YOLFTbeta
LP

Multi Prima Sejahtera Tbk

LPIN · JK · Consumer Cyclical / Auto Parts

462.00IDR+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close462.00
Open470.00
Day Range462.00 – 470.00
52-Week Range360.00 – 450.00
Volume61.40K
Market Cap181.90B
P/E (TTM)7.00
Forward P/E0.00
EPS61.18
Dividend Yield10.51%
Beta-0.26
50-Day Avg425.80
200-Day Avg431.15

About

PT Multi Prima Sejahtera Tbk manufactures and markets spark plugs and auto parts under the Champion brand in Indonesia and internationally. It is also involved in general trading and investments; industrial; and trade, services, development, and printing services. In addition, the company exports its products. The company was founded in 1982 and is headquartered in Tangerang, Indonesia. PT Multi Prima Sejahtera Tbk is a subsidiary of PT Multipolar Tbk.

Company Details

  • SectorConsumer Cyclical
  • IndustryAuto Parts
  • CEOMr. Herry Senjaya
  • Employees150
  • HeadquartersKarawaci Office Park, Tangerang, Indonesia, 15139, Indonesia
  • Websitehttps://www.multiprimasejahtera.net

Leadership

  • Mr. Herry SenjayaPresident Director · b. 1972
  • Chandra JhonatanHead of Marketing
  • Haris MulyonoHead of Human Resources
  • Abraham WijanarkoHead of Production
  • Fenny WjayaChief of Head Office
  • Mr. Rivaldi Yason SantosoCompany Secretary

Financials

Income Statement

Currency: IDR2000-12-312001-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue36.23B38.15B49.15B59.25B58.09B59.52B62.96B68.74B77.23B70.16B77.79B141.75B102.95B95.21B88.36B103.07B120.48B172.64B137.41B153.77B165.69B
Growth (%)-+5.29%+28.85%+20.54%-1.96%+2.46%+5.78%+9.18%+12.36%-9.16%+10.88%+82.22%-27.37%-7.51%-7.20%+16.65%+16.89%+43.30%-20.40%+11.90%+7.75%
Cost of Revenue28.33B32.28B32.73B41.89B36.81B34.27B34.93B41.51B49.78B51.16B58.50B107.83B77.49B71.96B70.42B80.11B94.03B130.80B96.77B108.48B114.74B
Gross Profit-------27.22B27.45B18.99B19.29B33.91B25.46B23.25B17.94B22.96B26.45B41.84B40.64B45.29B50.95B
Gross Margin-------39.60%35.54%27.07%24.80%23.93%24.73%24.42%20.30%22.28%21.95%24.23%29.57%29.45%30.75%
Operating Expense-------18.02B15.85B18.14B58.40B104.77B19.53B20.29B21.25B21.59B20.78B21.62B23.56B25.12B24.94B
Operating Income--4.45B4.48B6.14B8.91B7.35B9.21B11.60B852.10M-39.11B-70.86B5.92B2.96B-3.31B1.36B5.67B20.22B17.08B20.16B26.01B
Operating Margin--9.06%7.56%10.57%14.97%11.68%13.40%15.03%1.21%-50.28%-49.99%5.75%3.11%-3.75%1.32%4.71%11.71%12.43%13.11%15.70%
EBITDA-------12.16B12.37B1.69B-1.28B-32.52B204.45B10.88B753.23M9.11B8.20B27.16B17.18B39.62B26.92B
EBITDA Margin-------17.69%16.02%2.41%-1.64%-22.95%198.59%11.43%0.85%8.84%6.80%15.73%12.50%25.77%16.25%
Net Income--18.03B4.76B10.21B14.12B11.32B16.60B8.55B-9.42B-14.13B-50.88B191.98B32.96B29.92B6.73B23.41B26.67B18.97B34.20B33.04B
Net Income Margin--36.69%8.04%17.58%23.73%17.98%24.15%11.08%-13.42%-18.16%-35.89%186.48%34.62%33.86%6.53%19.43%15.45%13.80%22.24%19.94%
R&D-----------74.46M19.75M--------
R&D as % of Total Revenue-----------0.05%0.02%--------
Interest Expense000000000000174.06B219.99M17.75M1.02M015.84M21.88M6.63M0
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%169.07%0.23%0.02%0.00%0.00%0.01%0.02%0.00%0.00%

