YOLFTbeta
Selamat Sempurna Tbk

Selamat Sempurna Tbk

SMSM · JK · Consumer Cyclical / Auto Parts

1,635.00IDR+15.00 (+0.93%)

Price History

Full chart

Market Stats

Previous Close1,620.00
Open1,620.00
Day Range1,620.00 – 1,660.00
52-Week Range1,493.30 – 1,797.07
Volume4.35M
Market Cap9.73T
P/E (TTM)8.44
Forward P/E13.64
EPS200.19
Dividend Yield9.55%
Beta0.08
50-Day Avg1,724.80
200-Day Avg1,743.08

About

PT Selamat Sempurna Tbk manufactures and sells tools or equipment for vehicles, heavy equipment, and other machinery in Indonesia and internationally. It operates through Filter, Radiator, Body Maker, Trading, and Others segments. The company offers radiators under the ADR brand; dump hoists and body makers of dump trucks, trailers, mixers, and tanks; rubber, plastisol, brake and fuel pipes, fuel tanks, and mufflers; and filters for automotive, commercial, heavy equipment, marine, and industrial applications under the SAKURA brand name. The company was founded in 1976 and is headquartered in North Jakarta, Indonesia. PT Selamat Sempurna Tbk is a subsidiary of PT Adrindo Intiperkasa.

Company Details

  • SectorConsumer Cyclical
  • IndustryAuto Parts
  • CEOMr. Djojo Hartono
  • Employees3.06K
  • HeadquartersADR Tower, North Jakarta, Indonesia, 14470, Indonesia
  • Websitehttps://smsm.co.id

Leadership

  • Mr. Djojo HartonoPresident Director & Sales Director · b. 1973
  • Ms. . SumarniFinance & Accounting Director and Director · b. 1981
  • Ms. Liong MeilanyHead of Internal Audit Unit · b. 1980
  • Ms. Lidiana WidjojoCorporate Secretary · b. 1979

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 Revenue502.85B565.09B603.35B637.59B730.96B861.53B881.12B1.06T1.35T1.37T1.56T1.81T2.16T2.37T2.63T2.80T2.88T3.34T3.93T3.94T3.23T4.16T4.89T5.10T5.16T5.34T
Growth (%)-+12.38%+6.77%+5.67%+14.64%+17.86%+2.27%+20.76%+27.21%+1.56%+13.61%+15.76%+19.69%+9.67%+10.95%+6.46%+2.75%+15.98%+17.77%+0.06%-17.84%+28.74%+17.57%+4.21%+1.27%+3.37%
Cost of Revenue322.93B356.61B411.83B438.28B511.78B663.60B683.23B820.28B1.02T1.06T1.19T1.35T1.62T1.74T1.85T1.93T1.95T2.33T2.74T2.74T2.20T2.83T3.29T3.27T3.25T3.40T
Gross Profit-----197.93B197.88B243.78B328.75B316.27B368.79B460.67B546.57B637.71B784.97B869.54B934.14B1.01T1.19T1.19T1.04T1.34T1.60T1.83T1.91T1.94T
Gross Margin-----22.97%22.46%22.91%24.29%23.01%23.61%25.48%25.26%26.87%29.81%31.02%32.44%30.15%30.34%30.28%32.08%32.13%32.79%35.87%37.06%36.25%
Operating Expense-----77.53B82.49B93.80B115.81B126.49B140.94B164.16B183.59B147.93B218.81B266.54B266.08B284.06B361.38B368.87B343.84B406.54B431.40B549.79B539.08B499.23B
Operating Income90.89B107.89B84.12B89.55B104.83B120.41B115.39B149.98B212.95B189.78B227.85B296.51B362.98B489.78B566.16B603.00B668.06B722.85B831.87B822.77B693.44B930.84B1.17T1.28T1.37T1.44T
Operating Margin18.07%19.09%13.94%14.05%14.34%13.98%13.10%14.10%15.73%13.81%14.59%16.40%16.77%20.64%21.50%21.51%23.20%21.64%21.15%20.90%21.44%22.36%23.98%25.09%26.62%26.90%
EBITDA-----120.41B115.39B149.98B212.95B195.07B228.59B344.30B414.11B499.08B576.72B617.21B783.06B836.73B957.69B962.93B852.71B1.08T1.34T1.48T1.60T1.62T
EBITDA Margin-----13.98%13.10%14.10%15.73%14.19%14.64%19.04%19.14%21.03%21.90%22.02%27.19%25.05%24.35%24.47%26.37%25.95%27.36%29.10%30.89%30.36%
Net Income59.03B54.65B40.22B47.90B57.37B71.40B72.97B88.56B101.51B142.95B150.42B219.26B233.21B307.89B390.12B427.63B452.88B499.43B556.90B577.52B487.74B662.04B848.32B944.19B1.02T1.12T
Net Income Margin11.74%9.67%6.67%7.51%7.85%8.29%8.28%8.32%7.50%10.40%9.63%12.13%10.78%12.97%14.82%15.26%15.73%14.95%14.16%14.67%15.08%15.90%17.33%18.51%19.83%21.07%
Interest Expense0000015.89B11.28B8.65B59.18B9.21B23.83B28.40B26.66B30.30B28.47B25.42B15.44B9.62B9.82B7.31B18.55B19.04B20.63B21.01B20.64B16.44B
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%1.84%1.28%0.81%4.37%0.67%1.53%1.57%1.23%1.28%1.08%0.91%0.54%0.29%0.25%0.19%0.57%0.46%0.42%0.41%0.40%0.31%

