1. Indonesia Stocks

  2. •

    Energy

  3. •

    Oil & Gas Equipment & Services
PT Elnusa Tbk

PT Elnusa Tbk

ELSA.JK
PT Elnusa TbkID flagIndonesia Stock Exchange
595.00
IDR
+35.00
- -
4.34TMarket Cap
PT Elnusa Tbk
ELSA.JK
(Indonesia Stock Exchange)

Recent

price

595.00

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
585.92
655.2
660.55
566.93
578.36
517.27
496.07
682.16
907.69
1,148.88
1,058.7
1,114.83
1,686.06
1,721.5
1,835.04
1,986.45
1,923.79
Revenue per Share
8.86
-5.94
17.69
32.82
58.34
51.43
42.6
33.86
37.86
48.84
34.13
14.9
51.8
68.94
97.78
98.43
83.19
Basic EPS, GAAP
-24.95
-67.86
-14.34
-17.29
-51.04
-68.33
-37.87
-38.85
-75.49
-89.34
-60.88
-47.05
-51.04
-66.2
-51.36
-61.55
-59.7
Free Cash Flow per Basic Share
25.03
2.78
0.99
2.08
16.47
39.75
10.45
4.34
5.08
9.46
12.21
10.24
7.45
25.9
27.57
39.11
- -
Dividend per Share
213.28
197.04
213.82
245.74
286.23
293.65
321.38
348.84
379.94
419.18
439.69
442.99
487.04
530.08
600.29
659.61
607.28
Book Value per Share
271.61
263.07
281.37
309.56
347.23
358.27
391.32
416.2
449.67
488.18
511.42
515.56
563.01
604.16
669.06
726.37
676.7
Tangible Book Value per Share
7,199
7,199
7,232
7,253
7,298
7,298
7,298
7,299
7,298
7,298
7,298
7,298
7,298
7,298
7,298
7,298
7,298
Basic Weighted Avg Shares
4,218,030
4,716,771
4,777,083
4,111,973
4,221,172
3,775,323
3,620,570
4,978,986
6,624,774
8,385,122
7,726,945
8,136,563
12,305,690
12,564,391
13,393,013
14,498,139
14,040,788
Sales/Revenue/Turnover
3.17
-0.41
5.28
8.55
10.49
12.34
11.26
6.92
5.75
6.36
5.76
4.17
4.16
5.53
6.08
6
5.68
Operating Margin (%)
- -
9,911
10,313
8,376
- -
7,458
8,694
7,840
7,629
6,209
6,163
5,578
2,471
3,107
2,210
6,428
-797
Depreciation Expense
63,795
-42,775
127,920
238,060
425,787
375,364
310,911
247,140
276,314
356,474
249,082
108,740
378,065
503,129
713,668
718,406
607,166
Net Income, GAAP
32.11
- -
35.76
28.05
23.67
25.21
24.44
23.17
21.46
23.63
27.78
46.3
17.3
18.57
19
19.13
21.86
Effective Tax Rate (%)
1.51
-0.91
2.68
5.79
10.09
9.94
8.59
4.96
4.17
4.25
3.22
1.34
3.07
4
5.33
4.96
4.32
Profit Margin (%)
795,582
488,794
623,906
932,022
858,357
630,734
610,935
621,684
1,041,609
1,194,035
1,643,858
1,885,550
1,725,838
1,872,178
1,651,269
2,554,693
1,798,635
Working Capital
425,797
469,476
531,464
495,773
248,868
295,954
33,939
- -
212,550
578,159
1,100,312
748,949
1,051,958
831,590
177,412
178,935
160,110
LT Debt
1,955,330
1,904,825
2,042,245
2,259,609
2,549,456
2,635,186
2,877,743
3,051,920
3,300,200
3,576,698
3,740,946
3,778,134
4,117,211
4,416,068
4,903,474
5,314,162
4,954,514
Total Equity
3.08
- -
5.47
8.5
11.45
11.19
9.27
7.58
7.81
9.46
6.45
3.59
8.34
10.38
11.32
11.59
10.43
Return on Invested Capital (%)
4.84
- -
6.57
10.37
17.17
14.23
10.88
8.25
8.87
10.08
6.96
3.5
9.92
11.61
14.95
14.19
12.8
Return on Capital (%)
4.2
-2.9
8.63
14.3
22
17.74
13.85
10.1
10.39
12.22
7.95
3.38
11.14
13.56
17.3
15.63
14.21
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Dec'24
Mar'25
Jun'25
ST Debt
979,590
912,162
774,075
LT Borrowings
153,439
145,697
137,955
LT Finance Leases
23,973
23,823
22,155
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
7,298
7,298
7,298
Market Capitalization
3,152,952
3,079,967
3,415,698

