 | MCOR - Bank China Construction Bank Indonesia Tbk. | MCOR - Bank China Construction Bank Indonesia Tbk. | MCOR - Bank China Construction Bank Indonesia Tbk. | |
| Sector | : | Financials | ||
| Sub Sector | : | Banks | ||
| Industry | : | Banks | ||
| Sub Industry | : | Banks | ||
| Index (4) | : | MBX, IDXSMC-COM, IDXFINANCE, COMPOSITE | ||
| Index (4) | : | MBX, IDXSMC-COM, IDXFINANCE, COMPOSITE | ||
| Board | : | 4 Index MBX, IDXSMC-COM, IDXFINANCE, 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 | 4 | |
| Rating EQUITY | 2 | |
| Rating ROE | 3 | |
| Rating DER | 3 | |
| Rating TOTAL | 5 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 37.919.730.514 | |
| Price | Rp. 80 | |
| Capitalization | Rp. 3.033.578.441.120 | |
| OWNERSHIP | ||
| Listing Date : 03-Jul-07 | ||
| Lokal 21,36 % | Asing 72,83 % | Lainnya 5,81 % |
| MCOR - Bank China Construction Bank Indonesia Tbk. | MCOR - Bank China Construction Bank Indonesia Tbk. | MCOR - Bank China Construction Bank Indonesia Tbk. | |
| Sector | : | Financials | ||
| Sub Sector | : | Banks | ||
| Industry | : | Banks | ||
| Sub Industry | : | Banks | ||
| Index (4) | : | MBX, IDXSMC-COM, IDXFINANCE, COMPOSITE | ||
| Index (4) | : | MBX, IDXSMC-COM, IDXFINANCE, COMPOSITE | ||
| Board | : | 4 Index MBX, IDXSMC-COM, IDXFINANCE, 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 | 206 | 185 | 134 | 108 | 128 | 86 | 79 | |
| Market Cap | 3.4 T | 3.0 T | 2.2 T | 4.1 T | 4.8 T | 3.2 T | 3.0 T | |
| BALANCE SHEET | ||||||||
| Cash | 158.7 B | 166.2 B | 177.5 B | 219.8 B | 184.0 B | 187.1 B | 169.1 B | 1.74 |
| Total Asset | 14.9 T | 15.6 T | 18.1 T | 25.2 T | 26.1 T | 24.3 T | 26.3 T | 68.59 |
| S.T.Borrowing | 23.2 B | 22.9 B | 20.4 B | 15.6 B | 32.9 B | 13.8 B | 18.9 B | |
| L.T.Borrowing | 12.4 T | 13.0 T | 13.6 T | 19.2 T | 20.0 T | 18.1 T | 19.9 T | |
| Total Equity | 2.5 T | 2.5 T | 2.6 T | 6.0 T | 6.1 T | 6.2 T | 6.4 T | 156.00 |
| INCOME STATEMENT | ||||||||
| Revenue | 821.1 B | 898.3 B | 932.6 B | 930.1 B | 949.8 B | 946.8 B | 1.2 T | 33.59 |
| Gross Profit | 821.1 B | 898.3 B | 932.6 B | 930.1 B | 949.8 B | 946.8 B | 1.2 T | 33.59 |
| Operating Profit | 102.4 B | 59.1 B | 45.5 B | 16.8 B | 96.6 B | 112.6 B | 220.7 B | 273.43 |
| Net.Profit | 73.9 B | 67.6 B | 42.5 B | 39.7 B | 69.5 B | 91.2 B | 177.5 B | 162.57 |
| EBITDA | 130.7 B | 92.2 B | 81.7 B | 45.2 B | 151.0 B | 169.3 B | 261.9 B | 184.06 |
| Interest Expense | ||||||||
| RATIO | ||||||||
| EPS | 4.48 | 4.1 | 2.58 | 1.06 | 1.85 | 2.43 | 4.73 | 15.37 |
| PER | 45.98 x | 45.12 x | 51.94 x | 101.89 x | 69.19 x | 35.39 x | 16.70 x | |
| BVPS | 150.25 | 153.24 | 158.43 | 160.3 | 161.64 | 163.93 | 169.99 | |
| PBV | 1.37 x | 1.21 x | 0.85 x | 0.67 x | 0.79 x | 0.52 x | 0.46 x | |
| ROA | 0.0049 | 0.0043 | 0.0023 | 0.0016 | 0.0027 | 0.0038 | 0.0068 | 58.14 |
| ROE | 0.0299 | 0.0268 | 0.0163 | 0.0066 | 0.0114 | 0.0148 | 0.0278 | 3.73 |
| EV/EBITDA | 120.09 | 172.97 | 191.98 | 509.39 | 163.33 | 125.16 | 86.67 | |
| Debt/Equity | 5.04 | 5.18 | 5.23 | 3.19 | 3.3 | 2.95 | 3.12 | |
| Debt/TotalCap | 0.83 | 0.84 | 0.84 | 0.76 | 0.77 | 0.75 | 0.76 | |
| Debt/EBITDA | 95.35 | 141.74 | 167.14 | 424.54 | 132.73 | 107.19 | 75.99 | |
| EBITDA/IntExps | ||||||||
| Deviden | ||||||||
| 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 | 37.919.730.514 | |
| Price | Rp. 80 | |
| Capitalization | Rp. 3.034 B. | |
| OWNERSHIP | ||
| Listing Date : 03-Jul-07 | ||
| Lokal 21,36 % | Asing 72,83 % | Lainnya 5,81 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 5 | |
| Rating ROA | 4 | |
| Rating EQUITY | 2 | |
| Rating ROE | 3 | |
| Rating DER | 3 | |
| Rating TOTAL | 5 | |
RETURN ON ASSET
| MCOR - Bank China Construction Bank Indonesia Tbk. | MCOR - Bank China Construction Bank Indonesia Tbk. | MCOR - Bank China Construction Bank Indonesia Tbk. | |
| Sector | : | Financials | ||
| Sub Sector | : | Banks | ||
| Industry | : | Banks | ||
| Sub Industry | : | Banks | ||
| Index (4) | : | MBX, IDXSMC-COM, IDXFINANCE, COMPOSITE | ||
| Index (4) | : | MBX, IDXSMC-COM, IDXFINANCE, COMPOSITE | ||
| Board | : | 4 Index MBX, IDXSMC-COM, IDXFINANCE, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan dengan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 29-11-2023 | |||
| Close | 80 | Prev Close | 78 |
| Change | 2 (2.5%) | Range | 78-80 |
| Bid | 79 | Offer | 80 |
| Bid Volume | 160700 | Offer Volume | 2321600 |
| Frequency | 150 | Value Rp.: 291.574.100 | |
| 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 |
