PT Indo Kordsa Tbk

BRAM.JK

BRAM.JKPT Indo Kordsa Tbk ID flag

Jakarta Stock Exchange

5,750.00

IDR

-50.00

(-0.86%)

447.94EPS

12.84P/E

2.59TMarket Cap

Jun 11Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

ID1000084700

Return %

Stock

S&P500

1.77

6.57

-51.98

22.75

45.57

93.55

Use logarithmic scale

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	0.39	0.44	0.46	0.46	0.49	0.54	0.59	0.55	0.37	0.58	0.74	0.56	0.51	0.51
Basic EPS, GAAP	0.04	0.01	0.03	0.02	0.04	0.05	0.04	0.03	-0.01	0.06	0.07	0.03	0.03	0.03
Free Cash Flow per Basic Share	-0.08	-0.04	-0.15	-0.01	-0.02	-0.03	-0.02	-0.01	- -	-0.01	-0.02	-0.03	-0.01	-0.01
Dividend per Share	0.02	0.02	- -	0.01	0.01	0.01	0.04	0.03	0.01	0.04	0.03	0.03	0.02	0.01
Book Value per Share	0.31	0.3	0.33	0.35	0.38	0.42	0.41	0.41	0.39	0.4	0.44	0.45	0.45	0.45
Tangible Book Value per Share	0.37	0.35	0.39	0.4	0.43	0.48	0.48	0.49	0.46	0.46	0.49	0.5	0.49	0.49
Basic Weighted Avg Shares	450	450	450	450	450	450	450	450	450	450	450	450	450	450
Sales/Revenue/Turnover	174	200	208	208	220	242	264	246	168	260	335	252	231	231
Operating Margin (%)	2.1	5.57	11.08	11.29	15.02	13.79	10.44	7.71	-2.36	11.64	14.09	8.85	8.13	8.13
Depreciation Expense	- -	- -	1	1	1	1	1	- -	- -	- -	- -	- -	1	1
Net Income, GAAP	17	5	14	10	19	22	17	14	-4	25	32	15	12	12
Effective Tax Rate (%)	10.94	33.97	27.05	31.23	28.15	27.89	28.49	29	- -	26.18	23	29.93	29.24	29.24
Profit Margin (%)	9.64	2.41	6.9	5.01	8.75	9.23	6.42	5.5	-2.31	9.61	9.54	6.08	5.18	5.18
Working Capital	46	33	32	46	53	68	58	63	57	62	75	61	61	61
LT Debt	11	11	44	43	28	27	15	13	8	5	4	3	2	2
Total Equity	170	162	178	183	198	217	220	221	209	210	222	226	226	226
Return on Invested Capital (%)	1.69	3.64	7.2	6.27	9.62	9.74	7.95	5.6	- -	9.57	15.43	6.6	5.61	5.61
Return on Capital (%)	6.55	2.53	6.18	4.5	7.9	9.37	6.92	6.03	- -	11.42	13.7	6.04	4.48	4.48
Return on Common Equity (%)	12.46	3.51	10.03	6.78	11.75	12.44	9.06	7.28	-2.17	14.1	16.94	7.67	5.92	5.92

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	3.67%	3.73%	-8.35%
Net Income, GAAP	-88.67%	-183.16%	-21.86%
Free Cash Flow	35.14%	83.24%	-50.93%
Total Cash Common Dividend	- -	17.94%	-5.11%
Total Equity	- -	- -	- -

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Salih Kahraman
Full Time Employees: 1,503
Sector: Consumer Cyclical
Industry: Auto - Parts
Address: Jalan Pahlawan Bogor Indonesia 16810
IPO Date: May 20, 2002
Website: indokordsa.com
Similar Companies: PPAP Automotive Limited (PPAP.NS)
Exide Industries Limited (EXIDEIND.NS)
Automotive Stampings and Assemblies Limited (ASAL.NS)
Munjal Auto Industries Limited (MUNJALAU.NS)
Birla Tyres Limited (BIRLATYRE.NS)
Cary Group Holding AB (publ) (CARY.ST)
Business: PT Indo Kordsa Tbk manufactures, markets, and sells tire cord fabrics and yarn filaments in Indonesia, Thailand, Korea, Japan, China, Vietnam, Turkey, Taiwan, Brazil, and internationally. The company offers nylon, polyester, and rayon fibers; fiber industrial yarns; and polyester raw materials. Its products are used to produce cord fabrics, which lend strength and flexibility to tires. The company was formerly known as PT Branta Mulia Tbk and changed its name to PT Indo Kordsa Tbk in 2007. The company was founded in 1981 and is headquartered in Bogor, Indonesia. PT Indo Kordsa Tbk operates as a subsidiary of Kordsa Teknik Tekstil A.S.