Balance Sheet

Currency: IDR2000-12-312001-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets76.37B66.35B139.25B182.94B137.91B150.94B157.37B172.27B196.39B180.78B324.05B477.84B268.12B301.60B324.92B337.79B310.88B337.44B340.62B372.24B379.57B
Total Liabilities49.50B53.07B61.41B100.29B45.10B44.00B39.12B33.00B47.33B39.24B207.56B426.24B36.66B28.03B21.62B27.83B26.86B32.68B22.95B30.67B24.44B
Total Equity26.88B13.28B77.84B82.60B92.81B106.94B118.26B134.86B143.41B132.16B118.54B66.80B231.46B265.77B295.50B302.17B276.23B296.96B309.87B333.78B347.33B
Cash17.01B11.06B64.37B20.39B18.00B38.73B36.51B49.14B51.90B7.82B56.03B91.03B31.17B60.46B79.64B97.78B45.79B13.63B35.39B68.32B57.84B
Total Debt--------6.05B6.19B22.89B156.01B265.20M138.67M--146.92M-128.27M--
Net Debt--------49.14B-45.86B-1.63B-56.03B-91.03B-30.91B-60.32B-79.64B-97.78B-45.64B-13.63B-35.27B-68.32B-57.84B

Cash Flow

Currency: IDR2000-12-312001-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow--9.62B-1.23B18.38B4.34B5.78B-8.04B-19.17B39.90B-50.77B5.31B-15.04B22.44B16.26B1.71B-19.97B21.60B46.06B6.68B
Investing Cash Flow45.67B383.15M49.26B--4.85B-3.04B4.25B-670.81M-83.85B-88.49B148.46B-10.34B-818.81M190.72M-3.91B-6.77B6.08B-2.14B2.20B
Financing Cash Flow-------3.28B839.97M-24.30B92.15B173.72B-213.66B54.32B-1.99B1.65B-50.30B-4.60B-6.49B-10.70B-19.01B
Capital Expenditure656.05M124.62M738.32M145.41M23.60M1.30B1.06B2.06B752.44M670.81M68.85B88.06B1.60B337.85M818.81M599.28M4.10B396.87M435.44M2.14B228.43M
Free Cash Flow-------3.73B-8.79B-19.84B-28.96B-138.84B3.71B-15.38B21.62B15.67B-2.40B-20.36B21.16B43.93B6.45B
Dividends Paid1.75B------------49.73B49.73B49.73B49.73B6.34B6.34B10.55B19.01B
FCF to OCF-------64.40%109.36%103.50%-72.57%273.45%69.91%102.25%96.35%96.32%-140.64%101.99%97.98%95.36%96.58%
Dividend Paid to FCF--------------323.40%229.98%317.42%-2072.84%-31.13%29.96%24.02%294.47%

Earnings

Report DateNov 1, 2007Mar 13, 2008May 6, 2008Aug 6, 2008Nov 4, 2008Sep 9, 2009Mar 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, 2017Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023
EPS Estimate---------------------------------------------------
EPS Actual32.601.2012.7011.106.75-19.3511.437.5613.656.4213.66-4.9214.57-3.185.43-11.72-20.3016.872.08-43.72-35.5643.97-33.39-38.76-41.57-5.99-23.21-40.94-26.5318.8721.2516.0021.4218.4819.0716.1616.6814.220.746.56-5.6812.7111.6411.0019.7319.159.8217.3616.4219.7610.93
Surprise---------------------------------------------------
TimingPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-market---------------------------------------------

Key Statistics & Ratios

Market Cap181.90B
Enterprise Value183.60B
Trailing P/E7.00
Forward P/E0.00
Price / Sales1.04
Price / Book0.00
EPS61.18
Book Value812.25
Revenue (TTM)175.24B
Gross Profit (TTM)57.21B
EBITDA31.64B
Profit Margin18.35%
Operating Margin20.35%
Return on Equity9.28%
Return on Assets5.02%
Shares Outstanding425.00M
Shares Float77.75M
Beta-0.26
Dividend Yield10.51%
Dividend Rate45.00
Payout Ratio0.00%

Dividends

20261×
45.00May 8, 2026
20251×
45.00Jun 5, 2025
20241×
25.00May 21, 2024
20231×
15.00Jun 8, 2023
20221×
15.00Jun 14, 2022
20211×
117.00Aug 3, 2021

Stock Splits

  • May 24, 20194:1
  • May 18, 20175:1