 | KICI - Kedaung Indah Can Tbk | KICI - Kedaung Indah Can Tbk | KICI - Kedaung Indah Can Tbk | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Household Goods | ||
| Industry | : | Household Goods | ||
| Sub Industry | : | Housewares and Specialties | ||
| Index (4) | : | COMPOSITE, IDXCYCLIC, ISSI, DBX | ||
| Index (4) | : | COMPOSITE, IDXCYCLIC, ISSI, DBX | ||
| Board | : | 4 Index COMPOSITE, IDXCYCLIC, ISSI, DBX | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| 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 | 0 | |
| Rating ROA | 1 | |
| Rating EQUITY | 1 | |
| Rating ROE | 0 | |
| Rating DER | 4 | |
| Rating TOTAL | 0 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 276.000.000 | |
| Price | Rp. 112 | |
| Capitalization | Rp. 30.912.000.000 | |
| OWNERSHIP | ||
| Listing Date : 28-OCT-1993 | ||
| Lokal 19,02 % | Asing 2,18 % | Lainnya 78,80 % |
| KICI - Kedaung Indah Can Tbk | KICI - Kedaung Indah Can Tbk | KICI - Kedaung Indah Can Tbk | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Household Goods | ||
| Industry | : | Household Goods | ||
| Sub Industry | : | Housewares and Specialties | ||
| Index (4) | : | COMPOSITE, IDXCYCLIC, ISSI, DBX | ||
| Index (4) | : | COMPOSITE, IDXCYCLIC, ISSI, DBX | ||
| Board | : | 4 Index COMPOSITE, IDXCYCLIC, ISSI, DBX | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 1Q19 | 1Q20 | 1Q21 | 1Q22 | 1Q23 | 1Q24 | 1Q25 | CAGR 5Y(%) |
| Last Price | 300 | 264 | 238 | 302 | 178 | 148 | 112 | |
| Market Cap | 82.8 B | 72.9 B | 65.7 B | 83.4 B | 49.1 B | 40.8 B | 30.9 B | -57.61 |
| BALANCE SHEET | ||||||||
| Cash | 7.4 B | 17.4 B | 12.1 B | 13.0 B | 12.0 B | 7.8 B | 1.4 B | -91.95 |
| Total Asset | 156.4 B | 160.1 B | 167.4 B | 191.3 B | 184.9 B | 185.3 B | 199.4 B | 24.55 |
| S.T.Borrowing | 18.1 B | 18.6 B | 17.3 B | 29.4 B | 22.3 B | 19.5 B | 36.6 B | |
| L.T.Borrowing | 44.1 B | 54.8 B | 64.3 B | 52.7 B | 48.3 B | 56.9 B | 60.8 B | |
| Total Equity | 94.2 B | 86.7 B | 85.8 B | 109.2 B | 114.3 B | 108.9 B | 102.0 B | 17.65 |
| INCOME STATEMENT | ||||||||
| Revenue | 25.4 B | 31.2 B | 35.5 B | 25.1 B | 21.9 B | 19.6 B | 22.0 B | -29.49 |
| Gross Profit | 4.1 B | 6.3 B | 11.5 B | 6.8 B | 4.8 B | 3.7 B | 3.4 B | -46.03 |
| Operating Profit | -543.9 M | 1.4 B | 6.2 B | 2.2 B | -7.6 M | -1.1 B | -1.7 B | -221.43 |
| Net.Profit | -478.0 M | -624.2 M | 5.0 B | 1.5 B | -234.8 M | -1.1 B | -1.8 B | 188.37 |
| EBITDA | -518.4 M | 1.4 B | 6.2 B | 2.2 B | 14.2 M | -1.1 B | -1.7 B | -221.43 |
| Interest Expense | 181.4 M | 131.1 M | 113.1 M | 258.5 M | 234.3 M | 199.2 M | 425.3 M | |
| RATIO | ||||||||
| EPS | -1.73 | -2.26 | 18.24 | 5.38 | -0.85 | -3.91 | -6.56 | 190.27 |
| PER | -173.41 x | -116.81 x | 13.05 x | 56.13 x | -209.41 x | -37.85 x | -17.07 x | |
| BVPS | 341.2 | 314.24 | 310.88 | 395.57 | 414.03 | 394.54 | 369.58 | |
| PBV | 0.88 x | 0.84 x | 0.77 x | 0.76 x | 0.43 x | 0.38 x | 0.30 x | |
| ROA | -0.0031 | -0.0039 | 0.0301 | 0.0078 | -0.0013 | -0.0058 | -0.0091 | 133.33 |
| ROE | -0.0051 | -0.0072 | 0.0587 | 0.0136 | -0.0021 | -0.0099 | -0.0178 | 147.22 |
| EV/EBITDA | -265.34 | 93.22 | 21.65 | 68.83 | 7581.11 | -100.86 | -75.04 | |
| Debt/Equity | 0.66 | 0.85 | 0.95 | 0.75 | 0.62 | 0.7 | 0.95 | |
| Debt/TotalCap | 0.4 | 0.46 | 0.49 | 0.43 | 0.38 | 0.41 | 0.49 | |
| Debt/EBITDA | -119.96 | 53.11 | 13.07 | 37.07 | 4970.04 | -70.39 | -57.58 | |
| EBITDA/IntExps | -2.86 | 10.54 | 55.21 | 8.57 | 0.06 | -5.45 | -3.98 | -137.76 |
| 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 | 276.000.000 | |
| Price | Rp. 112 | |
| Capitalization | Rp. 31 B. | |
| OWNERSHIP | ||
| Listing Date : 28-OCT-1993 | ||
| Lokal 19,02 % | Asing 2,18 % | Lainnya 78,80 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 0 | |
| Rating ROA | 1 | |
| Rating EQUITY | 1 | |
| Rating ROE | 0 | |
| Rating DER | 4 | |
| Rating TOTAL | 0 | |
RETURN ON ASSET
| KICI - Kedaung Indah Can Tbk | KICI - Kedaung Indah Can Tbk | KICI - Kedaung Indah Can Tbk | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Household Goods | ||
| Industry | : | Household Goods | ||
| Sub Industry | : | Housewares and Specialties | ||
| Index (4) | : | COMPOSITE, IDXCYCLIC, ISSI, DBX | ||
| Index (4) | : | COMPOSITE, IDXCYCLIC, ISSI, DBX | ||
| Board | : | 4 Index COMPOSITE, IDXCYCLIC, ISSI, DBX | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 15-05-2025 | |||
| Close | 112 | Prev Close | 113 |
| Change | -1 (-0.9%) | Range | 112-115 |
| Bid | 112 | Offer | 113 |
| Bid Volume | 12600 | Offer Volume | 20000 |
| Frequency | 62 | Value Rp.: 35.190.900 | |
| 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 |