Ditandai hijau berarti harus diisi dari sheet Lapkeu - Hutang - Harga Saham - Dividen
Ditandai kuning berarti hal penting yang harus diperhatikan ketika menganalisa saham (termasuk grafiknya)
Histori Pendapatan
Tahun Pendapatan %Change
2016 Rp 45,539,238,000,000
2017 Rp 64,559,204,000,000 42%
2018 Rp 84,624,733,000,000 31%
2019 Rp 84,430,478,000,000 0%
2020 Rp 60,346,784,000,000 -29%
2021 -100%
2022 #DIV/0!
2023 #DIV/0!
2024 #DIV/0!
2025 #DIV/0!
2026 #DIV/0!
2027 #DIV/0!
2028 #DIV/0!
2029 #DIV/0!
Arahkan ke Lapkeu Terbaru Rp 60,346,784,000,000
Harga Saham
40,000
35,000 35,400
30,000
27,350 26,600
25,000
21,525 22,075
20,000 20,950
15,000
10,000
5,000
- - - - - - - - - -
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 Terkini
15,000
10,000
5,000
- - - - - - - - - -
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 Terkini
PER
20.00
17.84
18.00
16.53
16.00 15.62
13.72
14.00
12.00
10.00 9.17
8.00 7.10
6.00
4.00
2.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 Terkini
Neraca
Tahun Aset Liabilitas
2016 Rp 63,991,229,000,000 Rp 21,369,286,000,000
2017 Rp 82,262,093,000,000 Rp 34,724,168,000,000
2018 Rp 116,281,017,000,000 Rp 59,230,338,000,000
2019 Rp 111,713,375,000,000 Rp 50,603,301,000,000
2020 Rp 99,800,963,000,000 Rp 36,653,823,000,000
2021
2022
2023
2024
2025
2026
2027
2028
2029
Arahkan ke Lapkeu Terbaru Rp 99,800,963,000,000 Rp 36,653,823,000,000
Dividen
Dividen
Tahun Dividen EPS
2016 Rp 536.00 Rp 1,341
2017 Rp 893.00 Rp 1,985
2018 Rp 1,193.00 Rp 2,983
2019 Rp 1,213.00 Rp 3,033
2020 Rp 473.00 Rp 1,609
2021 Rp -
2022 Rp -
2023 Rp -
2024 Rp -
2025 Rp -
2026 Rp -
2027 Rp -
2028 Rp -
2029 Rp -
Utang Perusahaan
Liabilitas jangka
24.88% Ideal dibawah 50%
panjang/ekuitas
nalisa saham (termasuk grafiknya)
riwulan terakhir)
riwulan terakhir)
ahunan terakhir)
Pendapatan
Rp90,000,000,000,000
Rp80,000,000,000,000
Rp70,000,000,000,000
Rp60,000,000,000,000
Rp50,000,000,000,000
Rp40,000,000,000,000
Rp30,000,000,000,000
Rp20,000,000,000,000
Rp10,000,000,000,000
Rp-
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 202
Laba Bersih
Rp12,000,000,000,000
Rp10,000,000,000,000
Laba Bersih
Rp12,000,000,000,000
Rp10,000,000,000,000
Rp8,000,000,000,000
Rp6,000,000,000,000
Rp4,000,000,000,000
Rp2,000,000,000,000
Rp-
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 20
R dan PBV
PBV EPS PER PER x PBV Lembar Saham
1.83 Rp 1,341 15.62 28.64 3,730,135,136
2.78 Rp 1,985 17.84 49.55 3,730,135,136
1.79 Rp 2,983 9.17 16.40 3,730,135,136
1.31 Rp 3,033 7.10 9.33 3,730,135,136
1.57 Rp 1,609 16.53 25.97 3,730,135,136
#DIV/0! Rp - #DIV/0! #DIV/0! 3,730,135,136
#DIV/0! Rp - #DIV/0! #DIV/0! 3,730,135,136
#DIV/0! Rp - #DIV/0! #DIV/0! 3,730,135,136
#DIV/0! Rp - #DIV/0! #DIV/0! 3,730,135,136
#DIV/0! Rp - #DIV/0! #DIV/0! 3,730,135,136
#DIV/0! Rp - #DIV/0! #DIV/0! 3,730,135,136
#DIV/0! Rp - #DIV/0! #DIV/0! 3,730,135,136
#DIV/0! Rp - #DIV/0! #DIV/0! 3,730,135,136
#DIV/0! Rp - #DIV/0! #DIV/0! 3,730,135,136
1.30 1609 13.72 17.89
PBV
3.00
2.78
2.50
1.00
0.50
0.50
13.72
0 0.00 0.00
27 2028 2029 Terkini
Ekuitas
Rp 42,621,943,000,000 Neraca
Rp 47,537,925,000,000 Rp140,000,000,000,000
Rp 57,050,679,000,000
Rp 61,110,074,000,000 Rp120,000,000,000,000
Rp 63,147,140,000,000
Rp100,000,000,000,000
Rp80,000,000,000,000
Rp60,000,000,000,000
Rp40,000,000,000,000
Rp20,000,000,000,000
Rp-
Rp 63,147,140,000,000 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
hun terakhir
20-60%)
Div. Yield DPR Dividen
2.56% 40% Rp3,500.00
2.52% 45%
4.36% 40% Rp3,000.00
5.64% 40%
1.78% 29%
Rp2,500.00
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
Rp2,000.00
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0! Rp1,500.00
#DIV/0! #DIV/0!