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 Assets529.84B567.04B583.63B632.61B650.93B663.14B716.69B830.05B929.75B941.65B1.07T1.14T1.44T1.70T1.75T2.22T2.25T2.44T2.80T3.11T3.38T3.87T4.38T4.57T4.96T5.16T
Total Liabilities187.63B177.68B174.88B212.60B244.96B227.27B239.65B316.56B342.21B398.26B498.63B466.25B620.88B694.30B602.56B779.86B674.68B615.16B650.93B664.68B727.02B957.23B1.06T944.76B1.04T856.41B
Total Equity291.28B331.13B348.12B357.33B343.16B410.84B451.06B482.20B546.22B497.82B520.17B605.86B645.24B837.56B1.01T1.22T1.38T1.59T1.86T2.09T2.27T2.52T2.90T3.22T3.47T3.81T
Cash7.77B5.56B34.68B24.34B5.27B36.24B7.31B8.91B13.62B8.68B14.31B16.62B59.38B93.40B75.86B122.96B96.51B71.00B66.86B244.03B692.82B661.40B981.58B1.12T1.11T1.08T
Total Debt-----110.79B116.22B179.95B189.83B163.72B279.30B262.49B364.95B330.57B262.21B314.09B157.16B105.93B89.78B81.10B209.15B282.39B350.78B295.16B223.54B172.98B
Net Debt-----74.55B108.91B171.04B176.21B155.04B265.00B245.87B305.57B237.18B186.35B191.12B60.65B34.93B22.92B-162.93B-483.66B-379.01B-630.79B-829.77B-889.96B-907.11B

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 Flow74.78B104.48B120.60B58.28B49.06B153.72B74.24B105.96B130.70B268.07B145.09B229.77B353.11B449.58B449.86B536.11B582.84B446.03B542.65B677.87B944.37B489.41B848.32B1.13T1.18T1.12T
Investing Cash Flow------62.47B-78.76B-114.78B-107.07B-61.09B-119.60B-100.43B-137.92B-206.92B-142.94B-263.48B-127.75B-101.79B-195.55B-111.56B-77.18B-156.98B-255.98B-204.94B-235.81B-228.54B
Financing Cash Flow105.63B-----60.79B-24.41B10.42B-18.92B-211.92B-26.08B-134.63B-173.46B-212.94B-326.15B-226.93B-479.68B-369.87B-353.90B-383.11B-430.52B-357.59B-546.85B-765.29B-957.91B-960.53B
Capital Expenditure155.72B73.67B28.02B33.43B37.83B52.35B70.36B115.57B107.22B62.22B118.65B102.34B111.33B152.06B113.32B100.50B74.01B104.61B176.57B121.99B75.57B166.11B270.29B180.99B210.22B205.45B
Free Cash Flow-----101.38B3.88B-9.61B23.48B205.85B26.44B127.43B241.79B297.51B336.54B435.61B508.83B341.43B366.08B555.87B868.80B323.30B578.02B946.68B965.97B918.48B
Dividends Paid8.76B17.44B30.40B47.17B84.22B41.03B29.84B53.31B28.79B179.96B129.57B115.17B187.16B122.37B223.15B179.96B280.73B287.93B299.45B334.00B339.76B403.11B489.15B604.66B777.42B806.22B
FCF to OCF-----65.95%5.22%-9.07%17.96%76.79%18.22%55.46%68.47%66.18%74.81%81.25%87.30%76.55%67.46%82.00%92.00%66.06%68.14%83.95%82.11%81.72%
Dividend Paid to FCF-----40.47%769.45%-554.51%122.65%87.42%489.99%90.38%77.41%41.13%66.31%41.31%55.17%84.33%81.80%60.09%39.11%124.69%84.63%63.87%80.48%87.78%

