YOLFTbeta
Bank Mayapada Internasional

Bank Mayapada Internasional

MAYA · JK · Financial Services / Banks - Regional

162.00IDR+1.00 (+0.62%)

Price History

Full chart

Market Stats

Previous Close161.00
Open163.00
Day Range160.00 – 165.00
52-Week Range158.00 – 304.00
Volume170.70K
Market Cap5.16T
P/E (TTM)76.36
Forward P/E0.00
EPS2.58
Dividend Yield0.00%
Beta0.29
50-Day Avg200.02
200-Day Avg203.67

About

PT Bank Mayapada Internasional Tbk engages in providing commercial banking products and services in Indonesia. The company provides savings and current accounts, and time deposits, as well as certificates of deposit. It offers working capital loan, such as overdraft loan facility, fixed, import and export, and syndicated; housing loan, vehicle, multipurpose, channeling, and small business loans; bank guarantees; investment and bancassurance products; and safe box, payroll, and clearing services. In addition, the company e-banking services; and lalu lintas giral, real time gross settlement, and foreign exchange transaction services. PT Bank Mayapada Internasional Tbk was founded in 1989 and is based in Jakarta, Indonesia.

Company Details

  • SectorFinancial Services
  • IndustryBanks - Regional
  • CEOMr. Hariyono Tjahjarijadi M.B.A.
  • Employees2.62K
  • HeadquartersMayapada Tower, Jakarta, Indonesia, 12920, Indonesia
  • Websitehttps://www.bankmayapada.com

Leadership

  • Mr. Hariyono Tjahjarijadi M.B.A.President Director · b. 1957
  • Sylvia NathaliaHead of Finance Budget & Investor Relations Division
  • Judi Astuti SantosoHead of Legal Division
  • Mr. A. Chandra KurniawanCompliance & AML Division Head
  • Husein AdiwidjajaHead of Marketing & Communication Division
  • Ms. Alice Roshadi S.ThHead of Human Resources Division · b. 1955
  • Yohanes Ali Surya Gading S.Wholesale Recovery Division Head
  • Ms. Trijanti SetiawanMIS Accounting Tax & Reporting Division Head
  • Testo Tjandra MMCredit Risk Division Head
  • Ms. Elizabeth SindawatiProcurement & General Affairs Division Head

Financials

Income Statement

Currency: IDR2000-12-312001-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue84.50B154.83B485.13B504.77B640.19B933.29B1.07T1.37T1.74T2.36T3.61T5.05T6.07T7.03T8.06T9.01T5.26T6.40T7.80T8.85T11.27T12.97T
Growth (%)-+83.22%+213.33%+4.05%+26.83%+45.78%+14.79%+28.23%+26.40%+35.97%+52.71%+40.08%+20.18%+15.86%+14.60%+11.76%-41.58%+21.52%+21.91%+13.54%+27.35%+15.06%
Cost of Revenue----330.10B529.09B567.06B714.11B821.15B1.25T2.45T3.31T3.61T4.38T5.03T6.02T5.02T5.93T5.89T6.87T8.84T10.13T
Gross Profit----310.09B404.20B504.29B659.68B915.36B1.11T1.16T1.74T2.46T2.65T3.04T2.99T238.58B466.31B1.90T1.98T2.43T2.84T
Gross Margin----48.44%43.31%47.07%48.02%52.71%46.99%32.15%34.55%40.51%37.66%37.66%33.19%4.53%7.29%24.40%22.41%21.55%21.89%
Operating Expense----249.94B344.50B398.53B429.20B564.22B599.85B587.31B866.79B1.37T1.74T2.43T2.28T134.13B394.10B1.85T1.93T2.37T2.79T
Operating Income--381.11B334.90B60.15B59.70B105.76B230.48B351.14B509.63B571.98B878.21B1.09T910.15B600.93B714.69B104.45B72.21B53.79B54.61B57.37B45.71B
Operating Margin--78.56%66.35%9.40%6.40%9.87%16.78%20.22%21.58%15.86%17.39%17.91%12.94%7.46%7.93%1.98%1.13%0.69%0.62%0.51%0.35%
EBITDA----60.15B59.70B129.05B247.50B398.53B553.99B619.02B935.50B1.16T1.03T731.88B846.95B300.19B262.24B239.78B257.26B286.73B293.89B
EBITDA Margin----9.40%6.40%12.05%18.02%22.95%23.46%17.17%18.52%19.03%14.59%9.08%9.40%5.70%4.10%3.08%2.91%2.54%2.27%
Net Income--36.19B40.74B40.97B41.10B76.95B171.28B263.29B385.35B429.30B652.32B820.19B675.40B437.41B528.11B64.16B44.13B26.00B22.10B25.57B29.98B
Net Income Margin--7.46%8.07%6.40%4.40%7.18%12.47%15.16%16.32%11.91%12.91%13.51%9.60%5.43%5.86%1.22%0.69%0.33%0.25%0.23%0.23%
Interest Expense0000330.10B529.09B567.06B714.11B821.15B1.25T2.45T3.31T3.61T4.38T5.03T6.02T5.02T5.93T5.89T6.87T8.84T9.71T
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%51.56%56.69%52.93%51.98%47.29%53.01%67.85%65.45%59.49%62.34%62.34%66.81%95.47%92.71%75.60%77.59%78.45%74.86%

