Frontierby eninvs

Language: EN · RU

← Region

Semen Indonesia IDR

Update

Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.

Sector: Materials

ID_SMGR

Price chart

1 530 IDRDay -1.29%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
1 530 IDR · -1.29%
Market cap
10312.2 bn IDR

Growth

Δ revenue y/y
8.3%
Δ EBITDA y/y
4.0%

Multiples

P/E (LTM)
45.1x
P/B (FY)
—
EV/EBITDA (LTM)
2.7x

Cash return

Dividend yield
1.9%
FCF yield (LTM)
0.0%

Value creation

fundamental value/yr, % of market cap
Value created / year
+40.9%
↓ details

Liquidity

Daily turnover (listing)
23.7 bln IDR

Shares: connector/market_inputs

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 0 / Warn: 7 / Err: 2 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2024-03-31 Q1⚠Warn 1
2024-06-30 H1⚠Warn 1
2024-09-30 9M⚠Warn 1
2024-12-31 FY⚠Warn 1
2025-03-31 Q1⚠Warn 1
2025-06-30 H1✗Errors 1Warn 1
2025-09-30 9M⚠Warn 1
2025-12-31 FY✗Errors 1Warn 1
2026-03-31 Q1⚠Warn 1
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in B IDR, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueB IDROperating profitB IDRD&AB IDREBITDAB IDRNet profitB IDROperating CFB IDRCapex + M&AB IDRAssetsB IDREquityB IDRROE (annualized)Net debtB IDRSource
2026-03-31Q1 2026 (3M)OK8.3
y/y 8.3%
0.2
y/y 53.9%
0.8
y/y -2.3%
0.9
y/y 4.0%
0.1
y/y 88.7%
0.6-0.275.5
y/y -1.5%
43.5
y/y -9.8%
0.7%3.8Link
2025-12-31Q4 2025 (3M)OK9.9
y/y 0.5%
0.2
y/y 22.3%
0.8
y/y 1.9%
1.1
y/y 5.6%
0.1
y/y 120552.4%
1.9-0.576.6
y/y -0.6%
47.7
y/y -1.2%
0.4%4.1Report (PDF)
2025-09-30Q3 2025 (3M)OK9.7
y/y -3.8%
0.2
y/y -64.8%
0.8
y/y -2.5%
1.0
y/y -21.3%
0.1
y/y -84.0%
0.6-0.376.4
y/y -2.9%
47.7
y/y -0.2%
0.3%5.3Report (PDF)
2025-06-30Q2 2025 (3M)OK8.0
y/y -4.9%
0.1
y/y -78.2%
0.8
y/y -3.2%
0.8
y/y -25.9%
0.0
y/y -92.0%
0.8-0.276.5
y/y -1.9%
47.5
y/y -0.5%
0.2%5.4Report (PDF)
2025-03-31Q1 2025 (3M)OK7.7
y/y -8.6%
0.1
y/y -84.4%
0.8
y/y -1.9%
0.9
y/y -38.4%
0.0
y/y -91.0%
0.4-0.176.6
y/y -5.4%
48.3
y/y -0.0%
0.4%5.1Report (PDF)
2024-12-31Q4 2024 (3M)OK9.9
y/y —
0.2
y/y —
0.8
y/y —
1.0
y/y —
0.0
y/y —
1.9-0.577.0
y/y —
48.3
y/y —
1.5%5.2Report (PDF)
2024-09-30Q3 2024 (3M)OK9.9
y/y —
0.4
y/y —
0.8
y/y —
1.2
y/y —
0.2
y/y —
1.4-0.378.7
y/y —
47.9
y/y —
2.0%6.3Report (PDF)
2024-06-30Q2 2024 (3M)OK8.0
y/y —
0.1
y/y —
0.8
y/y —
0.9
y/y —
0.0
y/y —
0.5-0.478.0
y/y —
47.8
y/y —
2.1%7.2Report (PDF)
2024-03-31Q1 2024 (3M)OK8.4
y/y —
0.7
y/y —
0.8
y/y —
1.5
y/y —
0.5
y/y —
0.6-0.381.0
y/y —
48.3
y/y —
—6.6Report (PDF)
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

02 0004 0006 0008 00010 0002024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-40%-20%0%2024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

FCF ($ mln)

05001 0001 5002024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Net debt / cash ($ mln)

02 0004 0006 0008 0002024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Fundamental value creation

Value the company creates per year, as a % of market cap

Value created per year: +0.0%

How this was calculated
1. EBITDA growth (latest quarter YoY, annualised)
[EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X
= —
36
2. Current EV/EBITDA (LTM)
(Market cap + Net debt) ÷ EBITDA (LTM)
= (10 312 200 + 3 800) ÷ 3 880
30.0x — capped at 30x
3. Target multiple
(Current EV/EBITDA + 9) ÷ 2
= (30.0 + 9) ÷ 2
19.5x
4. Cash flow (balance method, LTM)
Net-debt reduction + dividends + buybacks − equity issuance
= —
3 967
5. Value created per year
(EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap
= (36 × 19.5 + 3 967) ÷ 10 312 200
+0.0%

Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.

Caveats:

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-05-2128.33 IDREx-dividend: 28.33 IDR per sharePaidYahoo Finance (ex-div)
2025-06-0596.2152 IDREx-dividend: 96.2152 IDR per sharePaidYahoo Finance (ex-div)
2024-05-1684.7278 IDREx-dividend: 84.7278 IDR per sharePaidYahoo Finance (ex-div)
2023-05-04245.19 IDREx-dividend: 245.19 IDR per sharePaidYahoo Finance (ex-div)
2022-04-11172.161 IDREx-dividend: 172.161 IDR per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Investor reporting (IR): https://sig.id/en/investor-relations/

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)