Click here to go to Erajaya Swasembada's company profile


Erajaya Swasembada's Financial Highlights:

      2010     2011     2012
Net Sales   4,638.5   6,899.5  12,883.6
Gross Profit     507.8     748.8   1,145.7
Net Income     217.7     255.4     432.9
Income from Operations     293.6     389.8     627.3
Income before Tax     296.7     357.8     583.9
Total Assets   1,285.0   2,929.5   3,887.4
Total Liabilities     268.1     782.1   1,308.4
Earnings per Share¹      110      126      149
Cash Dividend per Share¹        –        –        –
P/E Ratio (x)        –     12.0       7.1

in billion IDR rupiah unless otherwise stated
¹ in IDR rupiah
Source: Erajaya Swasembada, Financial Report 2012


Future Projection Erajaya Swasembada's Financial Highlights:

      2011     2012    2013F    2014F    2015F
Net Sales   6,899.5  12,883.6  12,949.0  14,076.0  15,585.0
EBITDA     415.0     665.1     566.5     730.2     830.9
Net Income     255.4     432.9     388.3     520.8     599.5
Earnings per Share¹      126      149      134      180      207
P/E Ratio (x)     12.0       7.1       7.9       5.9       5.1

in billion IDR rupiah unless otherwise stated
¹ in IDR rupiah
Sources: Erajaya Swasembada, Financial Report 2012 & Credit Suisse Securities

Bahas