Panca Budi Idaman Tbk PT

Panca Budi Idaman Tbk PT

PBID · JK · Consumer Cyclical / Packaging & Containers

610.00IDR+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close610.00
Open610.00
Day Range605.00 – 615.00
52-Week Range423.31 – 570.00
Volume1.03M
Market Cap3.94T
P/E (TTM)6.32
Forward P/E0.00
EPS83.13
Dividend Yield10.19%
Beta-0.13
50-Day Avg526.78
200-Day Avg503.40

About

PT Panca Budi Idaman Tbk, together with its subsidiaries, produces and distributes plastic bag finished products in Indonesia and internationally. The company operates through three segments: Plastic Resin, Plastic Packaging, and Other. It offers polyethylene, polypropylene, and high density polyethylene plastic bags, as well as heavy-duty sacks and packaging products, including food wrapping papers, cake boxes, plastic ropes, rubber bands, and straws. The company sells its products under the Pluit, Tomat, Bangkuang, Jeruk, Cabe, 222, Wayang, Gapura, Sparta, Liberty, Dayana, PB, and other brand names through retailers, semi-wholesalers, and wholesalers. It exports its products to the United Kingdom, Germany, the Netherlands, Spain, the United Arab Emirates, Nigeria, the United States, Taiwan, and other countries. The company was founded in 1979 and is headquartered in Tangerang, Indonesia. PT Panca Budi Idaman Tbk operates as a subsidiary of PT Alphen Internasional Corporindo.

Company Details

  • SectorConsumer Cyclical
  • IndustryPackaging & Containers
  • CEOMr. Vicky Taslim
  • Employees5.37K
  • HeadquartersKawasan Pusat Niaga Terpadu, Tangerang, Indonesia, 15122, Indonesia
  • Websitehttps://www.pancabudi.com

Leadership

  • Mr. Vicky TaslimPresident Director · b. 1983
  • Mr. Tan HendraFinance Director & Director · b. 1986
  • Ms. . EmiyantiOperational Director & Director · b. 1968
  • A. HartanaHead of Finance & Accounting
  • Lie Tjung PoHead of Legal & Compliance
  • Ms. Fu Yin LingMarketing Director & Director · b. 1976
  • . HerlinaHead of Sales & Marketing
  • Ms. Ria LusiyanaHead of Internal Audit · b. 1988
  • Mr. Lukman Hakim CRP, CSA, M.M., S.E.General Affair Director, Corporate Secretary & Director · b. 1980

Financials

Income Statement

Currency: IDR2014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue2.22T2.79T3.17T3.49T4.35T4.63T3.87T4.44T5.03T4.70T5.25T5.19T
Growth (%)-+25.67%+13.65%+10.17%+24.73%+6.42%-16.45%+14.75%+13.26%-6.50%+11.54%-1.03%
Cost of Revenue2.07T2.60T2.78T2.97T3.73T4.03T3.05T3.56T4.20T3.84T4.19T4.27T
Gross Profit149.95B187.63B390.43B520.64B619.75B601.92B818.68B879.50B830.31B862.07B1.05T925.97B
Gross Margin6.76%6.73%12.32%14.92%14.24%12.99%21.15%19.80%16.51%18.33%20.04%17.83%
Operating Expense98.02B135.94B164.11B196.06B230.70B293.15B330.14B355.58B368.79B380.64B437.81B424.05B
Operating Income51.93B51.69B226.32B324.59B389.05B308.77B488.54B523.92B461.51B481.44B613.36B501.92B
Operating Margin2.34%1.85%7.14%9.30%8.94%6.66%12.62%11.80%9.17%10.24%11.69%9.67%
EBITDA60.59B64.79B246.87B341.92B430.54B351.74B553.47B597.43B526.05B555.16B702.91B575.64B
EBITDA Margin2.73%2.32%7.79%9.80%9.89%7.59%14.30%13.45%10.46%11.80%13.40%11.09%
Net Income8.72B12.61B136.11B227.87B294.51B222.90B371.60B413.89B352.86B374.15B484.97B400.59B
Net Income Margin0.39%0.45%4.30%6.53%6.77%4.81%9.60%9.32%7.01%7.96%9.24%7.72%
Interest Expense28.46B33.54B43.63B23.58B18.38B21.81B14.92B12.28B15.99B8.51B16.68B13.34B
Interest Expense % of Total Revenue1.28%1.20%1.38%0.68%0.42%0.47%0.39%0.28%0.32%0.18%0.32%0.26%

