PT Sona Topas Tourism Industry Tbk

PT Sona Topas Tourism Industry Tbk

SONA.JK
PT Sona Topas Tourism Industry TbkID flagIndonesia Stock Exchange
2,270.00
IDR
+40.00
- -
1.50TMarket Cap
PT Sona Topas Tourism Industry Tbk
SONA.JK
(Indonesia Stock Exchange)

Recent

price

2,270.00

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
854.72
1,169.16
1,293.36
1,516.38
1,842.74
2,178.57
2,142.03
2,389.44
2,999.39
2,640.13
370.7
102.46
481.34
1,068.55
1,284.72
1,358.38
1,391
Revenue per Share
97.5
109.52
137.18
79.72
162.82
55.66
-21.97
81.57
186.2
118.08
-198.38
-86.41
-72.79
-14.86
58.26
134.46
129.48
Basic EPS, GAAP
-27.58
-196.8
-7.07
-17.86
-146.96
-83.3
-24.68
-85
-28.3
-15.7
-3.75
-4.83
-15.34
-14.55
-18.41
-27.67
-15.07
Free Cash Flow per Basic Share
- -
45.5
- -
45.5
- -
- -
160
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
380.61
435.45
571.12
619.46
779.88
841.64
652.19
731.2
918.34
1,023.89
827
743.2
670.82
659.53
725.45
867.97
873.12
Book Value per Share
381.05
657.55
795.34
845.32
1,007.44
1,070.76
882.59
961.65
1,150.51
1,257.68
1,062.07
978.18
905.68
894.29
960.19
1,102.77
1,107.91
Tangible Book Value per Share
662
662
662
662
662
662
662
662
662
662
662
662
662
662
662
662
662
Basic Weighted Avg Shares
565,995
774,454
856,720
1,004,448
1,220,632
1,443,084
1,418,883
1,582,767
1,986,798
1,748,820
245,552
67,871
318,841
707,805
851,002
899,788
921,398
Sales/Revenue/Turnover
15.25
14.91
15.12
16.64
12.38
6.85
-0.1
6.38
11.02
6.35
-67.85
-159.05
-19.31
4.25
5.19
12.49
11.6
Operating Margin (%)
- -
33,411
39,105
37,395
39,930
69,668
79,465
75,220
79,740
74,826
63,639
39,656
77,881
84,404
73,988
67,941
70,431
Depreciation Expense
64,564
72,544
90,866
52,806
107,852
36,870
-14,552
54,034
123,337
78,219
-131,404
-57,241
-48,218
-9,845
38,592
89,068
85,768
Net Income, GAAP
20.29
21.92
23.48
39.22
24.93
35.14
- -
21.84
24.2
24.97
- -
- -
- -
137.4
18.92
24.09
24.56
Effective Tax Rate (%)
11.41
9.37
10.61
5.26
8.84
2.55
-1.03
3.41
6.21
4.47
-53.51
-84.34
-15.12
-1.39
4.53
9.9
9.31
Profit Margin (%)
2,650
319,626
472,288
471,984
498,518
529,829
437,449
455,928
608,604
692,411
634,434
569,665
475,304
482,842
514,498
601,616
587,244
Working Capital
44,500
- -
167,499
190,833
170,777
160,342
124,784
86,822
48,047
- -
903
- -
152,152
114,196
106,944
73,713
51,107
LT Debt
252,331
435,563
526,831
559,940
667,329
709,274
584,628
636,998
762,099
833,088
703,514
647,945
599,925
592,377
636,029
730,473
733,881
Total Equity
19.97
19.9
15.93
13.1
13.36
7.06
- -
10.35
20.09
9.4
- -
- -
- -
-1.4
4.58
10.19
9.68
Return on Invested Capital (%)
22.5
21.55
21.35
10.19
17.48
6.34
- -
10.38
19.77
11.54
- -
- -
- -
-1.98
7.13
14.08
13.68
Return on Capital (%)
29.38
26.84
27.26
13.39
23.27
6.87
-2.94
11.79
22.58
12.16
-21.44
-11.01
-10.3
-2.23
8.41
16.88
16.1
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
42,472
55,885
75,696
LT Borrowings
- -
- -
- -
LT Finance Leases
73,712
73,713
51,107
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
662
662
662
Market Capitalization
2,888,064
1,410,912
1,377,792

Working Capital

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
746,932
748,974
746,202
Cash, Cash Equivalents & STI
671,305
670,022
672,859
Accounts Receivable, Net
3,294
2,226
2,640
Inventories
69,928
73,561
66,911
Total Current Liabilities
170,445
147,357
158,957
Payables & Accruals
- -
- -
- -
ST Debt
42,472
55,885
75,696
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
1.04%
1.13%
14.85%
Free Cash Flow
30.48%
63.62%
50.35%
Net Income, GAAP
-130.01%
-102.6%
130.79%
Sales/Revenue/Turnover
38.28%
89.07%
5.73%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
173,137
201,706
272,549
203,610
851,002
2025
176,727
229,657
272,176
221,228
899,788
2026
198,337
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-5.6
- -
- -
- -
58.26
2025
10.13
- -
- -
- -
134.46
2026
5.15
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Business
PT Sona Topas Tourism Industry Tbk engages in travel-related businesses in Indonesia, operating through three primary divisions: Travel Services, Duty Free Shops, and Retail Shops. The Travel Services segment provides domestic and international travel agency services, including selling tours and travel tickets, handling travel-related documentation, and organizing tours. The Duty Free Shops segment operates duty-free retail outlets primarily in Bali, Jakarta, and Medan, catering mainly to international tourists with premium, tax-free products. The Retail Shops segment operates retail stores in Bali, Jakarta, Batam, Medan, and Makassar, offering products such as souvenirs and convenience items targeted at both local and international tourists. Founded in 1978 and headquartered in Jakarta Selatan, Indonesia, the company was formerly known as PT Sona Tour and changed its name to PT Sona Topas Tourism Industry Tbk in October 1990. In terms of recent developments, the company has focused on operational efficiency improvements and strategic expansion of its retail and duty-free shop footprint to capture growing tourism demand, particularly in Bali. It has also benefited from the backing of LVMH (Louis Vuitton Moët Hennessy), a global leader in luxury brands, which influences its positioning toward premium and exclusive offerings. Financially, the company has demonstrated growth in revenue from its duty-free and retail operations and has reduced costs related to leasing and travel agency commissions, reflecting better operational management in recent years. PT Sona Topas Tourism Industry Tbk also maintains subsidiaries such as PT Inti Dufree Promosindo, PT Karya Prima Unggulan, and PT Sukses Garda Mulia for managing various retail and duty-free operations. PT Sona Topas Tourism Industry Tbk targets a mix of domestic and international consumers, especially tourists, with its broad range of products and services across Indonesia. Its business segments and geographic operations reflect a comprehensive approach to the tourism and retail markets, supporting Indonesia’s tourism industry growth through travel services and premium retail offerings. The company’s strategic emphasis on duty-free shopping and retail aligns with Indonesia’s growing international tourist influx, maintaining its market position since its initial public offering in 1992 and its continuous business evolution in response to tourism trends and consumer preferences.