 | 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) | : | 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 | ||
| 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 | 1 | |
| Rating EQUITY | 4 | |
| Rating ROE | 1 | |
| Rating DER | 3 | |
| Rating TOTAL | 3 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 600.000.000 | |
| Price | Rp. 520 | |
| Capitalization | Rp. 312.000.000.000 | |
| OWNERSHIP | ||
| Listing Date : 21-DEC-2005 | ||
| Lokal 74,49 % | Asing 25,47 % | 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) | : | 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 | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 3Q18 | 3Q19 | 3Q20 | 3Q21 | 3Q22 | 3Q23 | 3Q24 | CAGR 5Y(%) |
| Last Price | 402 | 352 | 286 | 370 | 480 | 550 | 498 | |
| Market Cap | 241.2 B | 211.2 B | 171.6 B | 222.0 B | 288.0 B | 330.0 B | 298.8 B | 41.48 |
| BALANCE SHEET | ||||||||
| Cash | 61.1 B | 73.8 B | 44.9 B | 49.4 B | 41.1 B | 58.9 B | 48.6 B | -34.15 |
| Total Asset | 891.5 B | 1.0 T | 1.0 T | 1.0 T | 1.1 T | 1.2 T | 1.4 T | 40.00 |
| S.T.Borrowing | 216.3 B | 293.6 B | 286.5 B | 293.9 B | 361.1 B | 402.6 B | 401.3 B | |
| L.T.Borrowing | 50.8 B | 72.5 B | 57.3 B | 47.6 B | 43.7 B | 39.7 B | 51.9 B | |
| Total Equity | 624.4 B | 648.6 B | 670.9 B | 701.9 B | 742.7 B | 776.9 B | 919.2 B | 41.72 |
| INCOME STATEMENT | ||||||||
| Revenue | 461.9 B | 550.6 B | 498.3 B | 548.6 B | 714.2 B | 810.3 B | 820.1 B | 48.95 |
| Gross Profit | 258.8 B | 297.1 B | 265.7 B | 296.5 B | 356.0 B | 389.9 B | 404.3 B | 36.08 |
| Operating Profit | 43.1 B | 51.7 B | 27.8 B | 52.1 B | 74.5 B | 63.7 B | 69.0 B | 33.46 |
| Net.Profit | 24.8 B | 25.2 B | 8.7 B | 23.6 B | 40.2 B | 30.9 B | 34.7 B | 37.70 |
| EBITDA | 54.8 B | 69.1 B | 54.9 B | 70.9 B | 91.7 B | 81.3 B | 91.1 B | 31.84 |
| Interest Expense | 10.0 B | 19.2 B | 18.4 B | 15.2 B | 17.0 B | 20.0 B | 20.4 B | |
| RATIO | ||||||||
| EPS | 41.33 | 41.94 | 14.48 | 39.31 | 67.02 | 51.48 | 57.84 | 37.91 |
| PER | 9.73 x | 8.39 x | 19.75 x | 9.41 x | 7.16 x | 10.68 x | 8.61 x | |
| BVPS | 1040.67 | 1081 | 1118.18 | 1169.88 | 1237.83 | 1294.86 | 1531.99 | |
| PBV | 0.39 x | 0.33 x | 0.26 x | 0.32 x | 0.39 x | 0.42 x | 0.33 x | |
| ROA | 0.0278 | 0.0248 | 0.0086 | 0.0226 | 0.035 | 0.0253 | 0.0253 | 2.02 |
| ROE | 0.0397 | 0.0388 | 0.0129 | 0.0336 | 0.0541 | 0.0398 | 0.0378 | -2.58 |
| EV/EBITDA | 8.16 | 7.28 | 8.57 | 7.26 | 7.11 | 8.77 | 7.72 | |
| Debt/Equity | 0.43 | 0.56 | 0.51 | 0.49 | 0.54 | 0.57 | 0.49 | |
| Debt/TotalCap | 0.3 | 0.36 | 0.34 | 0.33 | 0.35 | 0.36 | 0.33 | |
| Debt/EBITDA | 4.88 | 5.29 | 6.26 | 4.82 | 4.42 | 5.44 | 4.98 | |
| EBITDA/IntExps | 5.47 | 3.59 | 2.98 | 4.65 | 5.4 | 4.07 | 4.47 | 24.51 |
| 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. 520 | |
| Capitalization | Rp. 312 B. | |
| OWNERSHIP | ||
| Listing Date : 21-DEC-2005 | ||
| Lokal 74,49 % | Asing 25,47 % | Lainnya 0,04 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 5 | |
| Rating ROA | 1 | |
| Rating EQUITY | 4 | |
| Rating ROE | 1 | |
| Rating DER | 3 | |
| Rating TOTAL | 3 | |
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) | : | 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 | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 29-11-2024 | |||
| Close | 520 | Prev Close | 520 |
| Change | - | Range | 500-520 |
| Bid | 520 | Offer | 525 |
| Bid Volume | 6400 | Offer Volume | 3000 |
| Frequency | 26 | Value Rp.: 24.200.000 | |
| 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 |