Working Capital

FRC

•

in mil. unless spec.
Dec'24
Mar'25
Jun'25
Total Current Assets
7,062,456
7,455,327
7,105,649
Cash, Cash Equivalents & STI
3,018,204
3,028,703
2,925,948
Accounts Receivable, Net
1,328,385
1,272,041
927,347
Inventories
515,267
643,592
523,735
Total Current Liabilities
5,411,187
5,633,243
5,307,014
Payables & Accruals
- -
- -
- -
ST Debt
979,590
912,162
774,075
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
7.3%
7.33%
8.38%
Free Cash Flow
5.17%
2.58%
19.84%
Net Income, GAAP
23.99%
53.39%
0.66%
Sales/Revenue/Turnover
15.87%
14.7%
8.25%
Total Cash Common Dividend
25.28%
50.52%
41.86%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
3,107,783
3,209,630
3,334,760
3,740,840
13,393,013
2025
3,727,628
3,237,560
4,020,752
- -
14,498,139
2026
3,616,611
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
25.1
- -
- -
- -
97.78
2025
25.57
- -
- -
- -
98.43
2026
25.97
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
27.57
2025
- -
- -
- -
- -
39.11
2026
- -
- -
- -
- -
- -
Similar Companies
SRJ Technologies Group Plc (SRJ.AX)
Jindal Drilling & Industries Limited (JINDRILL.NS)
Atlantis Subsea Indonesia Tbk. (ATLA.JK)
SBO AG (SLL.DE)
Core Laboratories N.V. (CLB)
Schlumberger Limited (SLB.PA)
Business
PT Elnusa Tbk (ELSA.JK) provides integrated energy services primarily in the oil and gas sector in Indonesia, encompassing upstream exploration and production support; energy distribution and logistics; and supporting services including geophysical data acquisition, seismic surveys, drilling, oilfield services, data processing and management, integrated IT and telecommunications, water treatment, fleet management, supply chain solutions, IoT products such as LORA devices and tracking systems, fuel and chemical trading, retail gas stations, mechanical maintenance, ship rental, and OCTG tubing manufacturing. The company operates through three main segments: Integrated Upstream Oil and Gas Services offering seismic data, drilling, and geophysical services; Oil and Gas Support Services providing data storage, remastering, warehousing, and engineering; and Energy Distribution and Logistics Services handling fuel transportation, petrochemical distribution, joint operations, and infrastructure. Founded in 1969 as PT Nusantara Electronics and renamed PT Elnusa Tbk in 1984, it maintains headquarters at Graha Elnusa, Jl. TB Simatupang Kav. 1B, Jakarta Selatan, Indonesia, and functions as a subsidiary of PT Pertamina Hulu Energi within the Pertamina group, with operations focused on Indonesia and strategic global alliances for seismic and drilling technologies. Recent developments include a July 2025 contract with PT Pertamina Hulu Rokan through subsidiary PT Elnusa Fabrikasi Konstruksi to supply over 35,000 OCTG tubing materials until 2025 using a call-off mechanism; a November 2025 cooperation agreement with PT Pertamina Geothermal Energy for two-phase geothermal technology development to expand into renewables; a seismic data acquisition project completed in April 2025 for Bayan Group's 25.85 km² coal mining area following a contract from September 2024 to March 2025 with PT Wahana Baratama Mining; and a diversification strategy targeting coal and nickel mining exploration to boost non-oil and gas contributions.