 | IPOL - Indopoly Swakarsa Industry Tbk. | IPOL - Indopoly Swakarsa Industry Tbk. | IPOL - Indopoly Swakarsa Industry Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Containers and Packaging | ||
| Sub Industry | : | Containers and Packaging | ||
| Index (4) | : | MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Index (4) | : | MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Board | : | 4 Index MBX, ISSI, IDXBASIC, 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 | 1 | |
| Rating ROA | 1 | |
| Rating EQUITY | 1 | |
| Rating ROE | 1 | |
| Rating DER | 4 | |
| Rating TOTAL | 1 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 6.443.379.509 | |
| Price | Rp. 140 | |
| Capitalization | Rp. 902.073.131.260 | |
| OWNERSHIP | ||
| Listing Date : 09-Jul-10 | ||
| Lokal 31,96 % | Asing 3,78 % | Lainnya 64,26 % |
| IPOL - Indopoly Swakarsa Industry Tbk. | IPOL - Indopoly Swakarsa Industry Tbk. | IPOL - Indopoly Swakarsa Industry Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Containers and Packaging | ||
| Sub Industry | : | Containers and Packaging | ||
| Index (4) | : | MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Index (4) | : | MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Board | : | 4 Index MBX, ISSI, IDXBASIC, 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 | 169 | 99 | 100 | 84 | 163 | 155 | 141 | |
| Market Cap | 1.1 T | 637.9 B | 644.3 B | 541.2 B | 1.1 T | 998.7 B | 908.5 B | 42.42 |
| BALANCE SHEET | ||||||||
| Cash | 169.2 B | 125.3 B | 115.2 B | 272.0 B | 276.8 B | 208.3 B | 174.2 B | 39.03 |
| Total Asset | 3.9 T | 4.3 T | 4.0 T | 4.1 T | 4.1 T | 4.4 T | 4.4 T | 2.33 |
| S.T.Borrowing | 1.3 T | 1.6 T | 1.3 T | 1.3 T | 1.3 T | 1.4 T | 1.4 T | |
| L.T.Borrowing | 394.7 B | 366.5 B | 310.9 B | 272.1 B | 287.8 B | 309.6 B | 321.2 B | |
| Total Equity | 2.1 T | 2.4 T | 2.3 T | 2.5 T | 2.6 T | 2.7 T | 2.7 T | 12.50 |
| INCOME STATEMENT | ||||||||
| Revenue | 2.0 T | 2.3 T | 2.1 T | 2.2 T | 2.5 T | 2.7 T | 2.2 T | -4.35 |
| Gross Profit | 379.1 B | 436.1 B | 414.9 B | 461.9 B | 549.3 B | 551.3 B | 411.1 B | -5.73 |
| Operating Profit | 93.1 B | 128.9 B | 124.2 B | 151.8 B | 173.6 B | 133.9 B | 63.9 B | -50.43 |
| Net.Profit | 20.0 B | 41.8 B | 43.2 B | 61.6 B | 95.2 B | 61.8 B | 1.6 B | -96.17 |
| EBITDA | 98.9 B | 135.5 B | 132.3 B | 155.9 B | 177.6 B | 138.0 B | 67.7 B | -50.04 |
| Interest Expense | 56.0 B | 61.6 B | 62.7 B | 49.5 B | 42.8 B | 49.0 B | 58.5 B | |
| RATIO | ||||||||
| EPS | 3.12 | 6.53 | 6.74 | 9.62 | 14.87 | 9.65 | 0.24 | -96.32 |
| PER | 54.17 x | 15.16 x | 14.84 x | 8.73 x | 10.96 x | 16.06 x | 587.50 x | |
| BVPS | 331.34 | 368.01 | 355.94 | 391.67 | 402.42 | 418.68 | 420.17 | |
| PBV | 0.51 x | 0.27 x | 0.28 x | 0.21 x | 0.41 x | 0.37 x | 0.34 x | |
| ROA | 0.0052 | 0.0097 | 0.0109 | 0.015 | 0.0229 | 0.0142 | 0.0004 | -95.88 |
| ROE | 0.0094 | 0.0176 | 0.0188 | 0.0244 | 0.0367 | 0.0229 | 0.0006 | -96.59 |
| EV/EBITDA | 26.74 | 18.09 | 16.55 | 11.88 | 13.11 | 17.77 | 35.85 | |
| Debt/Equity | 0.81 | 0.82 | 0.72 | 0.63 | 0.6 | 0.62 | 0.63 | |
| Debt/TotalCap | 0.45 | 0.45 | 0.42 | 0.39 | 0.37 | 0.38 | 0.38 | |
| Debt/EBITDA | 17.44 | 14.31 | 12.55 | 10.16 | 8.75 | 12.05 | 25.01 | |
| EBITDA/IntExps | 1.77 | 2.2 | 2.11 | 3.15 | 4.15 | 2.81 | 1.16 | -47.27 |
| Deviden | 3 | 5 | 5.5 | |||||
| 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 | 6.443.379.509 | |
| Price | Rp. 140 | |
| Capitalization | Rp. 902 B. | |
| OWNERSHIP | ||
| Listing Date : 09-Jul-10 | ||
| Lokal 31,96 % | Asing 3,78 % | Lainnya 64,26 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 1 | |
| Rating ROA | 1 | |
| Rating EQUITY | 1 | |
| Rating ROE | 1 | |
| Rating DER | 4 | |
| Rating TOTAL | 1 | |
EARNING PER SHARE
| IPOL - Indopoly Swakarsa Industry Tbk. | IPOL - Indopoly Swakarsa Industry Tbk. | IPOL - Indopoly Swakarsa Industry Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Containers and Packaging | ||
| Sub Industry | : | Containers and Packaging | ||
| Index (4) | : | MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Index (4) | : | MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Board | : | 4 Index MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 01-12-2023 | |||
| Close | 140 | Prev Close | 140 |
| Change | - | Range | 139-143 |
| Bid | 139 | Offer | 140 |
| Bid Volume | 6200 | Offer Volume | 820900 |
| Frequency | 18 | Value Rp.: 753.413.900 | |
| 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 |
