 | MOLI - Madusari Murni Indah Tbk. | MOLI - Madusari Murni Indah Tbk. | MOLI - Madusari Murni Indah Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Chemicals | ||
| Sub Industry | : | Basic Chemicals | ||
| Index (3) | : | COMPOSITE, IDXBASIC, DBX | ||
| Index (3) | : | COMPOSITE, IDXBASIC, DBX | ||
| Board | : | 3 Index COMPOSITE, IDXBASIC, 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 | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 2 | |
| Rating TOTAL | 1 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 2.724.036.581 | |
| Price | Rp. 206 | |
| Capitalization | Rp. 561.151.535.686 | |
| OWNERSHIP | ||
| Listing Date : 30-AUG-2018 | ||
| Lokal 71,09 % | Asing 1,09 % | Lainnya 27,82 % |
| MOLI - Madusari Murni Indah Tbk. | MOLI - Madusari Murni Indah Tbk. | MOLI - Madusari Murni Indah Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Chemicals | ||
| Sub Industry | : | Basic Chemicals | ||
| Index (3) | : | COMPOSITE, IDXBASIC, DBX | ||
| Index (3) | : | COMPOSITE, IDXBASIC, DBX | ||
| Board | : | 3 Index COMPOSITE, IDXBASIC, 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 | 3Q18 | 3Q19 | 3Q20 | 3Q21 | 3Q22 | 3Q23 | 3Q24 | CAGR 5Y(%) |
| Last Price | 1215 | 930 | 950 | 855 | 256 | 368 | 238 | |
| Market Cap | 2.8 T | 2.2 T | 2.2 T | 2.0 T | 697.4 B | 1.0 T | 648.3 B | -70.53 |
| BALANCE SHEET | ||||||||
| Cash | 324.3 B | 271.5 B | 148.8 B | 165.9 B | 122.1 B | 76.4 B | 121.4 B | -55.29 |
| Total Asset | 1.7 T | 1.8 T | 2.1 T | 2.3 T | 2.2 T | 2.0 T | 2.1 T | 16.67 |
| S.T.Borrowing | 553.7 B | 370.4 B | 634.8 B | 604.7 B | 548.7 B | 617.2 B | 617.9 B | |
| L.T.Borrowing | 44.9 B | 297.7 B | 224.7 B | 223.8 B | 179.8 B | 88.6 B | 73.2 B | |
| Total Equity | 1.1 T | 1.2 T | 1.2 T | 1.5 T | 1.5 T | 1.3 T | 1.4 T | 16.67 |
| INCOME STATEMENT | ||||||||
| Revenue | 884.9 B | 825.2 B | 1.0 T | 1.2 T | 1.1 T | 1.1 T | 1.0 T | 21.18 |
| Gross Profit | 308.6 B | 264.1 B | 287.2 B | 272.4 B | 256.8 B | 271.6 B | 250.1 B | -5.30 |
| Operating Profit | 122.5 B | 84.3 B | 112.2 B | 88.0 B | 50.4 B | 76.0 B | 56.3 B | -33.21 |
| Net.Profit | 63.7 B | 39.9 B | 56.8 B | 27.0 B | 11.9 B | 73.0 B | 23.2 B | -41.85 |
| EBITDA | 134.3 B | 96.1 B | 121.1 B | 98.1 B | 58.2 B | 83.9 B | 64.3 B | -33.09 |
| Interest Expense | 14.9 B | 31.9 B | 28.6 B | 42.4 B | 30.8 B | 29.8 B | 26.0 B | |
| RATIO | ||||||||
| EPS | 27.68 | 17.35 | 24.69 | 9.98 | 4.41 | 27.03 | 8.61 | -50.37 |
| PER | 43.89 x | 53.60 x | 38.48 x | 85.67 x | 58.05 x | 13.61 x | 27.64 x | |
| BVPS | 491.14 | 503.08 | 528.96 | 636.58 | 548.94 | 488.96 | 501.39 | |
| PBV | 2.47 x | 1.85 x | 1.80 x | 1.34 x | 0.47 x | 0.75 x | 0.47 x | |
| ROA | 0.0365 | 0.0217 | 0.0271 | 0.0116 | 0.0054 | 0.0358 | 0.0113 | -47.93 |
| ROE | 0.0555 | 0.034 | 0.046 | 0.0181 | 0.008 | 0.0548 | 0.017 | -50.00 |
| EV/EBITDA | 23.16 | 26.71 | 24.19 | 27.11 | 22.39 | 19.45 | 18.95 | |
| Debt/Equity | 0.52 | 0.57 | 0.7 | 0.56 | 0.49 | 0.53 | 0.51 | |
| Debt/TotalCap | 0.34 | 0.36 | 0.41 | 0.36 | 0.33 | 0.35 | 0.34 | |
| Debt/EBITDA | 4.46 | 6.95 | 7.1 | 8.45 | 12.51 | 8.41 | 10.76 | |
| EBITDA/IntExps | 9.01 | 3.01 | 4.23 | 2.31 | 1.89 | 2.82 | 2.48 | -17.61 |
| 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 | 2.724.036.581 | |
| Price | Rp. 206 | |
| Capitalization | Rp. 561 B. | |
| OWNERSHIP | ||
| Listing Date : 30-AUG-2018 | ||
| Lokal 71,09 % | Asing 1,09 % | Lainnya 27,82 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 2 | |
| Rating TOTAL | 1 | |
RETURN ON ASSET
| MOLI - Madusari Murni Indah Tbk. | MOLI - Madusari Murni Indah Tbk. | MOLI - Madusari Murni Indah Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Chemicals | ||
| Sub Industry | : | Basic Chemicals | ||
| Index (3) | : | COMPOSITE, IDXBASIC, DBX | ||
| Index (3) | : | COMPOSITE, IDXBASIC, DBX | ||
| Board | : | 3 Index COMPOSITE, IDXBASIC, 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 : 17-01-2025 | |||
| Close | 206 | Prev Close | 210 |
| Change | -4 (-1.9%) | Range | 204-210 |
| Bid | 206 | Offer | 210 |
| Bid Volume | 4400 | Offer Volume | 75200 |
| Frequency | 52 | Value Rp.: 18.478.400 | |
| 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 |