SMCB 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	6,944,924	12,131,069	12,852,619	15,242,756	11,034,576	9,042,222
Market Cap Growth	-10.80%	-5.61%	-15.68%	38.14%	22.03%	-37.40%
Enterprise Value	9,657,527	14,544,487	16,205,324	20,157,056	19,599,559	17,973,864
Last Close Price	770.00	1314.21	1363.05	1593.59	1339.39	1093.74
PE Ratio	8.64	13.25	14.65	18.38	15.77	16.79
PS Ratio	0.57	0.98	1.05	1.36	1.09	0.82
PB Ratio	0.56	0.97	1.08	1.36	1.46	1.29
P/FCF Ratio	18.78	27.17	6.05	14.50	18.08	-27.43
P/OCF Ratio	8.48	10.04	4.29	9.92	11.03	43.19
EV/Sales Ratio	0.79	1.18	1.32	1.80	1.94	1.63
EV/EBITDA Ratio	4.44	6.89	7.91	9.41	8.81	10.58
EV/EBIT Ratio	7.15	9.87	11.21	13.15	11.65	15.34
EV/FCF Ratio	26.12	32.58	7.62	19.17	32.11	-54.52
Debt / Equity Ratio	0.23	0.23	0.25	0.42	1.18	1.24
Debt / EBITDA Ratio	1.31	1.28	1.28	1.97	3.56	5.10
Debt / FCF Ratio	7.72	6.53	1.37	4.48	14.64	-26.28
Asset Turnover	0.58	0.57	0.57	0.53	0.50	0.58
Inventory Turnover	7.08	7.89	8.18	8.10	6.63	7.92
Quick Ratio	0.65	0.79	0.66	0.96	0.71	0.65
Current Ratio	1.03	1.10	1.04	1.34	1.02	1.08
Return on Equity (ROE)	6.63%	7.34%	7.28%	7.60%	8.95%	7.45%
Return on Assets (ROA)	3.99%	4.23%	4.22%	4.54%	5.22%	3.83%
Return on Capital (ROIC)	5.64%	6.10%	5.89%	5.91%	6.54%	4.83%
Earnings Yield	11.58%	7.37%	6.53%	4.68%	5.90%	5.52%
FCF Yield	5.32%	3.68%	16.54%	6.90%	5.53%	-3.65%
Dividend Yield	3.86%	2.26%	2.05%	1.50%	-	0.33%
Payout Ratio	32.61%	27.44%	25.71%	27.30%	4.23%	-
Buyback Yield / Dilution	-	-9.65%	-7.34%	-	-
Total Shareholder Return	3.86%	2.26%	-7.60%	-5.84%	-	0.33%

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