ESSA Industries Indonesia Tbk PT


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
(USD in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	176	303	731	345	301	301

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	(39)	10	276	62	77	77
(+) Net Interest Expense	32	71	30	14	5	5
(+) Other Non Operating Exp.	0	5	(4)	1	1	1
(+) D&A	47	47	47	47	46	46
(+) Non-recurring Items
Adjusted EBITDA	40	134	349	124	128	128

(-) D&A	(47)	(47)	(47)	(47)	(46)	(46)

Adjusted EBIT	(7)	86	302	77	82	82
% of Revenue	-4.1%	28.5%	41.3%	22.3%	27.2%	27.2%


	Low	Median	High

Adjusted EBIT Margin	0.0%	27.2%	41.3%

지원하는 계산법

Equity Waterfall


Equity Waterfall

	Model
(USD in millions)	Low	Mid	High	Market
Enterprise Value	15	768	1,310	696
(+) Cash & Short Term Investments	158	158	158	158
(+) Investments & Other	0	0	0	0
(-) Debt	(93)	(93)	(93)	(93)
(-) Other Liabilities	(137)	(137)	(137)	(137)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	(57)	696	1,238	624
(/) Shares Outstanding	17,227.0	17,227.0	17,227.0	17,227.0
Implied Stock Price (USD)	0.00	0.04	0.07	0.04
FX Rate: USD/IDR	0.00	0.00	0.00	0.00
Implied Stock Price (IDR)	0.00	668.76	1,190.33	600.00

Upside / (Downside)	-100.00%	11.46%	98.39%


Stock Price	600.00
Stock Price Close	600.00
Restatment Type	Original
Reporting Currency	USD
Trading Currency	IDR
FX Rate: USD/IDR	0.00
Market Cap	10,336,185.4
Shares Outstanding	17,227.0
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

로딩 에러