Earnings

Report DateMar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Feb 29, 2012May 30, 2012Aug 29, 2012Nov 28, 2012Feb 27, 2013May 29, 2013Aug 28, 2013Nov 27, 2013Feb 26, 2014May 28, 2014Sep 3, 2014Oct 30, 2014Mar 31, 2015May 1, 2015Jul 31, 2015Oct 30, 2015Mar 31, 2016Apr 27, 2016Jul 27, 2016Oct 28, 2016Mar 30, 2017May 3, 2017Jul 27, 2017Oct 30, 2017Feb 28, 2018May 15, 2018Aug 15, 2018Nov 15, 2018Feb 27, 2019May 13, 2019Jul 31, 2019Nov 1, 2019Feb 26, 2020Apr 22, 2020Jul 30, 2020Oct 27, 2020May 31, 2021Jul 30, 2021Oct 29, 2021Apr 4, 2022Jul 26, 2022Oct 31, 2022Apr 28, 2023Jul 28, 2023
EPS Estimate---------------------------------------------------
EPS Actual6.146.585.078.338.278.948.439.248.3711.147.8013.188.899.7013.6220.4514.4315.9417.0920.2713.0322.5421.1817.3715.9220.2520.8321.6419.4917.4223.2626.5520.7317.6331.1227.2221.7218.9130.1629.5029.5015.0026.0028.0026.7830.8429.5432.9345.4736.3336.08
Surprise---------------------------------------------------
Timing------------------Pre-marketAfter-hoursPre-marketPre-market-After-hoursPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-market-After-hoursAfter-hoursAfter-hours-After-hoursPre-marketPre-market-After-hoursPre-marketPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursPre-marketAfter-hoursAfter-hours-

Key Statistics & Ratios

Market Cap9.73T
Enterprise Value8.57T
Trailing P/E8.44
Forward P/E13.64
PEG Ratio9140.97
Price / Sales1.79
Price / Book2.44
EPS200.19
Book Value696.11
Revenue (TTM)5.43T
Gross Profit (TTM)2.04T
EBITDA1.78T
Profit Margin21.08%
Operating Margin27.94%
Return on Equity28.83%
Return on Assets17.85%
Shares Outstanding5.76B
Shares Float2.39B
Beta0.08
Dividend Yield9.55%
Dividend Rate160.00
Payout Ratio70.35%

Dividends

20264×
45.00Nov 10, 202640.00Aug 7, 202640.00Jun 17, 202625.00May 11, 2026
20254×
40.00Nov 10, 202535.00Aug 7, 202540.00Jun 12, 202525.00May 9, 2025
20244×
35.00Nov 8, 202435.00Aug 8, 202440.00Jul 2, 202425.00May 13, 2024
20234×
30.00Nov 6, 202325.00Aug 8, 202325.00May 30, 202325.00May 11, 2023
20224×
25.00Nov 10, 202225.00Sep 7, 202220.00Aug 8, 202215.00May 19, 2022
20214×
20.00Nov 10, 202120.00Aug 12, 202120.00Jun 29, 202110.00Jun 10, 2021

Stock Splits

  • Nov 2, 20164:1