 | KDSI - Kedawung Setia Industrial Tbk. | KDSI - Kedawung Setia Industrial Tbk. | KDSI - Kedawung Setia Industrial Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Containers and Packaging | ||
| Sub Industry | : | Containers and Packaging | ||
| Index (3) | : | IDXBASIC, ISSI, COMPOSITE | ||
| Index (3) | : | IDXBASIC, ISSI, COMPOSITE | ||
| Board | : | 3 Index IDXBASIC, ISSI, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| Special Notation | : | Perusahaan Tercatat memenuhi kriteria Efek Bersifat Ekuitas Dalam Pemantauan Khusus. | ||
| 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 | 2 | |
| Rating ROE | 2 | |
| Rating DER | 4 | |
| Rating TOTAL | 4 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 405.000.000 | |
| Price | Rp. 1.500 | |
| Capitalization | Rp. 607.500.000.000 | |
| OWNERSHIP | ||
| Listing Date : 29-JUL-1996 | ||
| Lokal 49,24 % | Asing 0,35 % | Lainnya 50,41 % |
| KDSI - Kedawung Setia Industrial Tbk. | KDSI - Kedawung Setia Industrial Tbk. | KDSI - Kedawung Setia Industrial Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Containers and Packaging | ||
| Sub Industry | : | Containers and Packaging | ||
| Index (3) | : | IDXBASIC, ISSI, COMPOSITE | ||
| Index (3) | : | IDXBASIC, ISSI, COMPOSITE | ||
| Board | : | 3 Index IDXBASIC, ISSI, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| Special Notation | : | Perusahaan Tercatat memenuhi kriteria Efek Bersifat Ekuitas Dalam Pemantauan Khusus. | ||
Financial Statements
| Description | 2Q18 | 2Q19 | 2Q20 | 2Q21 | 2Q22 | 2Q23 | 2Q24 | CAGR 5Y(%) |
| Last Price | 1030 | 1090 | 740 | 850 | 1110 | 1265 | 1590 | |
| Market Cap | 417.2 B | 441.5 B | 299.7 B | 344.3 B | 449.6 B | 512.3 B | 644.0 B | 45.87 |
| BALANCE SHEET | ||||||||
| Cash | 23.1 B | 46.9 B | 27.1 B | 55.8 B | 58.1 B | 172.2 B | 46.2 B | -1.49 |
| Total Asset | 1.2 T | 1.4 T | 1.3 T | 1.4 T | 1.5 T | 1.3 T | 1.2 T | -14.29 |
| S.T.Borrowing | 614.6 B | 697.6 B | 510.7 B | 579.7 B | 573.5 B | 326.8 B | 287.1 B | |
| L.T.Borrowing | 107.8 B | 120.6 B | 139.0 B | 154.7 B | 227.5 B | 178.3 B | 104.4 B | |
| Total Equity | 518.8 B | 596.6 B | 629.0 B | 709.5 B | 708.6 B | 773.1 B | 784.7 B | 31.53 |
| INCOME STATEMENT | ||||||||
| Revenue | 1.2 T | 1.1 T | 939.4 B | 1.0 T | 1.2 T | 1.1 T | 995.6 B | -9.49 |
| Gross Profit | 159.1 B | 194.1 B | 163.5 B | 172.4 B | 142.2 B | 156.4 B | 167.9 B | -13.50 |
| Operating Profit | 62.7 B | 91.4 B | 55.4 B | 71.4 B | 52.9 B | 55.1 B | 61.5 B | -32.71 |
| Net.Profit | 33.0 B | 43.9 B | 28.3 B | 46.9 B | 33.2 B | 31.5 B | 41.5 B | -5.47 |
| EBITDA | 64.7 B | 94.3 B | 58.1 B | 73.7 B | 54.6 B | 55.8 B | 62.2 B | -34.04 |
| Interest Expense | 21.6 B | 24.9 B | 13.4 B | 12.8 B | 13.8 B | 10.1 B | 10.4 B | |
| RATIO | ||||||||
| EPS | 81.57 | 108.47 | 69.98 | 115.72 | 81.93 | 77.86 | 102.4 | -5.60 |
| PER | 12.63 x | 10.05 x | 10.57 x | 7.35 x | 13.55 x | 16.25 x | 15.53 x | |
| BVPS | 1281.1 | 1473.2 | 1553.05 | 1751.81 | 1749.72 | 1908.92 | 1937.45 | |
| PBV | 0.80 x | 0.74 x | 0.48 x | 0.49 x | 0.63 x | 0.66 x | 0.82 x | |
| ROA | 0.0266 | 0.031 | 0.0222 | 0.0325 | 0.022 | 0.0247 | 0.0353 | 13.87 |
| ROE | 0.0637 | 0.0736 | 0.0451 | 0.0661 | 0.0468 | 0.0408 | 0.0529 | -28.13 |
| EV/EBITDA | 17.26 | 12.86 | 15.88 | 13.89 | 21.82 | 15.14 | 15.9 | |
| Debt/Equity | 1.39 | 1.37 | 1.03 | 1.04 | 1.13 | 0.65 | 0.5 | |
| Debt/TotalCap | 0.58 | 0.58 | 0.51 | 0.51 | 0.53 | 0.4 | 0.33 | |
| Debt/EBITDA | 11.17 | 8.68 | 11.19 | 9.97 | 14.66 | 9.05 | 6.29 | |
| EBITDA/IntExps | 3 | 3.78 | 4.34 | 5.76 | 3.96 | 5.54 | 6.01 | 58.99 |
| Deviden | 100 | 99 | ||||||
| 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 | 405.000.000 | |
| Price | Rp. 1.500 | |
| Capitalization | Rp. 608 B. | |
| OWNERSHIP | ||
| Listing Date : 29-JUL-1996 | ||
| Lokal 49,24 % | Asing 0,35 % | Lainnya 50,41 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 5 | |
| Rating ROA | 4 | |
| Rating EQUITY | 2 | |
| Rating ROE | 2 | |
| Rating DER | 4 | |
| Rating TOTAL | 4 | |
EARNING PER SHARE
| KDSI - Kedawung Setia Industrial Tbk. | KDSI - Kedawung Setia Industrial Tbk. | KDSI - Kedawung Setia Industrial Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Containers and Packaging | ||
| Sub Industry | : | Containers and Packaging | ||
| Index (3) | : | IDXBASIC, ISSI, COMPOSITE | ||
| Index (3) | : | IDXBASIC, ISSI, COMPOSITE | ||
| Board | : | 3 Index IDXBASIC, ISSI, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| Special Notation | : | Perusahaan Tercatat memenuhi kriteria Efek Bersifat Ekuitas Dalam Pemantauan Khusus. | ||
| TIME PERIOD : 09-09-2024 | |||
| Close | 1500 | Prev Close | 1500 |
| Change | - | Range | 0-0 |
| Bid | 1500 | Offer | 1520 |
| Bid Volume | 1600 | Offer Volume | 100 |
| Frequency | 0 | Value Rp.: 0 | |
| 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 |
