 | MDKI - Emdeki Utama Tbk. | MDKI - Emdeki Utama Tbk. | MDKI - Emdeki Utama Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Chemicals | ||
| Sub Industry | : | Basic Chemicals | ||
| Index (4) | : | COMPOSITE, IDXBASIC, ISSI, DBX | ||
| Index (4) | : | COMPOSITE, IDXBASIC, ISSI, DBX | ||
| Board | : | 4 Index COMPOSITE, IDXBASIC, ISSI, DBX | ||
| 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 | 2 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 2 | |
| Rating TOTAL | 1 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 2.530.150.002 | |
| Price | Rp. 185 | |
| Capitalization | Rp. 468.077.750.370 | |
| OWNERSHIP | ||
| Listing Date : 25-SEP-2017 | ||
| Lokal 14,16 % | Asing 2,84 % | Lainnya 83,00 % |
| MDKI - Emdeki Utama Tbk. | MDKI - Emdeki Utama Tbk. | MDKI - Emdeki Utama Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Chemicals | ||
| Sub Industry | : | Basic Chemicals | ||
| Index (4) | : | COMPOSITE, IDXBASIC, ISSI, DBX | ||
| Index (4) | : | COMPOSITE, IDXBASIC, ISSI, DBX | ||
| Board | : | 4 Index COMPOSITE, IDXBASIC, ISSI, DBX | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 2Q18 | 2Q19 | 2Q20 | 2Q21 | 2Q22 | 2Q23 | 2Q24 | CAGR 5Y(%) |
| Last Price | 290 | 208 | 138 | 206 | 197 | 191 | 185 | |
| Market Cap | 524.1 B | 526.3 B | 349.2 B | 521.2 B | 498.4 B | 483.3 B | 468.1 B | -11.06 |
| BALANCE SHEET | ||||||||
| Cash | 183.2 B | 189.8 B | 190.3 B | 217.7 B | 204.9 B | 198.2 B | 209.7 B | 10.48 |
| Total Asset | 847.4 B | 931.6 B | 916.8 B | 973.4 B | 1.0 T | 1.1 T | 1.1 T | 18.08 |
| S.T.Borrowing | 62.0 B | 73.1 B | 45.8 B | 53.4 B | 99.6 B | 75.3 B | 78.9 B | |
| L.T.Borrowing | 36.9 B | 43.2 B | 45.3 B | 47.8 B | 33.5 B | 39.9 B | 33.8 B | |
| Total Equity | 748.5 B | 815.3 B | 825.6 B | 872.2 B | 891.7 B | 938.6 B | 945.9 B | 16.02 |
| INCOME STATEMENT | ||||||||
| Revenue | 193.4 B | 147.7 B | 155.3 B | 187.1 B | 225.9 B | 224.4 B | 149.5 B | 1.22 |
| Gross Profit | 29.4 B | 30.1 B | 34.4 B | 38.0 B | 39.5 B | 48.1 B | 33.7 B | 11.96 |
| Operating Profit | 9.8 B | 12.9 B | 14.9 B | 13.6 B | 14.4 B | 26.0 B | 11.7 B | -9.30 |
| Net.Profit | 16.7 B | 14.1 B | 13.9 B | 12.8 B | 11.8 B | 23.5 B | 11.3 B | -19.86 |
| EBITDA | 10.1 B | 13.4 B | 15.5 B | 14.2 B | 14.9 B | 26.5 B | 12.2 B | -8.96 |
| Interest Expense | 649.0 M | 290.0 M | 761.0 M | 219.0 M | 239.0 M | 341.0 M | 440.0 M | |
| RATIO | ||||||||
| EPS | 9.26 | 5.64 | 5.57 | 5.12 | 4.72 | 9.41 | 4.53 | -19.68 |
| PER | 31.32 x | 36.88 x | 24.78 x | 40.23 x | 41.74 x | 20.30 x | 40.84 x | |
| BVPS | 414.15 | 322.23 | 326.32 | 344.74 | 352.43 | 370.96 | 373.85 | |
| PBV | 0.70 x | 0.65 x | 0.42 x | 0.60 x | 0.56 x | 0.51 x | 0.49 x | |
| ROA | 0.0197 | 0.0151 | 0.0152 | 0.0132 | 0.0115 | 0.0223 | 0.0107 | -29.14 |
| ROE | 0.0223 | 0.0173 | 0.0169 | 0.0147 | 0.0132 | 0.0251 | 0.012 | -30.64 |
| EV/EBITDA | 43.6 | 33.71 | 16.1 | 28.59 | 28.55 | 15.09 | 30.4 | |
| Debt/Equity | 0.13 | 0.14 | 0.11 | 0.12 | 0.15 | 0.12 | 0.12 | |
| Debt/TotalCap | 0.12 | 0.12 | 0.1 | 0.1 | 0.13 | 0.11 | 0.11 | |
| Debt/EBITDA | 9.81 | 8.66 | 5.87 | 7.15 | 8.91 | 4.34 | 9.24 | |
| EBITDA/IntExps | 15.54 | 46.32 | 20.41 | 64.62 | 62.52 | 77.76 | 27.74 | -40.11 |
| 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 | 2.530.150.002 | |
| Price | Rp. 185 | |
| Capitalization | Rp. 468 B. | |
| OWNERSHIP | ||
| Listing Date : 25-SEP-2017 | ||
| Lokal 14,16 % | Asing 2,84 % | Lainnya 83,00 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 2 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 2 | |
| Rating TOTAL | 1 | |
EARNING PER SHARE
| MDKI - Emdeki Utama Tbk. | MDKI - Emdeki Utama Tbk. | MDKI - Emdeki Utama Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Chemicals | ||
| Sub Industry | : | Basic Chemicals | ||
| Index (4) | : | COMPOSITE, IDXBASIC, ISSI, DBX | ||
| Index (4) | : | COMPOSITE, IDXBASIC, ISSI, DBX | ||
| Board | : | 4 Index COMPOSITE, IDXBASIC, ISSI, DBX | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 09-09-2024 | |||
| Close | 185 | Prev Close | 185 |
| Change | - | Range | 184-185 |
| Bid | 184 | Offer | 185 |
| Bid Volume | 23000 | Offer Volume | 300400 |
| Frequency | 47 | Value Rp.: 5.238.900 | |
| 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 |
