 | 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, DBX, COMPOSITE | ||
| Index (3) | : | IDXBASIC, DBX, COMPOSITE | ||
| Board | : | 3 Index IDXBASIC, DBX, 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 | 2 | |
| Rating ROE | 2 | |
| Rating DER | 5 | |
| Rating TOTAL | 4 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 405.000.000 | |
| Price | Rp. 1.700 | |
| Capitalization | Rp. 688.500.000.000 | |
| OWNERSHIP | ||
| Listing Date : 29-Jul-96 | ||
| Lokal 49,25 % | Asing 0,34 % | 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, DBX, COMPOSITE | ||
| Index (3) | : | IDXBASIC, DBX, COMPOSITE | ||
| Board | : | 3 Index IDXBASIC, DBX, 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 | 456 | 975 | 1300 | 695 | 850 | 990 | 1735 | |
| Market Cap | 184.7 B | 394.9 B | 526.5 B | 281.5 B | 344.3 B | 401.0 B | 702.7 B | 77.94 |
| BALANCE SHEET | ||||||||
| Cash | 53.9 B | 24.9 B | 76.3 B | 27.9 B | 45.3 B | 102.5 B | 56.8 B | 128.11 |
| Total Asset | 1.3 T | 1.3 T | 1.4 T | 1.2 T | 1.4 T | 1.4 T | 1.2 T | -7.69 |
| S.T.Borrowing | 679.8 B | 694.1 B | 642.4 B | 451.3 B | 445.2 B | 460.4 B | 240.7 B | |
| L.T.Borrowing | 130.3 B | 94.2 B | 134.7 B | 127.4 B | 194.6 B | 213.6 B | 126.7 B | |
| Total Equity | 455.8 B | 539.2 B | 605.0 B | 642.3 B | 724.5 B | 733.0 B | 783.8 B | 45.36 |
| INCOME STATEMENT | ||||||||
| Revenue | 1.6 T | 1.8 T | 1.7 T | 1.4 T | 1.6 T | 1.8 T | 1.6 T | -11.11 |
| Gross Profit | 213.1 B | 242.2 B | 282.0 B | 240.5 B | 253.3 B | 233.0 B | 273.0 B | 12.72 |
| Operating Profit | 80.1 B | 95.7 B | 127.8 B | 84.7 B | 100.8 B | 95.2 B | 114.7 B | 19.85 |
| Net.Profit | 40.1 B | 53.3 B | 53.5 B | 45.5 B | 62.3 B | 59.4 B | 77.0 B | 44.47 |
| EBITDA | 82.9 B | 98.8 B | 132.1 B | 88.7 B | 104.0 B | 97.8 B | 115.9 B | 17.31 |
| Interest Expense | 27.3 B | 32.3 B | 37.7 B | 21.9 B | 22.1 B | 23.1 B | 13.9 B | |
| RATIO | ||||||||
| EPS | 98.9 | 131.61 | 132.08 | 112.25 | 153.73 | 146.73 | 190.06 | 44.41 |
| PER | 4.61 x | 7.41 x | 9.84 x | 6.19 x | 5.53 x | 6.75 x | 9.13 x | |
| BVPS | 1125.5 | 1331.46 | 1493.78 | 1585.99 | 1788.77 | 1809.86 | 1935.29 | |
| PBV | 0.41 x | 0.73 x | 0.87 x | 0.44 x | 0.48 x | 0.55 x | 0.90 x | |
| ROA | 0.0316 | 0.0402 | 0.0387 | 0.0372 | 0.0456 | 0.0422 | 0.0669 | 66.42 |
| ROE | 0.0879 | 0.0988 | 0.0884 | 0.0708 | 0.0859 | 0.0811 | 0.0982 | -0.61 |
| EV/EBITDA | 11.35 | 11.72 | 9.29 | 9.39 | 9.03 | 9.95 | 8.74 | |
| Debt/Equity | 1.78 | 1.46 | 1.28 | 0.9 | 0.88 | 0.92 | 0.47 | |
| Debt/TotalCap | 0.64 | 0.59 | 0.56 | 0.47 | 0.47 | 0.48 | 0.32 | |
| Debt/EBITDA | 9.77 | 7.98 | 5.88 | 6.53 | 6.15 | 6.89 | 3.17 | |
| EBITDA/IntExps | 3.03 | 3.06 | 3.5 | 4.05 | 4.7 | 4.24 | 8.33 | 172.22 |
| Deviden | 100 | 75 | ||||||
| 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. 1.700 | |
| Capitalization | Rp. 689 B. | |
| OWNERSHIP | ||
| Listing Date : 29-Jul-96 | ||
| Lokal 49,25 % | Asing 0,34 % | Lainnya 50,41 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 5 | |
| Rating ROA | 4 | |
| Rating EQUITY | 2 | |
| Rating ROE | 2 | |
| Rating DER | 5 | |
| Rating TOTAL | 4 | |
RETURN ON ASSET
| 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, DBX, COMPOSITE | ||
| Index (3) | : | IDXBASIC, DBX, COMPOSITE | ||
| Board | : | 3 Index IDXBASIC, DBX, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 01-12-2023 | |||
| Close | 1700 | Prev Close | 1705 |
| Change | -5 (-0.3%) | Range | 1700-1735 |
| Bid | 1700 | Offer | 1730 |
| Bid Volume | 5600 | Offer Volume | 1100 |
| Frequency | 5 | Value Rp.: 857.500 | |
| 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 |
