JSMR Ratios and Metrics

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 9, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Market Capitalization	35,708,726	35,345,833	21,628,456	28,233,119	33,603,944	37,559,483
Market Cap Growth	31.05%	63.42%	-23.39%	-15.98%	-10.53%	20.91%
Enterprise Value	111,674,727	108,592,145	79,269,999	94,231,587	93,068,407	72,215,902
Last Close Price	4920.00	4833.12	2893.47	3777.05	4495.56	5006.24
PE Ratio	4.47	5.16	7.65	16.97	65.12	16.46
PS Ratio	1.40	1.66	1.30	1.86	2.45	1.43
PB Ratio	1.19	0.91	0.84	1.11	1.36	1.62
P/FCF Ratio	6.46	8.64	5.45	10.64	23.85	11.21
P/OCF Ratio	6.46	8.48	5.38	10.21	23.32	11.03
EV/Sales Ratio	4.38	5.09	4.78	6.21	6.79	2.74
EV/EBITDA Ratio	9.95	12.01	10.88	14.00	16.53	12.54
EV/EBIT Ratio	12.88	15.67	16.15	19.66	23.27	16.52
EV/FCF Ratio	20.20	26.54	19.97	35.53	66.06	21.55
Debt / Equity Ratio	1.70	1.77	2.00	2.43	2.58	1.85
Debt / EBITDA Ratio	6.43	7.55	6.98	9.08	11.32	7.46
Debt / FCF Ratio	12.82	16.82	12.93	23.32	45.41	12.82
Asset Turnover	0.23	0.19	0.17	0.15	0.13	0.29
Inventory Turnover	129.45	108.20	71.91	59.34	79.69	379.80
Quick Ratio	0.31	0.31	0.99	0.80	0.66	0.26
Current Ratio	0.36	0.35	1.02	0.86	0.72	0.28
Return on Equity (ROE)	25.41%	20.92%	9.09%	3.47%	-0.17%	9.56%
Return on Assets (ROA)	4.68%	3.93%	3.19%	2.92%	2.45%	3.00%
Return on Capital (ROIC)	5.57%	4.69%	3.73%	3.40%	3.23%	4.58%
Earnings Yield	22.38%	19.22%	12.70%	5.72%	1.49%	5.88%
FCF Yield	15.48%	11.58%	18.35%	9.39%	4.19%	8.92%
Dividend Yield	0.75%	0.78%	2.62%	-	-	-
Payout Ratio	3.57%	8.17%	0.01%	-	22.02%	14.97%
Total Shareholder Return	0.75%	0.78%	2.62%	-	-	-

Source: S&P Capital IQ. Standard template. Financial Sources.