#DIV/0! #DIV/0! Rp1,000.00
#DIV/0! #DIV/0!
#DIV/0! #DIV/0! Rp500.00
Rp-
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Dividen EPS
riwulan terkini)
sekitar 20-30%
00%
50%
2024 2025 2026 2027 2028 2029
2024 2025 2026 2027 2028 2029
ca
tas Ekuitas
viden
den EPS
1 2 3 4 5
7,756,000,000,000 7,794,000,000,000
11,523,869,935,000
121,949,000,000,000 139,325,000,000,000
492,701,000,000,000 584,087,000,000,000
840,606,610,000,000 939,667,656,000,000
195,037,943,000,000 223,937,463,000,000
21,369,286,000,000 34,724,168,000,000
18,617,215,000,000 31,051,950,000,000
17 18 19 20 21 22
LIABILITAS
2018 2019 2020 TW I 2021 TW II 2021TW III 2021
1,085,709,809,612 1,177,675,527,585
671,238,000,000,000 746,236,000,000,000
1,090,664,084,000,000 1,183,155,670,000,000 1,278,346,276,000,000
263,784,017,000,000 269,451,682,000,000 321,376,142,000,000
1,025,749,580,000,000 1,151,267,847,000,000
10,067,000,000,000 10,556,000,000,000
18,133,419,175,000 19,039,449,025,000
186,763,000,000,000 195,454,000,000,000
125,004,000,000,000 112,872,000,000,000
208,784,336,000,000 199,911,376,000,000
23,836,195,000,000 19,987,845,000,000
209,034,525,000,000 193,796,083,000,000
USD
USD
USD
61,110,074,000,000 63,147,140,000,000
19,215,733,000,000 16,657,425,071,000
20,400,000,000,000
35 36 37 38
PENDAPATAN
2016 2017 2018 2019
4,940,000,000,000 5,940,000,000,000 7,240,000,000,000 8,140,000,000,000
2,520,000,000 3,260,000,000 3,620,000,000 3,460,000,000
15,210,000,000,000 18,290,000,000,000 23,550,000,000,000 21,700,000,000,000
9,110,000,000,000 12,650,000,000,000 25,280,000,000,000 32,720,000,000,000
181,084,000,000,000 206,057,000,000,000 239,205,000,000,000 237,166,000,000,000
49,220,000,000,000 54,340,000,000,000 60,350,000,000,000 67,020,000,000,000
32,070,000,000,000 35,890,000,000,000 39,390,000,000,000 40,820,000,000,000
64,710,000,000,000 70,380,000,000,000 77,510,000,000,000 81,940,000,000,000
8,740,000,000,000 10,060,000,000,000 10,450,000,000,000 7,580,000,000,000
49,540,000,000,000 62,470,000,000,000 71,250,000,000,000 76,840,000,000,000
6,600,000,000,000 10,350,000,000,000 6,630,000,000,000 7,080,000,000,000
1,820,000,000,000 2,330,000,000,000 2,810,000,000,000 3,640,000,000,000
38,260,000,000,000 49,370,000,000,000 53,960,000,000,000 58,630,000,000,000
6,740,000,000,000 6,440,000,000,000 7,670,000,000,000 7,610,000,000,000
20,550,000,000,000 24,230,000,000,000 34,740,000,000,000 32,940,000,000,000
2,134,000,000,000 22,880,000,000,000 22,940,000,000 25,130,000,000,000
76,270,000,000,000 83,310,000,000,000 95,710,000,000,000 110,520,000,000,000
43,730,000,000,000 44,100,000,000,000 45,960,000,000,000 45,870,000,000,000
34,380,000,000,000 35,610,000,000,000 38,410,000,000,000 42,300,000,000,000
584,140,000 629,330,000 776,900,000 782,010,000
66,660,000,000,000 70,190,000,000,000 73,390,000,000,000 76,590,000,000,000
2,720,000,000 3,130,000,000 3,340,000,000 3,220,000,000
