PT Wahana Inti Makmur Tbk (IDX:NASI)
Indonesia · Delayed Price · Currency is IDR 150.00
-5.00 (-3.23%)
Sep 2, 2026, 2:39 PM WIB
PT Wahana Inti Makmur Tbk Ratios and Metrics
Market cap in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Total Valuation
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 1, 2026 | 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 |
| 125,147 | 87,199 | 62,977 | 62,170 | 81,547 | 180,858 | |
Market Cap Growth | 84.52% | 38.46% | 1.30% | -23.76% | -54.91% | - |
Enterprise Value | 132,701 | 98,620 | 83,066 | 61,842 | 80,004 | 190,300 |
Last Close Price | 155.00 | 108.00 | 78.00 | 77.00 | 101.00 | 224.00 |
Price Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 1, 2026 | 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 |
PE Ratio | - | - | 427.86 | 171.68 | 79.01 | 339.53 |
PS Ratio | 3.54 | 1.46 | 0.72 | 0.79 | 1.38 | 4.00 |
PB Ratio | 2.28 | 1.55 | 1.05 | 1.04 | 1.37 | 3.09 |
P/TBV Ratio | 2.28 | 1.55 | 1.05 | 1.04 | 1.37 | 3.09 |
P/FCF Ratio | 615.73 | 37.97 | - | 20.99 | - | - |
P/OCF Ratio | 598.68 | 32.17 | - | 14.14 | - | - |
EV Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 1, 2026 | 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 |
EV/Sales Ratio | 3.75 | 1.65 | 0.95 | 0.78 | 1.36 | 4.21 |
EV/EBITDA Ratio | - | - | 34.37 | 21.80 | 30.23 | 109.49 |
EV/EBIT Ratio | - | - | 80.89 | 52.45 | 54.75 | 244.31 |
EV/FCF Ratio | 652.90 | 42.94 | - | 20.88 | - | - |
Financial Efficiency
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 1, 2026 | 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 |
Debt / Equity Ratio | 0.15 | 0.10 | 0.35 | 0.19 | 0.12 | 0.08 |
Debt / EBITDA Ratio | - | - | 8.39 | 3.83 | 2.56 | 2.20 |
Debt / FCF Ratio | 39.66 | 2.56 | - | 3.77 | - | - |
Net Debt / Equity Ratio | 0.14 | 0.10 | 0.34 | 0.04 | -0.03 | -0.20 |
Net Debt / EBITDA Ratio | -2.91 | -7.34 | 8.51 | 0.84 | -0.58 | -6.78 |
Net Debt / FCF Ratio | 37.17 | 2.49 | -2.08 | 0.80 | 0.14 | 0.51 |
Asset Turnover | 0.47 | 0.79 | 1.11 | 1.10 | 0.86 | 1.01 |
Inventory Turnover | 1.27 | 2.35 | 3.86 | 2.97 | 2.38 | 3.35 |
Quick Ratio | 1.96 | 1.93 | 1.38 | 2.21 | 2.28 | 3.94 |
Current Ratio | 4.03 | 4.09 | 2.63 | 3.82 | 5.10 | 6.25 |
Return on Equity (ROE) | -9.04% | -6.43% | 0.24% | 0.61% | 1.75% | 1.47% |
Return on Assets (ROA) | -3.40% | -1.76% | 0.81% | 1.02% | 1.32% | 1.09% |
Return on Invested Capital (ROIC) | -6.60% | -2.99% | 1.41% | 0.88% | 2.06% | 1.68% |
Return on Capital Employed (ROCE) | -7.50% | -3.80% | 1.70% | 1.90% | 2.40% | 1.30% |
Yields
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 1, 2026 | 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 |
Earnings Yield | -4.16% | -4.30% | 0.23% | 0.58% | 1.27% | 0.29% |
FCF Yield | 0.16% | 2.63% | -15.69% | 4.76% | -13.08% | -12.83% |
Buyback Yield / Dilution | - | - | - | - | -104.74% | -468.15% |