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	0.39	0.44	0.46	0.46	0.49	0.54	0.59	0.55	0.37	0.58	0.74	0.56	0.51	0.51
Basic EPS, GAAP	0.04	0.01	0.03	0.02	0.04	0.05	0.04	0.03	-0.01	0.06	0.07	0.03	0.03	0.03
Free Cash Flow per Basic Share	-0.08	-0.04	-0.15	-0.01	-0.02	-0.03	-0.02	-0.01	- -	-0.01	-0.02	-0.03	-0.01	-0.01
Dividend per Share	0.02	0.02	- -	0.01	0.01	0.01	0.04	0.03	0.01	0.04	0.03	0.03	0.02	0.01
Book Value per Share	0.31	0.3	0.33	0.35	0.38	0.42	0.41	0.41	0.39	0.4	0.44	0.45	0.45	0.45
Tangible Book Value per Share	0.37	0.35	0.39	0.4	0.43	0.48	0.48	0.49	0.46	0.46	0.49	0.5	0.49	0.49
Basic Weighted Avg Shares	450	450	450	450	450	450	450	450	450	450	450	450	450	450
Sales/Revenue/Turnover	174	200	208	208	220	242	264	246	168	260	335	252	231	231
Operating Margin (%)	2.1	5.57	11.08	11.29	15.02	13.79	10.44	7.71	-2.36	11.64	14.09	8.85	8.13	8.13
Depreciation Expense	- -	- -	1	1	1	1	1	- -	- -	- -	- -	- -	1	1
Net Income, GAAP	17	5	14	10	19	22	17	14	-4	25	32	15	12	12
Effective Tax Rate (%)	10.94	33.97	27.05	31.23	28.15	27.89	28.49	29	- -	26.18	23	29.93	29.24	29.24
Profit Margin (%)	9.64	2.41	6.9	5.01	8.75	9.23	6.42	5.5	-2.31	9.61	9.54	6.08	5.18	5.18
Working Capital	46	33	32	46	53	68	58	63	57	62	75	61	61	61
LT Debt	11	11	44	43	28	27	15	13	8	5	4	3	2	2
Total Equity	170	162	178	183	198	217	220	221	209	210	222	226	226	226
Return on Invested Capital (%)	1.69	3.64	7.2	6.27	9.62	9.74	7.95	5.6	- -	9.57	15.43	6.6	5.61	5.61
Return on Capital (%)	6.55	2.53	6.18	4.5	7.9	9.37	6.92	6.03	- -	11.42	13.7	6.04	4.48	4.48
Return on Common Equity (%)	12.46	3.51	10.03	6.78	11.75	12.44	9.06	7.28	-2.17	14.1	16.94	7.67	5.92	5.92

	Jun'24	Sep'24	Dec'24
ST Debt	6	4	6
LT Borrowings	- -	- -	- -
LT Finance Leases	3	3	2
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	450	450	450
Market Capitalization	156	171	162

PT Indo Kordsa Tbk

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year

Quarterly Revenue

Year

	Jun'24	Sep'24	Dec'24
Total Current Assets	118	120	114
Accounts Receivable, Net	50	48	41
Cash, Cash Equivalents & STI	16	26	33
Inventories	45	41	36
Total Current Liabilities	65	53	53
Payables & Accruals	- -	- -	- -
ST Debt	6	4	6
Deferred Revenue	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	- -	- -	- -	- -	0.03
2023	- -	- -	- -	- -	0.03
2024	- -	- -	- -	- -	0.02