[Name] 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	Aug '26 Aug 12, 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	141,354	214,648	68,059	261,763	261,760	-
Market Cap Growth	-3.57%	215.39%	-74.00%	0.00%	-	-
Enterprise Value	251,644	322,825	168,047	348,148	346,055	-
Last Close Price	27.00	41.00	13.00	50.00	50.00	-
PE Ratio	10.02	12.01	8.61	10.58	57.06	-
PS Ratio	2.78	4.19	2.16	7.34	7.43	-
PB Ratio	0.36	0.56	0.19	0.73	0.80	-
P/TBV Ratio	0.38	0.59	0.20	0.77	0.83	-
P/FCF Ratio	65.11	18.59	13.50	50.29	-	-
P/OCF Ratio	41.74	14.26	7.93	30.03	-	-
EV/Sales Ratio	4.94	6.30	5.34	9.77	9.82	-
EV/EBITDA Ratio	17.11	21.19	18.01	37.96	51.42	-
EV/EBIT Ratio	18.17	22.46	20.23	43.28	62.36	-
EV/FCF Ratio	115.90	27.95	33.33	66.88	-	-
Debt / Equity Ratio	0.25	0.26	0.23	0.20	0.20	0.40
Debt / EBITDA Ratio	6.50	6.52	8.94	7.87	9.72	8.75
Debt / FCF Ratio	44.01	8.60	16.54	13.87	-	-
Net Debt / Equity Ratio	0.24	0.24	0.22	0.20	0.19	0.36
Net Debt / EBITDA Ratio	6.24	6.07	8.78	7.75	9.20	8.00
Net Debt / FCF Ratio	42.23	8.00	16.25	13.65	-1.44	-0.69
Asset Turnover	0.10	0.11	0.07	0.08	0.10	0.21
Inventory Turnover	0.18	0.24	0.13	0.15	0.17	0.26
Quick Ratio	0.14	0.21	0.11	0.07	0.15	0.17
Current Ratio	2.75	2.86	2.80	3.00	3.44	1.61
Return on Equity (ROE)	3.64%	4.71%	2.12%	8.97%	1.87%	127.68%
Return on Assets (ROA)	1.74%	1.84%	1.12%	1.15%	1.02%	2.55%
Return on Invested Capital (ROIC)	2.65%	2.90%	1.72%	1.90%	1.44%	5.63%
Return on Capital Employed (ROCE)	3.00%	3.10%	2.10%	2.20%	1.60%	3.70%
Earnings Yield	9.98%	8.33%	11.62%	9.45%	1.75%	-
FCF Yield	1.54%	5.38%	7.41%	1.99%	-16.38%	-
Buyback Yield / Dilution	-	0.00%	-0.00%	-9.74%	-242.02%	-27797.65%