Loading...
OTCM
AKSHF
Market cap438mUSD
, Last price  
USD
Name

Akasha Wira International Tbk PT

Chart & Performance

D1W1MN
P/E
—
P/S
—
EPS
894.00
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
18.58%
Revenues
1.96t
+28.25%
134,438,000,000218,748,000,000299,409,000,000476,638,000,000502,524,000,000578,784,000,000669,725,000,000887,663,000,000814,490,000,000804,302,000,000834,330,000,000673,364,000,000935,075,000,0001,290,992,000,0001,525,445,000,0001,956,431,000,000
Net income
527.37b
+33.24%
16,321,000,00031,659,000,00025,868,000,00083,376,000,00055,656,000,00031,021,000,00032,839,000,00055,951,000,00038,242,000,00052,958,000,00083,885,000,000135,789,000,000265,758,000,000364,972,000,000395,798,000,000527,368,000,000
CFO
0k
-100.00%
00087,274,000,00040,102,000,000101,377,000,00026,040,000,000119,156,000,00087,199,000,000146,588,000,000184,178,000,000230,679,000,000308,296,000,000373,483,000,000459,648,000,0000

Profile

PT Akasha Wira International Tbk manufactures and distributes bottled drinking water and cosmetic products in Indonesia and internationally. It provides bottled drinking water under the Nestle Pure Life and Vica Royal brands; soy milk under the Pureal brand; and beauty care products, such as hair energy and hair recovery products under the Makarizo and Wella brand. The company was founded in 1985 and is headquartered in Jakarta, Indonesia. PT Akasha Wira International Tbk is a subsidiary of Water Partners Bottling S.A.
URL
https://www.akashainternational.com/
IPO date
Jun 14, 1994
Employees
Domiciled in
ID
Incorporated in
ID

Valuation

Title
IDR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
1,956,431,000
28.25%
1,525,445,000
18.16%
1,290,992,000
38.06%
Cost of revenue
1,186,147,000
925,492,000
744,684,000
Unusual Expense (Income)
NOPBT
770,284,000
599,953,000
546,308,000
NOPBT Margin
39.37%
39.33%
42.32%
Operating Taxes
140,360,000
107,866,000
99,336,000
Tax Rate
18.22%
17.98%
18.18%
NOPAT
629,924,000
492,087,000
446,972,000
Net income
527,368,000
33.24%
395,798,000
8.45%
364,972,000
37.33%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
143,000
532,000
1,516,000
Long-term debt
157,000
832,000
3,308,000
Deferred revenue
25,000
39,000
Other long-term liabilities
39,393,000
38,758,000
35,097,000
Net debt
(1,065,682,000)
(836,686,000)
(445,639,000)
Cash flow
Cash from operating activities
459,648,000
373,483,000
CAPEX
(210,835,000)
(80,192,000)
(315,991,000)
Cash from investing activities
(367,298,000)
(81,991,000)
(315,826,000)
Cash from financing activities
(532,000)
(1,294,000)
(1,320,000)
FCF
327,467,000
342,070,000
158,567,000
Balance
Cash
893,991,000
765,381,000
387,722,000
Long term investments
171,991,000
72,669,000
62,741,000
Excess cash
968,160,450
761,777,750
385,913,400
Stockholders' equity
2,024,694,000
1,724,740,000
1,329,768,000
Invested Capital
1,329,908,550
1,007,470,250
939,174,600
ROIC
53.90%
50.56%
59.27%
ROCE
33.30%
33.58%
40.62%
EV
Common stock shares outstanding
589,897
589,897
589,897
Price
9,100.00
-5.94%
9,675.00
34.84%
7,175.00
118.09%
Market cap
5,368,060,880
-5.94%
5,707,251,540
34.84%
4,232,509,540
118.09%
EV
4,302,378,880
4,870,565,540
3,786,870,540
EBITDA
770,284,000
645,147,000
554,819,000
EV/EBITDA
5.59
7.55
6.83
Interest
44,000
283,000
421,000
Interest/NOPBT
0.01%
0.05%
0.08%