1. Indonesia Stocks

  2. •

    Energy

  3. •

    Coal
PT Exploitasi Energi Indonesia Tbk

PT Exploitasi Energi Indonesia Tbk

CNKO.JK
PT Exploitasi Energi Indonesia TbkID flagIndonesia Stock Exchange
37.00
IDR
- -
- -
331.39BMarket Cap
PT Exploitasi Energi Indonesia Tbk
CNKO.JK
(Indonesia Stock Exchange)

Recent

price

37.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
179.48
244.08
204.68
183.52
110.92
124.22
247.99
171.81
285.33
136.3
98.77
109.46
153.55
194.5
193.32
208.08
211.55
Revenue per Share
17.77
21.54
7.62
9.53
-14.18
-60.92
-63
-175.98
-93.9
13.48
-29.43
-8.18
-5.98
-4.59
8.15
21.73
21.31
Basic EPS, GAAP
-0.19
-7.95
-4.81
-37.83
-155.51
-0.15
-0.01
-0.02
-0.19
-0.38
-0.16
-0.06
-0.06
-0.02
- -
-0.07
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
174.64
196.17
101.27
163.85
151.3
90.38
13.37
-167.14
-258.22
-244.37
-296.09
-304.23
-310.28
-314.9
-306.96
-285.23
-292.97
Book Value per Share
175.58
197.12
346
363.63
347.82
283.76
217.57
46.88
-91.33
-75.91
-128.39
-136.75
-143.47
-148.16
-140.21
-118.83
-126.24
Tangible Book Value per Share
4,247
4,247
8,956
8,956
8,956
8,956
8,956
8,956
8,956
8,956
8,956
8,956
8,956
8,956
8,956
8,956
8,956
Basic Weighted Avg Shares
762,187
1,036,506
1,833,207
1,643,634
993,413
1,112,556
2,221,076
1,538,823
2,555,488
1,220,775
884,575
980,326
1,375,280
1,741,978
1,731,480
1,863,646
1,894,707
Sales/Revenue/Turnover
14.05
13.14
11.9
11.24
-2.29
-18.28
-9.08
-7.8
-14.9
1.01
-7.77
6.82
-5.82
2.34
9.77
18.14
15.18
Operating Margin (%)
- -
4,660
9,899
11,924
14,886
11,831
8,859
9,583
8,134
4,502
5,453
5,381
6,302
6,010
5,905
6,189
6,108
Depreciation Expense
75,456
91,466
68,232
85,315
-126,985
-545,605
-564,291
-1,576,154
-840,972
120,697
-263,560
-73,307
-53,530
-41,151
73,032
194,597
190,871
Net Income, GAAP
20.05
18.26
28.59
17.81
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
26.33
21.15
22.59
Effective Tax Rate (%)
9.9
8.82
3.72
5.19
-12.78
-49.04
-25.41
-102.43
-32.91
9.89
-29.8
-7.48
-3.89
-2.36
4.22
10.44
10.07
Profit Margin (%)
182,756
254,126
2,307,810
1,998,537
626,725
439,367
21,445
-482,378
-1,147,112
-986,495
-1,355,923
-1,159,312
-1,210,148
-1,249,829
-1,287,903
-783,110
-1,084,825
Working Capital
65,589
77,743
180,158
164,586
110,260
84,948
60,661
439,703
355,133
481,226
444,429
425,561
222,816
175,852
582
61,716
93,053
LT Debt
745,601
837,067
3,098,912
3,256,810
3,115,194
2,541,493
1,948,626
419,861
-817,962
-679,840
-1,149,951
-1,224,804
-1,284,957
-1,326,955
-1,255,747
-1,064,285
-1,130,672
Total Equity
10.81
11.45
5.85
3.47
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
9.68
11.25
8.74
6.69
- -
- -
- -
- -
- -
-15.01
- -
- -
- -
- -
-5.05
-9.93
-10
Return on Capital (%)
10.83
11.62
7.84
7.19
-9
-50.41
-121.45
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Dec'24
Mar'25
Jun'25
ST Debt
463,378
450,392
344,521
LT Borrowings
247
174
92,774
LT Finance Leases
336
260
279
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
8,956
8,956
8,956
Market Capitalization
197,040
358,254
277,647

Working Capital

FRC

•

in mil. unless spec.
Dec'24
Mar'25
Jun'25
Total Current Assets
477,967
568,479
661,709
Cash, Cash Equivalents & STI
143,112
120,939
175,544
Accounts Receivable, Net
619,360
708,920
793,713
Inventories
41,584
72,770
23,326
Total Current Liabilities
1,765,870
1,841,707
1,746,534
Payables & Accruals
- -
- -
- -
ST Debt
463,378
450,392
344,521
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-35.03%
-1.19%
-15.25%
Free Cash Flow
- -
- -
383.21%
Net Income, GAAP
-52.99%
-46.66%
166.45%
Sales/Revenue/Turnover
14%
16.96%
7.63%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
429,558
454,086
477,741
370,096
1,731,480
2025
425,160
621,710
403,140
- -
1,863,646
2026
462,833
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
2.42
- -
- -
- -
8.15
2025
3.87
- -
- -
- -
21.73
2026
3.31
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
Whitehaven Coal Limited (WHITF)
SouthGobi Resources Ltd. (SGQRF)
Shougang Fushan Resources Group Limited (0639.HK)
Shanxi Lanhua Sci-Tech Venture Co.,Ltd (600123.SS)
Yankuang Energy Group Company Limited (1171.HK)
Arch Resources Inc (ARRHW)
Business
PT Exploitasi Energi Indonesia Tbk (CNKO.JK) operates as an integrated coal-based energy company in Indonesia, primarily engaged in coal mining and trading; construction, management, and operation of steam power plants; vessel leasing and shipping services; and port services. The company supplies coal to major domestic customers including PT Indonesia Power and Perusahaan Listrik Negara (PLN), with annual supply capacity reaching up to two million tons, and conducts operations through segments such as Coal Trading, Vessel Lease Services, Steam Power Plant, and Others. It targets the energy and electricity sectors, serving power utilities and industrial clients within Indonesia. Founded in 1999 as PT Central Korporindo International and renamed PT Exploitasi Energi Indonesia Tbk in 2010 following its initial public offering on the Indonesia Stock Exchange in 2001, the company maintains its headquarters in Jakarta, Indonesia, at Sinarmas MSIG Tower, Jl. Jend. Sudirman Kav. 21. Its activities are concentrated in Indonesia, encompassing coal extraction, logistics via vessel chartering, and power generation from coal-fired facilities. In recent developments, Singapore-based Anderson Bay Pte. Ltd. acquired a 10% stake in December 2024 at IDR 7 per share, followed by a mandatory tender offer that elevated its ownership to 45% earlier in 2025, signaling a potential backdoor listing strategy amid the company's special monitoring status due to negative equity. Additionally, the company completed an IDR 2.7 trillion rights offering to bolster its financial position and operational capabilities. These changes reflect strategic shifts toward ownership restructuring and capital infusion to support coal operations and possible renewable energy explorations.