15,360,000,000,000 14,430,000,000,000 15,190,000,000,000 15,940,000,000,000
1,370,000,000 1,690,000,000 2,010,000,000 1,720,000,000
27,060,000,000,000 29,600,000,000,000 36,230,000,000,000 38,870,000,000,000
16,660,000,000,000 35,090,000,000,000 36,970,000,000,000 26,350,000,000,000
19,370,000,000,000 20,180,000,000,000 21,070,000,000,000 22,630,000,000,000
60,346,784,000,000 5,002,225,000,000
1,211,029,000,000
46 47 48 49 50
LABA BERSIH
2017 2018 2019 2020 TW I 2021
777,730,000,000 964,550,000,000 1,030,000,000,000
483,300,000 417,720,000 404,190,000 146,930,000
1,200,000,000,000 1,640,000,000,000 717,210,000,000
136,510,000,000 1,640,000,000,000 193,852,031,000 1,149,353,693,000
18,850,000,000,000 21,670,000,000,000 21,710,000,000,000 16,160,000,000,000
23,310,000,000,000 25,860,000,000,000 28,570,000,000,000 27,130,000,000,000
13,620,000,000,000 15,020,000,000,000 15,380,000,000,000 3,280,000,000,000
29,045,049,000,000 32,418,486,000,000 34,413,825,000,000 18,660,393,000,000
3,027,466,000,000 2,807,923,000,000 209,263,000,000 1,602,358,000,000
20,640,000,000,000 25,020,000,000,000 27,480,000,000,000 17,120,000,000,000
4,920,000,000,000 1,290,000,000,000 2,790,000,000,000
670,180,000,000 965,310,000,000 1,400,000,000,000 854,610,000,000
2,500,000,000,000 4,550,000,000,000 3,630,000,000,000
894,350,000,000 1,190,000,000,000 1,160,000,000,000
339,460,000,000 850,090,000,000 295,070,000,000
375,240,000,000 - 3,300,000,000,000 712,580,000,000 371,600,000,000
7,750,000,000,000 7,790,000,000,000 10,880,000,000,000
12,670,000,000,000 13,540,000,000,000 13,720,000,000,000 8,580,000,000,000
3,800,000,000,000 4,580,000,000,000 5,040,000,000,000 6,590,000,000,000
- 15,270,000 60,510,000 57,400,000 82,820,000
4,160,000,000,000 4,170,000,000,000 4,910,000,000,000 6,460,000,000,000
413,210,000 588,130,000 274,370,000
1,860,000,000,000 1,150,000,000,000 1,840,000,000,000 1,810,000,000,000
252,610,000 261,950,000 129,430,000 39,470,000
933,170,000,000 2,170,000,000,000 1,770,000,000,000 916,710,000,000
2,200,000,000,000 2,200,000,000,000 2,210,000,000,000 51,870,000,000
2,400,000,000,000 2,460,000,000,000 2,510,000,000,000
4,765,276,000,000
20,943,824,000,000 15,709,999,000,000
44,168,467,736,000 7,283,292,406,000
HARGA SAHAM
KODE
2,016 2,017 2,018 2,019 2,020
ACES
ADRO
AKRA
ANTM
ASII
BBCA
BBNI 5,525 9,900 8,800 7,850 6,175
BBRI
BBTN 1,740 3,570 2,540 1,495 1,715
BMRI
BSDE
BTPS
CPIN
CTRA
ERAA
EXCL
GGRM
HMSP
ICBP
INCO
INDF
INKP
INTP
ITMG
JPFA
JSMR
KLBF
MDKA
MEDC
MIKA
MNCN
PGAS
PTBA
PTPP
PWON
SMGR
SMRA
TBIG
TKIM
TLKM
TOWR
TPIA
UNTR 20,950 35,400 27,350 21,525 26,600
UNVR
WIKA 2,360 1,550 1,655
DIVIDEN
KODE
2016 2017 2018 2019 2020
ACES
ADRO
AKRA
ANTM
ASII
BBCA
BBNI 212.81 255.56 0
BBRI
BBTN 49.46 57.18
BMRI 220
BSDE
BTPS
CPIN
CTRA
ERAA
EXCL
GGRM
HMSP
ICBP
INCO
INDF
INKP
INTP
ITMG
JPFA
JSMR
KLBF
MDKA
MEDC
MIKA
MNCN
PGAS
PTBA
PTPP
PWON
SMGR
SMRA
TBIG
TKIM
TLKM
TOWR
TPIA
UNTR 536 893 1,193 1,213 473
UNVR
WIKA 33.86 26.82