PT Semacom Integrated 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	Jun '26 Jun 4, 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
Market Capitalization	127,990	168,407	113,170	150,893	203,409	-
Market Cap Growth	17.28%	48.81%	-25.00%	-25.82%	-	-
Enterprise Value	173,604	218,844	175,892	209,853	237,179	-
Last Close Price	95.00	125.00	84.00	112.00	151.00	-
PE Ratio	13.90	17.64	23.19	11.60	18.10	-
PS Ratio	0.84	1.00	1.04	0.69	1.36	-
PB Ratio	0.74	0.98	0.70	0.96	1.40	-
P/TBV Ratio	0.79	1.04	0.74	1.03	1.52	-
P/FCF Ratio	14.60	33.97	-	-	-	-
P/OCF Ratio	13.87	30.94	-	-	-	-
EV/Sales Ratio	1.14	1.30	1.62	0.96	1.58	-
EV/EBITDA Ratio	15.42	19.88	20.86	12.76	13.70	-
EV/EBIT Ratio	17.91	23.37	25.58	13.63	14.59	-
EV/FCF Ratio	19.80	44.14	-	-	-	-
Debt / Equity Ratio	0.22	0.26	0.40	0.33	0.25	0.52
Debt / EBITDA Ratio	3.37	4.04	7.65	3.18	2.07	1.41
Debt / FCF Ratio	4.32	8.98	-	-	-	1.55
Net Debt / Equity Ratio	0.20	0.22	0.38	0.27	0.17	0.35
Net Debt / EBITDA Ratio	3.06	3.48	7.40	2.62	1.43	0.96
Net Debt / FCF Ratio	3.92	7.72	-3.79	-3.14	-0.47	1.06
Asset Turnover	0.62	0.65	0.39	0.85	0.71	1.20
Inventory Turnover	0.74	0.81	0.51	1.46	1.01	1.62
Quick Ratio	0.67	0.81	0.46	0.82	1.09	0.55
Current Ratio	3.02	2.84	2.19	2.00	2.47	1.70
Return on Equity (ROE)	5.62%	5.89%	2.91%	8.78%	9.67%	28.96%
Return on Assets (ROA)	2.44%	2.25%	1.55%	3.71%	4.80%	10.25%
Return on Invested Capital (ROIC)	3.98%	3.77%	2.44%	6.64%	9.02%	20.89%
Return on Capital Employed (ROCE)	5.50%	5.40%	4.10%	9.40%	10.60%	28.50%
Earnings Yield	7.20%	5.67%	4.31%	8.63%	5.53%	-
FCF Yield	6.85%	2.94%	-14.53%	-9.10%	-25.68%	-
Payout Ratio	-	-	-	-	23.32%	-
Buyback Yield / Dilution	-	-	-0.00%	-2.55%	-31.37%	-362.96%
Total Shareholder Return	-	-	-0.00%	-2.55%	-31.37%	-362.96%