Accolade 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	2016 - 2020
Period Ending	Jul '25 Jul 31, 2025	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	2016 - 2020
Market Capitalization	4,588,310	5,532,137	6,558,719	7,550,958	8,232,892	7,903,579	Upgrade
Market Cap Growth	-20.15%	-15.65%	-13.14%	-8.28%	4.17%	-0.45%	Upgrade
Enterprise Value	4,882,582	5,823,620	6,831,015	7,611,302	7,907,793	7,927,062	Upgrade
Last Close Price	810.00	889.31	977.95	1048.46	1032.23	996.23	Upgrade
PE Ratio	14.78	15.26	19.68	17.47	29.03	36.75	Upgrade
Forward PE	12.96	13.93	16.85	20.50	26.03	44.88	Upgrade
PS Ratio	1.19	1.41	1.72	1.92	2.50	2.46	Upgrade
PB Ratio	1.99	2.40	2.74	2.82	2.87	2.45	Upgrade
P/TBV Ratio	2.09	2.52	2.87	2.93	2.98	2.54	Upgrade
P/FCF Ratio	13.07	11.41	13.07	13.72	19.10	58.74	Upgrade
P/OCF Ratio	9.91	9.39	10.60	10.39	12.79	16.24	Upgrade
PEG Ratio	-	0.99	0.99	0.99	0.99	0.99	Upgrade
EV/Sales Ratio	1.27	1.48	1.79	1.93	2.40	2.47	Upgrade
EV/EBITDA Ratio	7.65	8.44	10.43	9.39	13.66	18.90	Upgrade
EV/EBIT Ratio	10.92	11.36	14.39	11.99	19.23	31.85	Upgrade
EV/FCF Ratio	13.91	12.01	13.61	13.83	18.34	58.92	Upgrade
Debt / Equity Ratio	0.27	0.27	0.27	0.20	0.19	0.16	Upgrade
Debt / EBITDA Ratio	0.96	0.89	0.95	0.65	0.90	1.19	Upgrade
Debt / FCF Ratio	1.75	1.29	1.27	0.97	1.24	3.89	Upgrade
Asset Turnover	1.01	1.02	0.95	0.95	0.76	0.70	Upgrade
Inventory Turnover	11.82	12.56	12.78	14.35	13.91	15.57	Upgrade
Quick Ratio	1.31	1.43	1.51	1.83	2.37	3.51	Upgrade
Current Ratio	1.74	1.71	1.74	2.10	2.65	3.83	Upgrade
Return on Equity (ROE)	13.03%	15.41%	13.14%	15.57%	9.30%	5.34%	Upgrade
Return on Assets (ROA)	7.33%	8.33%	7.35%	9.54%	5.95%	3.41%	Upgrade
Return on Capital (ROIC)	9.45%	10.75%	9.50%	11.99%	7.18%	4.09%	Upgrade
Return on Capital Employed (ROCE)	14.30%	16.40%	14.50%	18.00%	11.10%	6.10%	Upgrade
Earnings Yield	6.80%	6.55%	5.08%	5.72%	3.45%	2.72%	Upgrade
FCF Yield	7.65%	8.76%	7.65%	7.29%	5.24%	1.70%	Upgrade
Dividend Yield	10.82%	-	8.96%	10.16%	5.83%	4.87%	Upgrade
Payout Ratio	160.32%	137.91%	182.33%	80.08%	104.83%	69.53%	Upgrade
Buyback Yield / Dilution	0.23%	-0.01%	1.06%	5.53%	-2.09%	2.13%	Upgrade
Total Shareholder Return	11.05%	-0.01%	10.03%	15.69%	3.75%	6.99%	Upgrade

Updated Mar 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.