 | POWR - Cikarang Listrindo Tbk. | POWR - Cikarang Listrindo Tbk. | POWR - Cikarang Listrindo Tbk. | |
| Sector | : | Infrastructures | ||
| Sub Sector | : | Utilities | ||
| Industry | : | Electric Utilities | ||
| Sub Industry | : | Electric Utilities | ||
| Index (9) | : | COMPOSITE, ESGS KEHATI, IDXSMC-COM, IDXINFRA, ESGSKEHATI, ESGQ KEHATI, ESGQKEHATI, ISSI, MBX | ||
| Index (9) | : | COMPOSITE, ESGS KEHATI, IDXSMC-COM, IDXINFRA, ESGSKEHATI, ESGQ KEHATI, ESGQKEHATI, ISSI, MBX | ||
| Board | : | 9 Index COMPOSITE, ESGS KEHATI, IDXSMC-COM, IDXINFRA, ESGSKEHATI, ESGQ KEHATI, ESGQKEHATI, ISSI, MBX | ||
| 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 | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 4 | |
| Rating TOTAL | 1 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 16.087.156.000 | |
| Price | Rp. 710 | |
| Capitalization | Rp. 11.421.880.760.000 | |
| OWNERSHIP | ||
| Listing Date : 14-JUN-2016 | ||
| Lokal 94,10 % | Asing 5,90 % | Lainnya 0,00 % |
| POWR - Cikarang Listrindo Tbk. | POWR - Cikarang Listrindo Tbk. | POWR - Cikarang Listrindo Tbk. | |
| Sector | : | Infrastructures | ||
| Sub Sector | : | Utilities | ||
| Industry | : | Electric Utilities | ||
| Sub Industry | : | Electric Utilities | ||
| Index (9) | : | COMPOSITE, ESGS KEHATI, IDXSMC-COM, IDXINFRA, ESGSKEHATI, ESGQ KEHATI, ESGQKEHATI, ISSI, MBX | ||
| Index (9) | : | COMPOSITE, ESGS KEHATI, IDXSMC-COM, IDXINFRA, ESGSKEHATI, ESGQ KEHATI, ESGQKEHATI, ISSI, MBX | ||
| Board | : | 9 Index COMPOSITE, ESGS KEHATI, IDXSMC-COM, IDXINFRA, ESGSKEHATI, ESGQ KEHATI, ESGQKEHATI, ISSI, MBX | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan dengan fasilitas marjin | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 2Q18 | 2Q19 | 2Q20 | 2Q21 | 2Q22 | 2Q23 | 2Q24 | CAGR 5Y(%) |
| Last Price | 1180 | 870 | 585 | 645 | 680 | 710 | 660 | |
| Market Cap | 19.0 T | 14.0 T | 9.4 T | 10.4 T | 10.9 T | 11.4 T | 10.6 T | -24.29 |
| BALANCE SHEET | ||||||||
| Cash | 2.8 T | 2.7 T | 4.4 T | 3.9 T | 3.7 T | 3.8 T | 3.7 T | 37.04 |
| Total Asset | 18.6 T | 18.5 T | 19.3 T | 19.3 T | 20.6 T | 20.3 T | 21.8 T | 17.84 |
| S.T.Borrowing | 855.3 B | 782.6 B | 595.3 B | 757.3 B | 1.4 T | 834.7 B | 993.6 B | |
| L.T.Borrowing | 8.7 T | 8.6 T | 8.7 T | 8.9 T | 9.0 T | 8.8 T | 9.4 T | |
| Total Equity | 9.0 T | 9.1 T | 9.9 T | 9.7 T | 10.3 T | 10.7 T | 11.4 T | 25.27 |
| INCOME STATEMENT | ||||||||
| Revenue | 4.0 T | 4.1 T | 3.3 T | 3.7 T | 4.0 T | 4.0 T | 4.4 T | 7.32 |
| Gross Profit | 1.5 T | 1.5 T | 1.3 T | 1.5 T | 2.2 T | 1.5 T | 1.7 T | 13.33 |
