XIDX
TIFA
Market cap159mUSD
May 16, Last price
735.00IDR
1D
0.00%
1Q
32.43%
Jan 2017
390.00%
IPO
194.00%
Name
KDB Tifa Finance Tbk PT
Chart & Performance
Profile
PT KDB Tifa Finance Tbk engages in the investment financing, working capital financing, and multipurpose financing businesses in Indonesia. It operates in four segments: Finance Lease, Multipurpose Financing, Factoring, and Operating Lease. The company also offers sharia financing and other financing business activities. It operates through a network of 1 branch office in Surabaya; and 4 representative offices in Semarang, Balikpapan, Makassar, and Pekanbaru. The company was formerly known as PT Tifa Finance Tbk and changed its name to PT KDB Tifa Finance Tbk in September 2020. PT KDB Tifa Finance Tbk was founded in 1989 and is headquartered in Jakarta Selatan, Indonesia. PT KDB Tifa Finance Tbk is a subsidiary of Korea Development Bank.
Valuation
Title IDR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 177,759,003 7.49% | 165,378,936 11.76% | 147,980,889 58.00% | |||||||
Cost of revenue | 83,737,209 | 72,467,274 | 43,568,311 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 94,021,794 | 92,911,662 | 104,412,578 | |||||||
NOPBT Margin | 52.89% | 56.18% | 70.56% | |||||||
Operating Taxes | 15,893,718 | 14,948,598 | 15,650,886 | |||||||
Tax Rate | 16.90% | 16.09% | 14.99% | |||||||
NOPAT | 78,128,076 | 77,963,064 | 88,761,692 | |||||||
Net income | 65,048,869 8.60% | 59,896,029 5.26% | 56,904,251 112.87% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 797,247,213 | 579,144,130 | 434,417,553 | |||||||
Long-term debt | 5,357,103 | 588,073,900 | 445,477,805 | |||||||
Deferred revenue | 23,906,242 | |||||||||
Other long-term liabilities | 3,501,374 | 63,440,578 | (439,947,679) | |||||||
Net debt | 704,342,323 | 993,548,572 | 582,494,646 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (204,737,933) | (204,507,879) | ||||||||
CAPEX | (569,833) | (3,252,702) | (639,612) | |||||||
Cash from investing activities | (83,420,168) | 18,979,498 | 65,432,600 | |||||||
Cash from financing activities | 199,631,622 | 147,714,997 | 115,073,989 | |||||||
FCF | (35,511,439) | (980,894,429) | (56,843,638) | |||||||
Balance | ||||||||||
Cash | 98,261,993 | 154,455,676 | 196,722,378 | |||||||
Long term investments | 19,213,782 | 100,678,334 | ||||||||
Excess cash | 89,374,043 | 165,400,511 | 290,001,668 | |||||||
Stockholders' equity | 810,329,054 | 744,970,472 | 1,157,958,013 | |||||||
Invested Capital | 1,927,778,567 | 1,587,706,448 | 1,291,857,957 | |||||||
ROIC | 4.44% | 5.41% | 7.59% | |||||||
ROCE | 4.66% | 5.30% | 5.23% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,552,213 | 3,552,213 | 3,552,213 | |||||||
Price | 406.00 -33.98% | |||||||||
Market cap | 1,442,198,478 29.95% | |||||||||
EV | 2,497,059,964 | |||||||||
EBITDA | 94,021,794 | 92,911,662 | 110,632,573 | |||||||
EV/EBITDA | 22.57 | |||||||||
Interest | 104,843 | 156,063 | 8,205,615 | |||||||
Interest/NOPBT | 0.11% | 0.17% | 7.86% |