YOLFTbeta
PT Fajar Surya Wisesa Tbk

PT Fajar Surya Wisesa Tbk

FASW · JK · Consumer Cyclical / Packaging & Containers

5,312.50IDR+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close5,312.50
Open5,312.50
Day Range5,312.50 – 5,312.50
52-Week Range5,312.50 – 5,312.50
Volume0
Market Cap17.56T
P/E (TTM)0.00
Forward P/E0.00
EPS-434.56
Dividend Yield0.00%
Beta0.20
50-Day Avg5,312.50
200-Day Avg5,312.50

About

PT Fajar Surya Wisesa Tbk, together with its subsidiaries, engages in the manufacture and sale of packaging papers in Indonesia and other Asian countries. It offers coated duplex boards for use in light-weight packaging materials of pharmaceutical products, shoes, household goods, processed foods, and consumer electronics. The company also provides container board products, such as brown packaging paper that is used for the outer layers of corrugated sheets; fluting paper for the construction of carton boxes; and white liner board for industrial packaging and box making. It sells its products directly to industrial and consumer goods manufacturing companies. The company was founded in 1987 and is headquartered in Jakarta Pusat, Indonesia. PT Fajar Surya Wisesa Tbk operates as a subsidiary of Scgp Solutions (Singapore) Pte Ltd.

Company Details

  • SectorConsumer Cyclical
  • IndustryPackaging & Containers
  • CEOMr. Yustinus Yusuf J. Kusumah
  • Employees2.70K
  • HeadquartersJl. Abdul Muis 32, Jakarta Pusat, Indonesia, 10160, Indonesia
  • Websitehttps://www.fajarpaper.com

Leadership

  • Mr. Yustinus Yusuf J. KusumahPresident Director · b. 1968
  • Nopchai ChansonthisakulFinance Manager
  • Mr. Marco HardyHead of Corporate Finance & Corporate Secretary · b. 1979
  • Else R. SilvanaHead of Marketing & Sales
  • . KurniawanHead of Human Resources Department · b. 1976
  • Mr. Ronny Hernawan ChandraChairman of Internal Audit Unit · b. 1986
  • Jefri D. TambunanHead of Human Resources
  • Efendy SugijantoHead of Controlling & Corporate Tax

Financials

Income Statement

Currency: IDR2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue1.26T1.18T1.17T1.21T1.43T1.51T1.69T2.66T3.03T2.73T3.39T4.12T3.99T4.96T5.46T4.96T5.87T7.34T9.94T8.27T7.91T11.93T10.89T7.72T7.70T8.10T
Growth (%)--6.53%-0.52%+2.88%+18.15%+5.57%+12.39%+56.86%+13.98%-9.70%+23.88%+21.79%-3.30%+24.40%+10.00%-9.11%+18.44%+24.89%+35.45%-16.80%-4.34%+50.86%-8.74%-29.08%-0.32%+5.25%
Cost of Revenue839.75B863.41B851.26B914.34B1.05T1.14T1.33T1.98T2.38T2.20T2.74T3.51T3.51T4.24T4.88T4.57T4.70T5.92T6.92T6.46T6.68T10.32T9.90T7.70T8.11T8.19T
Gross Profit---------536.81B646.50B611.81B481.44B717.69B576.51B389.96B1.18T1.41T3.02T1.81T1.23T1.62T991.97B19.63B-414.32B-83.05B
Gross Margin---------19.64%19.09%14.84%12.07%14.47%10.56%7.86%20.06%19.26%30.37%21.89%15.58%13.55%9.11%0.25%-5.38%-1.03%
Operating Expense---------112.28B134.66B173.66B170.46B227.99B252.47B236.40B203.57B255.31B463.97B289.13B538.05B565.10B552.29B443.25B440.59B420.65B
Operating Income189.01B50.58B89.42B72.92B137.31B136.67B133.05B413.72B389.29B424.54B511.84B438.15B310.98B489.70B324.04B153.56B975.01B1.16T2.55T1.52T693.98B1.05T439.68B-423.62B-854.91B-503.70B
Operating Margin14.97%4.29%7.62%6.04%9.62%9.07%7.86%15.58%12.86%15.53%15.12%10.63%7.80%9.87%5.94%3.10%16.60%15.78%25.71%18.39%8.77%8.82%4.04%-5.49%-11.11%-6.22%
EBITDA---------705.15B547.94B330.69B131.99B36.07B263.96B3.64B1.01T1.10T2.28T1.49T598.35B1.05T450.58B-376.51B-875.17B-551.64B
EBITDA Margin---------25.80%16.18%8.02%3.31%0.73%4.84%0.07%17.19%15.04%22.98%18.07%7.56%8.80%4.14%-4.88%-11.37%-6.81%
Net Income--177.49B52.90B4.69B5.83B101.73B121.97B36.55B276.73B283.00B132.34B5.29B-249.06B86.75B-308.90B778.01B595.87B1.41T968.83B353.30B617.43B119.93B-625.87B-1.11T-1.14T
Net Income Margin--15.12%4.38%0.33%0.39%6.01%4.59%1.21%10.12%8.36%3.21%0.13%-5.02%1.59%-6.23%13.24%8.12%14.14%11.72%4.47%5.17%1.10%-8.10%-14.36%-14.02%
Interest Expense000000000177.29B151.79B148.62B120.21B000000271.12B228.20B203.10B271.08B405.52B499.25B404.27B
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%6.49%4.48%3.60%3.01%0.00%0.00%0.00%0.00%0.00%0.00%3.28%2.88%1.70%2.49%5.25%6.49%4.99%