| Operating Profit | 980.1 B | 1.1 T | 865.9 B | 1.0 T | 1.0 T | 1.1 T | 899.5 B | -18.23 |
| Net.Profit | 581.2 B | 781.8 B | 520.0 B | 584.3 B | 600.9 B | 847.3 B | 549.4 B | -29.73 |
| EBITDA | 1.4 T | 1.6 T | 1.3 T | 1.4 T | 1.4 T | 1.5 T | 1.4 T | -12.50 |
| Interest Expense | 190.4 B | 203.2 B | 205.7 B | 211.8 B | 215.9 B | 219.2 B | 220.4 B | |
| RATIO | ||||||||
| EPS | 36.1 | 48.56 | 32.3 | 36.29 | 37.32 | 52.63 | 34.13 | -29.72 |
| PER | 32.69 x | 17.92 x | 18.11 x | 17.77 x | 18.22 x | 13.49 x | 19.34 x | |
| BVPS | 561.23 | 566.4 | 617.5 | 603.82 | 638.5 | 665.85 | 707.45 | |
| PBV | 2.10 x | 1.54 x | 0.95 x | 1.07 x | 1.06 x | 1.07 x | 0.93 x | |
| ROA | 0.0312 | 0.0423 | 0.027 | 0.0302 | 0.0291 | 0.0417 | 0.0252 | -40.43 |
| ROE | 0.0644 | 0.0858 | 0.0523 | 0.0601 | 0.0585 | 0.0791 | 0.0483 | -43.71 |
| EV/EBITDA | 18.53 | 13.27 | 11.41 | 11.43 | 12.17 | 11.6 | 12.47 | |
| Debt/Equity | 1.06 | 1.03 | 0.94 | 0.99 | 1.01 | 0.9 | 0.91 | |
| Debt/TotalCap | 0.51 | 0.51 | 0.48 | 0.5 | 0.5 | 0.47 | 0.48 | |
| Debt/EBITDA | 6.88 | 6.02 | 7.44 | 6.83 | 7.15 | 6.46 | 7.47 | |
| EBITDA/IntExps | 7.31 | 7.66 | 6.09 | 6.66 | 6.71 | 6.78 | 6.31 | -17.62 |
| 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 | 16.087.156.000 | |
| Price | Rp. 710 | |
| Capitalization | Rp. 11.422 B. | |
| OWNERSHIP | ||
| Listing Date : 14-JUN-2016 | ||
| Lokal 94,10 % | Asing 5,90 % | Lainnya 0,00 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 4 | |
| Rating TOTAL | 1 | |
RETURN ON ASSET
| POWR - Cikarang Listrindo Tbk. | POWR - Cikarang Listrindo Tbk. | POWR - Cikarang Listrindo Tbk. | |
| Sector | : | Infrastructures | ||
| Sub Sector | : | Utilities | ||
| Industry | : | Electric Utilities | ||
| Sub Industry | : | Electric Utilities | ||
| Index (9) | : | COMPOSITE, ESGS KEHATI, IDXSMC-COM, IDXINFRA, ESGSKEHATI, ESGQ KEHATI, ESGQKEHATI, ISSI, MBX | ||
| Index (9) | : | COMPOSITE, ESGS KEHATI, IDXSMC-COM, IDXINFRA, ESGSKEHATI, ESGQ KEHATI, ESGQKEHATI, ISSI, MBX | ||
| Board | : | 9 Index COMPOSITE, ESGS KEHATI, IDXSMC-COM, IDXINFRA, ESGSKEHATI, ESGQ KEHATI, ESGQKEHATI, ISSI, MBX | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan dengan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 11-10-2024 | |||
| Close | 710 | Prev Close | 700 |
| Change | 10 (1.4%) | Range | 700-720 |
| Bid | 705 | Offer | 710 |
| Bid Volume | 1441200 | Offer Volume | 418100 |
| Frequency | 615 | Value Rp.: 4.426.916.000 | |
| 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 |
