PT Fajar Surya Wisesa 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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '25 Jan 29, 2025	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	13,504,494	17,555,842	11,968,203	14,371,755	14,495,649	18,831,955
Market Cap Growth	-23.78%	46.69%	-16.72%	-0.85%	-23.03%	1.67%
Enterprise Value	20,910,328	21,859,095	19,374,037	20,562,080	20,758,348	24,977,624
Last Close Price	5276.91	5276.91	4676.60	5615.79	5642.49	7147.28
PE Ratio	-	-	-	-	120.87	30.50
PS Ratio	1.68	2.17	1.56	1.86	1.33	1.58
PB Ratio	2.36	3.06	3.60	3.29	2.89	3.67
P/TBV Ratio	2.36	3.06	3.61	3.30	2.90	3.68
P/FCF Ratio	-	-	-	-	14.88	-
P/OCF Ratio	-	-	-	50.57	9.21	110.05
EV/Sales Ratio	2.60	2.70	2.52	2.66	1.91	2.09
EV/EBITDA Ratio	161.13	-	-	-	25.78	18.56
EV/EBIT Ratio	-	-	-	-	42.20	23.35
EV/FCF Ratio	-44.47	-	-	-	21.31	-
Debt / Equity Ratio	0.79	0.76	2.25	1.46	1.21	1.23
Debt / EBITDA Ratio	34.96	-	-	-	7.08	4.49
Debt / FCF Ratio	-	-	-	-	6.22	-
Net Debt / Equity Ratio	0.78	0.74	2.23	1.44	1.19	1.20
Net Debt / EBITDA Ratio	52.49	-31.26	-14.62	-55.16	7.42	4.57
Net Debt / FCF Ratio	-9.43	-7.59	-6.93	-30.04	6.14	-19.27
Asset Turnover	0.64	0.65	0.61	0.61	0.83	0.96
Inventory Turnover	6.58	7.16	6.22	4.86	5.67	7.34
Quick Ratio	0.43	0.47	0.23	0.21	0.29	0.46
Current Ratio	0.77	0.79	0.42	0.47	0.66	0.83
Return on Equity (ROE)	-19.43%	-25.08%	-28.76%	-13.35%	2.37%	12.72%
Return on Assets (ROA)	-1.42%	-2.53%	-4.24%	-2.09%	2.35%	5.39%
Return on Invested Capital (ROIC)	-2.86%	-4.87%	-8.00%	-3.93%	3.14%	7.47%
Return on Capital Employed (ROCE)	-3.40%	-5.90%	-15.50%	-6.70%	6.40%	13.10%
Earnings Yield	-6.28%	-6.47%	-9.23%	-4.35%	0.83%	3.28%
FCF Yield	-3.48%	-3.19%	-8.91%	-1.46%	6.72%	-1.69%
Dividend Yield	-	-	-	-	0.41%	1.67%
Payout Ratio	-	-	-	-	245.88%	28.09%
Buyback Yield / Dilution	-22.05%	-14.55%	-	-	-	-
Total Shareholder Return	-22.05%	-14.55%	-	-	0.41%	1.67%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.