Balance Sheet

Currency: IDR2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets3.17T2.82T2.72T2.63T2.63T2.88T3.42T3.77T3.72T3.67T4.50T4.94T5.58T5.69T5.58T6.99T8.58T9.37T10.97T10.75T11.51T13.30T12.88T12.55T12.66T12.23T
Total Liabilities2.51T1.98T1.71T1.56T1.56T1.81T2.25T2.47T2.41T2.09T2.68T3.13T3.77T4.13T3.94T4.55T5.42T6.08T6.68T6.06T6.93T8.21T7.87T8.18T9.34T6.49T
Total Equity654.22B836.46B1.01T1.07T1.07T1.07T1.17T1.30T1.31T1.58T1.81T1.80T1.81T1.56T1.64T2.45T3.16T3.29T4.29T4.69T4.58T5.09T5.01T4.36T3.32T5.74T
Cash32.84B34.89B25.33B35.25B27.49B41.36B27.16B170.04B168.65B168.83B169.88B42.22B72.87B80.31B60.99B63.78B223.74B287.86B355.23B101.26B102.31B145.03B84.48B75.69B71.96B112.78B
Total Debt---------1.45T1.99T2.23T2.54T3.07T2.19T3.50T4.02T4.19T4.21T4.25T4.70T6.30T6.06T6.36T7.47T4.37T
Net Debt---------1.28T1.82T2.18T2.46T2.98T2.13T3.43T3.80T3.90T3.86T4.15T5.16T6.15T5.98T6.28T7.39T4.26T

Cash Flow

Currency: IDR2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow77.11B220.70B152.56B161.17B119.52B100.37B88.77B97.14B1.11T276.73B283.00B132.34B5.29B-249.06B86.75B-308.90B778.01B595.87B1.41T1.12T454.88B171.12B130.83B284.19B-721.99B-370.70B
Investing Cash Flow----------125.26B-810.59B-648.86B-303.87B-174.58B-195.07B-525.80B-1.29T-340.85B-1.03T-812.33B-768.14B-492.52B-602.06B-491.17B-341.67B-188.09B
Financing Cash Flow-----182.01B417.78B139.93B--742.71B-353.29B-1.39T-87.68B-27.90B-1.15T455.69B-761.95B-708.46B-635.97B-557.86B314.30B364.13B-1.03T198.19B951.68B707.86B
Capital Expenditure26.96B4.27B19.87B50.57B62.58B190.59B409.40B97.85B36.61B125.15B807.83B648.94B294.32B164.76B195.35B530.82B1.29T353.48B1.03T810.17B762.32B490.17B601.88B493.40B344.69B188.60B
Free Cash Flow---------151.58B-524.82B-516.60B-289.02B-413.81B-108.61B-839.71B-507.60B242.39B377.17B306.05B-307.44B-319.05B-471.05B-209.21B-1.07T-559.31B
Dividends Paid2.48B-------24.78B-56.99B141.24B---37.17B59.47B450.98B401.42B569.91B455.93B173.45B294.87B56.99B0-
FCF to OCF---------54.78%-185.45%-390.36%-5461.06%166.15%-125.20%271.84%-65.24%40.68%26.84%27.42%-67.59%-186.45%-360.06%-73.62%147.74%150.88%
Dividend Paid to FCF-----------10.86%-27.34%----4.43%-11.72%186.06%106.43%186.22%-148.30%-54.36%-62.60%-27.24%0.00%-

Earnings

Report DateSep 30, 2006Dec 31, 2006Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Jun 30, 2016Sep 30, 2016Dec 31, 2016Mar 31, 2017Jun 30, 2017Sep 30, 2017Dec 31, 2017Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020
EPS Estimate--------------------------------------
EPS Actual7.342.251.34-20.970.9320.8427.1624.64-120.19-32.1281.66-28.37-13.49-4.80-43.01-12.66-117.4548.4698.6564.41114.0436.8859.5114.3341.73124.91131.5845.75172.72217.12169.3990.1665.8365.61-130.99218.974.3050.29
Surprise--------------------------------------
Timing--------------------------------------

Key Statistics & Ratios

Market Cap17.56T
Enterprise Value21.24T
Trailing P/E0.00
Forward P/E0.00
Price / Sales2.08
Price / Book3.26
EPS-434.56
Book Value1,808.77
Revenue (TTM)8.44T
Gross Profit (TTM)409.78B
EBITDA329.45B
Profit Margin-6.60%
Operating Margin8.15%
Return on Equity-9.72%
Return on Assets-0.09%
Shares Outstanding3.22B
Shares Float7.18M
Beta0.20
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20231×
22.42Mar 31, 2023
20221×
116.00Apr 1, 2022
20211×
68.23Apr 5, 2021
20201×
179.36Mar 23, 2020
20191×
224.20Apr 24, 2019
20182×
97.48Nov 15, 201860.44May 3, 2018
20172×
53.61Nov 22, 2017123.80May 17, 2017
20161×
23.39Sep 6, 2016
20151×
14.62May 27, 2015
20112×
11.70Oct 28, 201143.86Jun 7, 2011
20101×
22.42May 31, 2010
20081×
9.75Jun 26, 2008