2.000,0 80,0%
Gambar 2. Proyeksi pendapatan dan EPS.
1.800,0 70,0% Sumber: Company, Reliance Securities
1.600,0
60,0%
1.400,0
1.200,0 50,0%
1.000,0 40,0%
800,0 30,0%
600,0
20,0%
400,0
200,0 10,0%
0,0 0,0%
2013 2014 2015 2016 E 2017 E
20,0% 5,0
18,0% 4,5
Gambar 3. Dekomposisi DuPont
16,0% 4,0 Sumber: Company, Reliance Securities
14,0% 3,5
12,0% 3,0
10,0% 2,5
8,0% 2,0
6,0% 1,5
4,0% 1,0
2,0% 0,5
0,0% -
2013 2014 2015 2016 E 2017 E
Profitability
Gross margin 13.6% 15.5% 15.0% 15.0% 15.0%
EBIT margin 10.0% 12.0% 11.3% 11.3% 11.3%
Net margin 7.4% 5.4% 5.2% 5.3% 5.4%
ROA 3.5% 3.5% 3.8% 4.1% 4.2%
ROE 10.8% 12.2% 15.1% 16.0% 16.0%
Leverage
Total debt to assets 25.6% 29.8% 30.2% 29.2% 28.3%
Current Ratio 1.3 1.2 1.2 1.2 1.2
Activity
Days receivable 90 60 60 60 60
Inventory turnover days 21 15 15 15 15
Days payable 120 108 108 108 108
Source: Company, Reliance Securities
EQUITY DIVISION
Disclaimer:
Information, opinions and recommendations contained in this document are presented by PT Reliance Securities Tbk. from
sources that are considered reliable and dependable. This document is not an offer, invitation or any kind of representations
to decide to buy or sell stock. Investment decisions taken based on this document is not the responsibility of PT Reliance
Securities Tbk. PT Reliance Securities Tbk. reserves the right to change the contents of this document at any time without
prior notice.