Loading...
XIDX
SMDR
Market cap308mUSD
Jun 11, Last price  
306.00IDR
1D
6.25%
1Q
27.50%
Jan 2017
444.00%
Name

Samudera Indonesia Tbk PT

Chart & Performance

D1W1MN
XIDX:SMDR chart
P/E
6.09
P/S
0.42
EPS
0.00
Div Yield, %
4.58%
Shrs. gr., 5y
—
Rev. gr., 5y
10.94%
Revenues
737m
-4.53%
614,030,999537,577,762510,278,202451,126,030406,437,733430,754,674482,446,122438,865,360490,839,680672,918,1361,150,960,031772,404,229737,405,211
Net income
51m
-32.02%
7,398,5067,326,95614,914,8298,106,07812,267,4859,679,8107,299,488-60,217,878-2,320,880139,077,164326,997,59174,588,33950,702,939
CFO
0k
-100.00%
38,776,65047,303,18766,168,38641,526,45045,893,08525,503,74528,548,11924,623,51559,580,409157,648,587328,955,076258,433,7490
Dividend
Aug 08, 20242 IDR/sh
Earnings
Jul 29, 2025

Profile

PT Samudera Indonesia Tbk, together with its subsidiaries, provides cargo transportation and integrated logistics services in Indonesia and rest of Southeast Asia, the Middle East, India, and internationally. It also offers container shipping services; container storage, port equipment maintenance and repair, and related services; and stevedoring and warehousing, freight forwarding, land transportation, and container freight station services. In addition, the company provides cargo inland transport, container depot, warehouse and distribution center, terminal, bulk carrier and tanker, offshore support, third party logistics, project logistics, and cold chain services, as well as offers cargo handling services. Further, it offers agency, ship management and related services, and oil and gas transportation services, as well as property investment, development and management, and construction services. In addition, the company provides consulting, employment, general support, IT, and conference and exhibition services. The company was founded in 1964 and is headquartered in West Jakarta, Indonesia. PT Samudera Indonesia Tbk is a subsidiary of PT Samudera Indonesia Tangguh.
URL
https://samudera.id/
IPO date
Jul 05, 1999
Employees
Domiciled in
ID
Incorporated in
ID

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
737,405
-4.53%
772,404
-32.89%
1,150,960
71.04%
Cost of revenue
606,013
617,364
774,383
Unusual Expense (Income)
NOPBT
131,392
155,040
376,577
NOPBT Margin
17.82%
20.07%
32.72%
Operating Taxes
7,729
8,555
5,455
Tax Rate
5.88%
5.52%
1.45%
NOPAT
123,663
146,485
371,123
Net income
50,703
-32.02%
74,588
-77.19%
326,998
135.12%
Dividends
(15,334)
(15,893)
Dividend yield
0.00%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
75,321
49,587
121,995
Long-term debt
488,964
508,149
338,097
Deferred revenue
Other long-term liabilities
5,758
7,660
5,576
Net debt
190,257
77,120
(846)
Cash flow
Cash from operating activities
258,434
328,955
CAPEX
(87,699)
(161,420)
(104,338)
Cash from investing activities
(148,535)
(193,943)
(134,462)
Cash from financing activities
(43,588)
(141,912)
FCF
80,322
217,751
93,518
Balance
Cash
443,174
430,648
416,996
Long term investments
(69,146)
49,969
43,942
Excess cash
337,158
441,996
403,390
Stockholders' equity
740,401
681,615
657,741
Invested Capital
800,390
618,935
548,406
ROIC
17.43%
25.10%
75.31%
ROCE
11.53%
14.61%
39.53%
EV
Common stock shares outstanding
16,375,600
16,375,600
Price
268.00
-16.25%
320.00
-17.10%
386.00
93.97%
Market cap
5,240,192,000
-17.10%
6,320,981,600
93.97%
EV
5,240,469,524
6,321,198,981
EBITDA
131,392
270,710
378,535
EV/EBITDA
19,358.23
16,699.12
Interest
26,135
13,294
Interest/NOPBT
19.89%
3.53%