 | MICE - Multi Indocitra Tbk. | MICE - Multi Indocitra Tbk. | MICE - Multi Indocitra Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Household Goods | ||
| Industry | : | Household Goods | ||
| Sub Industry | : | Housewares and Specialties | ||
| Index (4) | : | IDXCYCLIC, DBX, COMPOSITE, ISSI | ||
| Index (4) | : | IDXCYCLIC, DBX, COMPOSITE, ISSI | ||
| Board | : | 4 Index IDXCYCLIC, DBX, COMPOSITE, ISSI | ||
| 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 | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 4 | |
| Rating TOTAL | 2 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 600.000.000 | |
| Price | Rp. 550 | |
| Capitalization | Rp. 330.000.000.000 | |
| OWNERSHIP | ||
| Listing Date : 21-DEC-2005 | ||
| Lokal 74,31 % | Asing 25,65 % | Lainnya 0,04 % |
| MICE - Multi Indocitra Tbk. | MICE - Multi Indocitra Tbk. | MICE - Multi Indocitra Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Household Goods | ||
| Industry | : | Household Goods | ||
| Sub Industry | : | Housewares and Specialties | ||
| Index (4) | : | IDXCYCLIC, DBX, COMPOSITE, ISSI | ||
| Index (4) | : | IDXCYCLIC, DBX, COMPOSITE, ISSI | ||
| Board | : | 4 Index IDXCYCLIC, DBX, COMPOSITE, ISSI | ||
| 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 | 352 | 402 | 352 | 286 | 370 | 480 | 520 | |
| Market Cap | 211.2 B | 241.2 B | 211.2 B | 171.6 B | 222.0 B | 288.0 B | 312.0 B | 29.35 |
| BALANCE SHEET | ||||||||
| Cash | 31.9 B | 61.1 B | 73.8 B | 44.9 B | 49.4 B | 41.1 B | 60.8 B | -0.49 |
| Total Asset | 880.2 B | 891.5 B | 1.0 T | 1.0 T | 1.0 T | 1.1 T | 1.2 T | 34.60 |
| S.T.Borrowing | 233.2 B | 216.3 B | 293.6 B | 286.5 B | 293.9 B | 361.1 B | 402.6 B | |
| L.T.Borrowing | 50.2 B | 50.8 B | 72.5 B | 57.3 B | 47.6 B | 43.7 B | 39.7 B | |
| Total Equity | 596.9 B | 624.4 B | 648.6 B | 670.9 B | 701.9 B | 742.7 B | 776.9 B | 24.42 |
| INCOME STATEMENT | ||||||||
| Revenue | 409.8 B | 461.9 B | 550.6 B | 498.3 B | 548.6 B | 714.2 B | 810.3 B | 75.43 |
| Gross Profit | 222.8 B | 258.8 B | 297.1 B | 265.7 B | 296.5 B | 356.0 B | 389.9 B | 50.66 |
| Operating Profit | 25.4 B | 43.1 B | 51.7 B | 27.8 B | 52.1 B | 74.5 B | 63.7 B | 47.80 |
| Net.Profit | 57.2 B | 24.8 B | 25.2 B | 8.7 B | 23.6 B | 40.2 B | 30.9 B | 24.60 |
| EBITDA | 31.9 B | 54.8 B | 69.1 B | 54.9 B | 70.9 B | 91.7 B | 81.3 B | 48.36 |
| Interest Expense | 12.1 B | 10.0 B | 19.2 B | 18.4 B | 15.2 B | 17.0 B | 20.0 B | |
| RATIO | ||||||||
| EPS | 95.38 | 41.33 | 41.94 | 14.48 | 39.31 | 67.02 | 51.48 | 24.56 |
| PER | 3.69 x | 9.73 x | 8.39 x | 19.75 x | 9.41 x | 7.16 x | 10.10 x | |
| BVPS | 994.8 | 1040.67 | 1081 | 1118.18 | 1169.88 | 1237.83 | 1294.86 | |
| PBV | 0.35 x | 0.39 x | 0.33 x | 0.26 x | 0.32 x | 0.39 x | 0.40 x | |
| ROA | 0.065 | 0.0278 | 0.0248 | 0.0086 | 0.0226 | 0.035 | 0.0253 | -8.99 |
| ROE | 0.0959 | 0.0397 | 0.0388 | 0.0129 | 0.0336 | 0.0541 | 0.0398 | 0.25 |
| EV/EBITDA | 14.48 | 8.16 | 7.28 | 8.57 | 7.26 | 7.11 | 8.53 | |
| Debt/Equity | 0.47 | 0.43 | 0.56 | 0.51 | 0.49 | 0.54 | 0.57 | |
| Debt/TotalCap | 0.32 | 0.3 | 0.36 | 0.34 | 0.33 | 0.35 | 0.36 | |
| Debt/EBITDA | 8.87 | 4.88 | 5.29 | 6.26 | 4.82 | 4.42 | 5.44 | |
| EBITDA/IntExps | 2.65 | 5.47 | 3.59 | 2.98 | 4.65 | 5.4 | 4.07 | -25.59 |
| Deviden | 10 | 15 | 15 | 5 | ||||
| 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 | 600.000.000 | |
| Price | Rp. 550 | |
| Capitalization | Rp. 330 B. | |
| OWNERSHIP | ||
| Listing Date : 21-DEC-2005 | ||
| Lokal 74,31 % | Asing 25,65 % | Lainnya 0,04 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 4 | |
| Rating TOTAL | 2 | |
EARNING PER SHARE
| MICE - Multi Indocitra Tbk. | MICE - Multi Indocitra Tbk. | MICE - Multi Indocitra Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Household Goods | ||
| Industry | : | Household Goods | ||
| Sub Industry | : | Housewares and Specialties | ||
| Index (4) | : | IDXCYCLIC, DBX, COMPOSITE, ISSI | ||
| Index (4) | : | IDXCYCLIC, DBX, COMPOSITE, ISSI | ||
| Board | : | 4 Index IDXCYCLIC, DBX, COMPOSITE, ISSI | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 01-12-2023 | |||
| Close | 550 | Prev Close | 555 |
| Change | -5 (-0.9%) | Range | 525-555 |
| Bid | 525 | Offer | 545 |
| Bid Volume | 200 | Offer Volume | 300 |
| Frequency | 15 | Value Rp.: 1.412.000 | |
| 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 |
