | ||
| Sub Industry | : | Automotive Retail | ||
| Index (4) | : | MBX, IDXSMC-COM, IDXCYCLIC, COMPOSITE | ||
| Index (4) | : | MBX, IDXSMC-COM, IDXCYCLIC, COMPOSITE | ||
| Board | : | 4 Index MBX, IDXSMC-COM, IDXCYCLIC, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan dengan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 01-12-2023 | |||
| Close | 1370 | Prev Close | 1395 |
| Change | -25 (-1.8%) | Range | 1335-1400 |
| Bid | 1365 | Offer | 1370 |
| Bid Volume | 31000 | Offer Volume | 155800 |
| Frequency | 547 | Value Rp.: 2.327.801.500 | |
| 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 |
