PT Erajaya Swasembada Tbk Ratios and Metrics

Market cap in millions IDR. Fiscal year is January - December.

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 16, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	5,871,456	6,376,528	6,723,765	6,192,279	9,539,076	6,995,322
Market Cap Growth	8.14%	-5.16%	8.58%	-35.09%	36.36%	22.17%
Enterprise Value	13,946,964	14,220,615	14,358,807	10,445,323	11,367,786	8,946,736
Last Close Price	372.00	388.80	392.19	346.95	507.31	363.54
PE Ratio	5.72	6.18	8.14	6.11	9.42	11.43
Forward PE	4.82	6.38	6.16	4.95	9.21	13.57
PS Ratio	0.09	0.10	0.11	0.13	0.22	0.21
PB Ratio	0.61	0.70	0.83	0.86	1.48	1.23
P/TBV Ratio	0.74	0.87	1.03	1.06	1.78	1.49
P/FCF Ratio	3.96	4.35	-	-	-	2.74
P/OCF Ratio	2.57	2.85	7.62	14.49	526.79	2.45
PEG Ratio	0.32	0.34	0.34	0.34	0.34	0.34
EV/Sales Ratio	0.20	0.22	0.24	0.21	0.26	0.26
EV/EBITDA Ratio	4.37	5.56	6.68	5.34	6.20	7.35
EV/EBIT Ratio	7.11	6.79	7.85	5.92	6.96	8.25
EV/FCF Ratio	9.41	9.70	-	-	-	3.51
Debt / Equity Ratio	0.93	0.72	0.81	0.67	0.34	0.40
Debt / EBITDA Ratio	2.81	2.04	2.44	2.05	1.00	1.54
Debt / FCF Ratio	6.02	4.43	-	-	-	0.90
Net Debt / Equity Ratio	0.74	0.52	0.59	0.53	0.26	0.05
Net Debt / EBITDA Ratio	2.89	1.85	2.25	1.94	0.90	0.23
Net Debt / FCF Ratio	4.80	3.23	-28.80	-20.21	-5.67	0.11
Asset Turnover	2.65	3.09	3.21	3.48	3.85	3.26
Inventory Turnover	5.69	7.40	7.16	7.79	9.38	7.87
Quick Ratio	0.23	0.43	0.37	0.34	0.37	0.70
Current Ratio	1.17	1.22	1.25	1.24	1.55	1.47
Return on Equity (ROE)	12.11%	13.03%	11.18%	15.76%	18.40%	12.58%
Return on Assets (ROA)	4.68%	6.21%	6.10%	7.76%	9.04%	6.47%
Return on Invested Capital (ROIC)	7.56%	11.55%	10.55%	13.28%	17.35%	12.13%
Return on Capital Employed (ROCE)	15.30%	19.20%	18.10%	22.00%	23.00%	17.90%
Earnings Yield	17.49%	16.19%	12.29%	16.36%	10.61%	8.75%
FCF Yield	25.25%	23.00%	-2.49%	-3.03%	-3.05%	36.44%
Dividend Yield	5.11%	4.89%	4.33%	5.48%	4.49%	3.80%
Payout Ratio	29.20%	25.99%	36.30%	35.77%	21.67%	-
Buyback Yield / Dilution	-	-	0.47%	0.25%	0.04%	0.28%
Total Shareholder Return	5.11%	4.89%	4.81%	5.73%	4.54%	4.08%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.