Balance Sheet

Currency: IDR2000-12-312001-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets1.14T1.55T3.70T4.47T5.51T7.63T10.10T12.95T17.17T24.03T36.19T47.31T60.84T74.75T86.97T93.41T92.52T119.10T135.38T141.49T150.18T163.83T
Total Liabilities972.45B1.38T3.33T3.53T4.56T6.64T8.62T11.29T15.32T21.65T33.41T42.72T53.79T66.20T76.18T81.07T79.60T105.13T121.53T125.62T133.24T146.76T
Total Equity164.15B165.97B371.27B941.65B950.34B993.52B1.48T1.66T1.85T2.38T2.78T4.59T7.05T8.54T10.79T12.34T12.91T13.98T13.86T15.87T16.94T17.07T
Cash69.83B79.43B24.73B40.42B498.92B655.71B2.57T2.54T3.27T4.20T6.92T8.96T9.13T11.68T11.98T8.54T10.48T16.09T19.20T17.83T16.54T19.73T
Total Debt----517.35B501.17B445.18B446.44B-681.47B935.22B937.89B940.88B2.60T3.44T3.44T6.29T5.25T4.62T2.85T1.87T3.74T
Net Debt----18.43B-154.53B-2.12T-2.10T-3.27T-3.52T-5.99T-8.02T-8.19T-9.08T-8.54T-5.80T-8.44T-14.30T-16.40T-14.98T-14.67T-15.99T

Cash Flow

Currency: IDR2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow--103.57B173.03B562.54B1.29T1.29T87.33B2.55T1.71T-978.50B2.35T-1.37T-3.30T519.24B7.17T3.68T-6.34T183.84B-7.13T
Investing Cash Flow---67.60B-25.42B-43.56B-38.34B-38.33B-32.03B-68.19B-344.36B-147.44B-2.43T-785.33B-431.98B1.16T-2.27T-2.24T-366.25B797.42B-1.50T
Financing Cash Flow---12.37B-31.63B294.41B-529.92B-529.92B882.45B253.75B1.15T899.65B2.46T2.53T284.33B268.72B698.92B1.66T5.39T-853.70B14.06T
Capital Expenditure0070.75B25.90B48.12B38.47B38.46B32.04B80.56B234.17B107.64B143.10B181.69B94.65B187.33B84.00B1.36T217.06B181.85B69.13B
Free Cash Flow--32.82B147.14B514.42B1.25T1.25T55.29B2.47T1.48T-1.09T2.21T-1.56T-3.39T331.91B7.09T2.32T-6.56T1.99B-7.19T
Dividends Paid--12.88B15.46B-83.48B83.48B98.94B-99.00B99.00B196.77B273.30B0------
FCF to OCF--31.69%85.03%91.45%97.02%97.02%63.31%96.84%86.30%111.00%93.91%113.22%102.87%63.92%98.83%63.07%103.42%1.08%100.97%
Dividend Paid to FCF--39.25%10.51%-6.66%6.66%178.94%-6.71%-9.12%8.92%-17.57%0.00%------

Earnings

Report DateMar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 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, 2020May 28, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Oct 31, 2022Dec 31, 2022Apr 28, 2023Aug 18, 2023
EPS Estimate------------------------------------------------------
EPS Actual7.744.666.50-6.353.632.786.7110.8716.4710.0613.06-2.7219.1414.7115.514.2313.1219.1216.177.5411.6427.5724.3613.2730.7029.0822.356.7233.4218.6432.85-13.4923.5914.8635.38-28.4912.7313.7437.05-16.176.945.645.67-12.636.581.08-2.931.523.832.492.95-7.083.001.36
Surprise------------------------------------------------------
Timing--------------------------------------------------After-hours-After-hoursAfter-hours

Key Statistics & Ratios

Market Cap5.16T
Enterprise Value-6.67T
Trailing P/E76.36
Forward P/E0.00
Price / Sales1.77
Price / Book0.28
EPS2.58
Book Value742.37
Revenue (TTM)2.91T
Gross Profit (TTM)2.84T
Profit Margin2.32%
Operating Margin8.26%
Return on Equity0.37%
Return on Assets0.04%
Shares Outstanding388.26M
Shares Float16.15B
Beta0.29
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20182×
35.00Nov 19, 201814.37May 30, 2018
20171×
11.06May 26, 2017
20161×
5.97May 31, 2016
20131×
7.67May 24, 2013
20121×
6.47Jul 18, 2012
20091×
0.24Jul 22, 2009
20082×
1.20Sep 1, 20081.20Jul 21, 2008
20071×
2.69Nov 9, 2007