Sinergi Inti Plastindo

ESIP · JK · Consumer Cyclical / Packaging & Containers

97.00IDR+25.00 (+34.72%)

Price History

Full chart

Market Stats

Previous Close72.00

Open74.00

Day Range74.00 – 97.00

52-Week Range53.79 – 237.06

Volume245.56M

Market Cap104.34B

P/E (TTM)31.44

Forward P/E0.00

EPS2.99

Dividend Yield1.06%

Beta1.97

50-Day Avg120.62

200-Day Avg107.38

About

PT Sinergi Inti Plastindo Tbk produces and distributes plastic packaging products in Indonesia. It offers high density polyethylene; low density polyethylene / low linear density polyethylene, including plastic and courier bags; PVC cling wrap; and degradable sealed bags. The company was founded in 2001 and is headquartered in Jakarta Selatan, Indonesia.

Company Details

SectorConsumer Cyclical
IndustryPackaging & Containers
CEOMr. Eric Budisetio Kurniawan
Employees10
HeadquartersSimprug Garden Office N0. 9D, Jakarta Selatan, Indonesia, 12220, Indonesia
Websitehttps://sinergiplastama.co.id

Leadership

Mr. Eric Budisetio KurniawanPresident Director · b. 1975
Ms. Sherlie Asih AtmajaFinance & Accounting Manager and Corporate Secretary · b. 1991
Yusuf .Marketing Manager
Dewi HanditaHead of Internal Audit

Financials

Income Statement

Currency: IDR	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	35.13B	32.67B	48.20B	53.53B	47.41B	53.93B	65.15B	62.08B	61.15B	57.97B
Growth (%)	-	-7.01%	+47.56%	+11.05%	-11.44%	+13.77%	+20.81%	-4.71%	-1.50%	-5.21%
Cost of Revenue	30.76B	29.10B	42.25B	47.07B	40.06B	46.96B	59.61B	58.34B	57.13B	53.32B
Gross Profit	4.37B	3.57B	5.95B	6.46B	7.35B	6.97B	5.55B	3.75B	4.02B	4.65B
Gross Margin	12.44%	10.93%	12.35%	12.07%	15.50%	12.92%	8.51%	6.03%	6.58%	8.02%
Operating Expense	1.18B	1.09B	1.46B	2.55B	2.73B	3.07B	3.03B	2.55B	2.90B	3.25B
Operating Income	3.19B	2.48B	4.49B	3.92B	4.62B	3.90B	2.52B	1.20B	1.13B	1.40B
Operating Margin	9.09%	7.60%	9.31%	7.32%	9.75%	7.23%	3.87%	1.93%	1.84%	2.41%
EBITDA	4.42B	3.83B	5.86B	5.56B	6.23B	5.57B	4.42B	2.83B	3.53B	4.16B
EBITDA Margin	12.57%	11.71%	12.16%	10.39%	13.14%	10.32%	6.78%	4.56%	5.78%	7.18%
Net Income	287.37M	275.90M	1.25B	1.19B	1.74B	611.43M	916.70M	877.52M	879.55M	1.44B
Net Income Margin	0.82%	0.84%	2.60%	2.23%	3.67%	1.13%	1.41%	1.41%	1.44%	2.48%
Interest Expense	0	0	0	2.35B	2.57B	3.10B	1.30B	192.17M	148.89M	93.10M
Interest Expense % of Total Revenue	0.00%	0.00%	0.00%	4.39%	5.42%	5.74%	2.00%	0.31%	0.24%	0.16%

Balance Sheet

Currency: IDR	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	28.80B	34.93B	40.66B	75.61B	77.92B	84.58B	98.50B	100.61B	101.58B	101.08B
Total Liabilities	18.61B	23.54B	25.94B	24.04B	25.19B	31.05B	3.22B	4.30B	4.37B	2.98B
Total Equity	10.19B	11.40B	14.72B	51.57B	52.74B	53.53B	95.28B	96.32B	97.22B	98.10B
Cash	158.71M	607.67M	618.17M	1.13B	1.46B	1.37B	2.10B	3.57B	4.09B	5.58B
Total Debt	17.09B	19.76B	20.86B	17.71B	23.42B	27.93B	1.61B	1.44B	3.84B	1.27B
Net Debt	16.93B	19.15B	20.24B	16.57B	21.96B	26.55B	-489.45M	-2.13B	-242.18M	-4.31B

Cash Flow

Currency: IDR	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	-70.99M	1.06B	-806.52M	3.89B	1.44B	-914.05M	2.25B	3.54B	2.63B	4.37B
Investing Cash Flow	-4.55M	-161.78M	-180.20M	-39.32B	-2.39B	-2.49B	-15.00B	-1.47B	-685.17M	-566.26M
Financing Cash Flow	-1.46B	-454.20M	997.21M	35.95B	1.28B	3.32B	13.48B	-602.89M	-1.42B	-2.31B
Capital Expenditure	4.55M	161.78M	180.20M	39.32B	2.39B	2.49B	15.00B	1.47B	1.02B	598.26M
Free Cash Flow	-75.54M	903.15M	-986.72M	-35.44B	-958.06M	-3.41B	-12.76B	2.07B	1.61B	3.77B
Dividends Paid	2.00B	2.00B	2.00B	2.00B	595.78M	0	-	-	-	554.98M
FCF to OCF	106.41%	84.81%	122.34%	-911.29%	-66.72%	372.67%	-567.46%	58.56%	61.14%	86.32%
Dividend Paid to FCF	-2647.72%	221.45%	-202.69%	-5.64%	-62.19%	0.00%	-	-	-	14.71%

Earnings

Report Date	Mar 31, 2020	Jun 30, 2020	Sep 30, 2020	Dec 31, 2020	Mar 31, 2021	Jun 30, 2021	Sep 30, 2021	Dec 31, 2021	Mar 31, 2022	Jun 30, 2022	Sep 30, 2022	Dec 31, 2022	Mar 31, 2023	Jun 30, 2023
EPS Estimate	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EPS Actual	0.48	0.58	0.29	0.90	0.05	0.06	1.19	-0.51	1.52	0.12	0.05	-0.86	0.13	0.09
Surprise	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Timing	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Key Statistics & Ratios

Market Cap104.34B

Enterprise Value126.53B

Trailing P/E31.44

Forward P/E0.00

Price / Sales1.74

Price / Book0.00

EPS2.99

Book Value90.03

Revenue (TTM)59.83B

Gross Profit (TTM)6.74B

EBITDA4.68B

Profit Margin3.93%

Operating Margin0.50%

Return on Equity2.38%

Return on Assets1.61%

Shares Outstanding1.11B

Shares Float436.40M

Beta1.97

Dividend Yield1.06%

Dividend Rate1.00

Payout Ratio0.00%

Dividends

20261×

0.50Jul 9, 2026

20251×

0.50Nov 10, 2025

20201×

0.77Sep 1, 2020