Balance Sheet

Currency: IDR2014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets862.28B921.51B1.35T1.82T2.30T2.34T2.42T2.80T3.04T3.20T3.58T3.48T
Total Liabilities733.13B748.50B561.82B503.77B751.60B670.69B492.49B500.35B594.34B565.83B623.37B535.64B
Total Equity127.50B166.90B771.30B1.30T1.52T1.66T1.92T2.29T2.44T2.62T2.95T2.94T
Cash36.84B15.88B21.91B318.99B209.49B393.88B475.79B171.41B263.03B362.52B121.12B229.12B
Total Debt359.23B433.78B288.57B155.33B348.33B251.59B121.69B120.49B263.52B171.63B156.06B166.96B
Net Debt322.39B417.90B266.66B-163.66B138.83B-142.29B-354.09B-50.92B-26.98B-190.89B34.94B-62.16B

Cash Flow

Currency: IDR2014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-70.71B-111.63B89.99B147.17B-259.93B550.46B536.06B140.39B374.45B508.73B499.89B386.95B
Investing Cash Flow-31.40B-53.55B-89.29B-24.79B41.35B-148.27B-175.43B-254.07B-24.64B-143.80B-422.67B176.80B
Financing Cash Flow109.66B144.22B5.33B174.69B83.36B-240.74B-269.67B-194.33B-117.02B-241.53B-315.40B-455.84B
Capital Expenditure28.15B11.38B50.28B35.69B77.88B151.57B97.03B222.75B97.09B74.96B51.16B69.22B
Free Cash Flow-98.86B-123.01B39.72B111.48B-337.81B398.90B439.03B-82.37B277.36B433.77B448.72B317.73B
Dividends Paid-80.63B80.63B80.63B80.63B93.75B110.63B187.50B206.25B187.50B300.00B412.50B
FCF to OCF139.81%110.19%44.13%75.75%129.96%72.47%81.90%-58.67%74.07%85.27%89.77%82.11%
Dividend Paid to FCF--65.54%203.00%72.32%-23.87%23.50%25.20%-227.64%74.36%43.23%66.86%129.83%

Earnings

Report DateMar 31, 2018Jun 30, 2018Sep 30, 2018Mar 26, 2019Apr 29, 2019Jul 29, 2019Oct 29, 2019Mar 29, 2020Mar 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 Actual41.6831.8758.4325.0933.9323.1421.7740.0432.8341.7668.8554.7564.7860.6845.6247.7262.4652.2229.7643.7553.4635.81
Surprise----------------------
Timing---Pre-marketPre-marketPre-marketPre-marketAfter-hours--------------

Key Statistics & Ratios

Market Cap3.94T
Enterprise Value3.95T
Trailing P/E6.32
Forward P/E0.00
Price / Sales0.68
Price / Book1.33
EPS83.13
Book Value393.78
Revenue (TTM)5.76T
Gross Profit (TTM)1.25T
EBITDA850.08B
Profit Margin10.72%
Operating Margin19.94%
Return on Equity21.76%
Return on Assets14.25%
Shares Outstanding7.50B
Shares Float1.04B
Beta-0.13
Dividend Yield10.19%
Dividend Rate53.00
Payout Ratio64.37%

Dividends

20261×
53.00May 21, 2026
20251×
55.00Jun 5, 2025
20241×
40.00May 22, 2024
20231×
25.00May 30, 2023
20221×
27.50May 24, 2022
20211×
25.00May 20, 2021
20201×
14.75Jun 15, 2020
20191×
12.50Jun 13, 2019
20181×
10.75Jun 27, 2018

Stock Splits

  • May 31, 20244:1