PT Adhi Karya (Persero) Tbk

DB:KM6 Stock Report

Market Cap: €134.3m

Adhi Karya (Persero) Future Growth

Future criteria checks 2/6

Adhi Karya (Persero) is forecast to grow earnings and revenue by 13.1% and 19% per annum respectively. EPS is expected to grow by 13% per annum. Return on equity is forecast to be 3.4% in 3 years.

Key information

13.1%

Earnings growth rate

13.0%

EPS growth rate

Construction earnings growth9.5%
Revenue growth rate19.0%
Future return on equity3.4%
Analyst coverage

Low

Last updated31 Oct 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

DB:KM6 - Analysts future estimates and past financials data (IDR Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/202628,667,000332,000N/A792,0001
12/31/202525,224,000315,000N/A1,170,0001
12/31/202421,517,000248,000N/A972,0001
9/30/202417,785,615259,8001,954,7242,383,265N/A
6/30/202419,398,692215,3791,621,4142,288,112N/A
3/31/202420,040,619215,7193,033,7753,803,917N/A
12/31/202320,072,993214,016-803,96583,853N/A
9/30/202315,864,89583,753228,2491,765,284N/A
6/30/202313,577,33483,42338,4811,431,180N/A
3/31/202312,429,83982,583-192,0941,076,338N/A
12/31/202213,549,01081,2426301,224,437N/A
9/30/202213,312,77859,192222,553992,331N/A
6/30/202213,412,51057,1341,643,5272,451,501N/A
3/31/202213,199,51655,550506,0201,221,987N/A
12/31/202111,530,47255,185957,1151,516,125N/A
9/30/20219,720,69325,613-1,395,294-847,788N/A
6/30/20219,745,35625,354248,544685,159N/A
3/31/20219,879,60621,574768,9451,186,586N/A
12/31/202010,827,68223,9771,011,5611,436,114N/A
9/30/202014,824,016327,9673,808,6014,021,383N/A
6/30/202015,408,742455,707571,033837,860N/A
3/31/202016,046,032597,413-215,084105,857N/A
12/31/201915,307,860663,806225,280539,162N/A
9/30/201915,165,026659,849154,873324,043N/A
6/30/201914,998,985646,457-763,384-634,348N/A
3/31/201914,841,746646,417-2,082,142-1,981,508N/A
12/31/201815,655,500644,159705,977853,594N/A
9/30/201815,873,364645,871-2,566,320-2,285,303N/A
6/30/201816,054,517596,808N/A-1,326,329N/A
3/31/201816,049,257569,554N/A-197,559N/A
12/31/201715,156,178515,415N/A-3,208,366N/A
9/30/201714,085,759403,343N/A-2,936,921N/A
6/30/201713,117,523389,226N/A-2,337,561N/A
3/31/201711,984,072321,910N/A-2,093,805N/A
12/31/201611,063,943313,451N/A-1,858,974N/A
9/30/20169,666,773441,511N/A-1,140,533N/A
6/30/20169,308,325448,786N/A-942,444N/A
3/31/20169,477,652463,742N/A-217,384N/A
12/31/20159,389,570463,685N/A241,052N/A
9/30/20158,878,866365,414N/A409,205N/A
6/30/20158,672,648339,597N/A-387,464N/A
3/31/20158,454,563323,468N/A-356,976N/A
12/31/20148,653,578329,075N/A-978,231N/A
9/30/20149,334,958327,235N/A-551,449N/A
6/30/20149,663,081397,450N/A241,010N/A
3/31/20149,878,852410,688N/A172,349N/A
12/31/20139,799,598405,977N/A570,837N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: KM6's forecast earnings growth (13.1% per year) is above the savings rate (1%).

Earnings vs Market: KM6's earnings (13.1% per year) are forecast to grow slower than the German market (21.1% per year).

High Growth Earnings: KM6's earnings are forecast to grow, but not significantly.

Revenue vs Market: KM6's revenue (19% per year) is forecast to grow faster than the German market (5.6% per year).

High Growth Revenue: KM6's revenue (19% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: KM6's Return on Equity is forecast to be low in 3 years time (3.4%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y