Ekuitas

Q3 2018 Q3 2019
Rp 700,390,073,915 Rp 825,692,018,900

Ekuitas (Persen) 12.61%

2018 2019
17.89%

Jumlah Pemegang Saham

2018 2019
3,493,875,000 3,493,875,000

Book Value
2018 2019
Rp 200 Rp 102

Book Value (Persen) -12.25%

2018 2019
-49.12%

Harga Rata-Rata Saham

2018 2019
Rp 146 Rp 176

Peningkatan Harga Rata-Rata Saham (Persen) 23.06%

2018 2019
0.00% 20.55%

PBV 1.72
2018 2019
0.73 1.73

Harga Wajar/ Prediksi

2018 2019
Rp 344.80 Rp 175.44

Laba
2018 2019
Rp 72,355,265,974 Rp 73,765,183,109

Peningkatan Laba Per Tahun (Persen) 13.46%

2018 2019
#REF! 1.95%
 ROE 9.84%
2018 2019
10.33% 8.93%

EPS #DIV/0!
2018 2019
Rp - Rp 21.11

Peningkatan EPS (Persen) Per Tahun #DIV/0!

2018 2019
#DIV/0!

DPS 36.67
2018 2019
Rp 30.00 Rp 35.00

DPS (Persen) 20.33%

2018 2019
20.55% 19.89%

DPR 166.96%
2018 2019
#DIV/0! 165.78%

PER #DIV/0!
2018 2019
1,678.00 8.34

PER (Persen) 1.26%

2018 2019
0.00% 12.00%
 Q3 2020 Q3 2021 Q3 2022
Rp 923,084,432,298 Rp 998,239,584,239

2020 2021 2022

11.80% 8.14%

2020 2021 2022

3,493,875,000 3,493,875,000

2020 2021 2022

Rp 107 Rp 115

2020 2021 2022

4.90% 7.48%

2020 2021 2022

Rp 219 Rp 272 Rp -

2020 2021 2022

24.43% 24.20% -100.00%

34.23
2020 2021 2022
2.05 2.37 3.50

2020 2021 2022

Rp 184.04 Rp 197.80 Rp -

2020 2021 2022

Rp 93,502,477,372 Rp 104,409,665,421

2020 2021 2022

26.76% 11.67%
 2020 2021 2022
10.13% 10.46% #DIV/0!

2020 2021 2022

Rp 26.76 #DIV/0! #DIV/0!

2020 2021 2022

26.76% #DIV/0! #DIV/0!

2020 2021 2022

Rp 45.00 Rp 50.00 Rp -

2020 2021 2022

20.55% 18.38% #DIV/0!

2020 2021 2022

168.15% #DIV/0! #DIV/0!

2020 2021 2022

8.18 #DIV/0! #DIV/0!

2020 2021 2022

12.22% #DIV/0! #DIV/0!
1

6 bokvalue prediksi 2021:bokvalue jumlah+bokvalue 2021

5 bokvalue 2021+2020+2019:3

7 hitung manual hargaperbulan

3
4 dividen histori
 Januari Februari Maret April Mei
2018 Rp 13,880 Rp 14,090 Rp 14,258 Rp 14,302 Rp 14,559
2019 Rp 14,663 Rp 14,535 Rp 14,711 Rp 14,642 Rp 14,892
2020 Rp 14,232 Rp 14,276 Rp 15,694 Rp 16,367 Rp 15,406
2021 Rp 14,561 Rp 14,542 Rp 14,917 Rp 15,058 Rp 14,823
2022 Rp 14,835 Rp 14,851 Rp 14,848 Rp 14,868 Rp 15,108
2023
2024

170631451 170,316,626

2018 Rp 2,514,481,939,086
2019 Rp 2,494,670,200,179
2020
Juni Juli Agustus September Oktober November Desember
Rp 14,536 Rp 14,914 Rp 15,059 Rp 15,368 Rp 15,678 Rp 15,196 Rp 14,996
Rp 14,726 Rp 14,543 Rp 14,742 Rp 14,611 Rp 14,617 Rp 14,568 Rp 14,517
Rp 14,695 Rp 15,082 Rp 15,224 Rp 15,347 Rp 15,249 Rp 14,736 Rp 14,673
Rp 14,838 Rp 15,011 Rp 14,897 Rp 14,756 Rp 14,698 Rp 14,763 Rp 14,828
Rp 15,188 Rp 15,484 Rp 15,350 Rp 15,471 Rp 15,917 Rp 16,158 Rp 16,115
Rata-rata
Rp 14,736
Rp 14,647
Rp 15,082
Rp 14,808
Rp 15,349
#DIV/0!
#DIV/0!
 Ekuitas
Q1 2018 Q1 2019 Q1 2020
Rp 2,514,425,061,936 Rp 2,494,627,621,022 Rp 2,723,204,713,440

Ekuitas (Persen) 14.88%

2018 2019 2020
-0.79% 9.16%

Jumlah Pemegang Saham

2018 2019 2020
2,616,500,000 2,616,500,000 2,616,500,000

Book Value Rp 1,313

2018 2019 2020
Rp 961 Rp 953 Rp 1,041

Book Value (Persen) 14.88%

2018 2019 2020
-0.79% 9.16%

Harga Rata-Rata Saham Rp 2,423

2018 2019 2020
Rp 2,494 Rp 1,950 Rp 1,596

Peningkatan Harga Rata-Rata Saham (Persen) 20.81%

2018 2019 2020
-21.81% -18.15%

PBV 2.02
2018 2019 2020
2.60 2.05 1.53

Harga Wajar/ Prediksi

2018 2019 2020
Rp 1,938 Rp 1,923 Rp 2,099

Laba Rp 200,471,385,431
2018 2019 2020
Rp 300,588,169,920 Rp 28,250,913,895 Rp 152,624,938,350
Rp 1,017,712,309,056 Rp 446,255,685,566 Rp 460,305,430,170
Peningkatan Laba Per Tahun (Persen) 127.86%
2018 2019 2020
-90.60% 440.25%
 ROE 6.28%
2018 2019 2020
11.95% 1.13% 5.60%
40% 18% 17%
EPS Q1 76.62
2018 2019 2020
Rp 114.88 Rp 10.80 Rp 58.33
Rp 389 Rp 171 Rp 176
Peningkatan EPS (Persen) Per Tahun Q1 127.86%
2018 2019 2020
-90.60% 440.25%

DPS 612.50
2018 2019 2020
Rp 53.00 Rp 57.00 Rp 434.00

DPS (Persen) 227.03%

2018 2019 2020
7.55% 661.40%

DPR 114.47%
2018 2019 2020
13.63% 33.42% 246.70%

PER
2018 2019 2020

PER (Persen) #DIV/0!

2018 2019 2020
#DIV/0! #DIV/0!
 PREDIKSI
Q1 2021 Q1 2022 Q1 2023
Rp 3,740,670,247,944 Rp 4,256,150,011,669 Rp 4,889,450,570,990.31

2021 2022 2023

37.36% 13.78% 14.88%

2021 2022 2023

2,616,500,000 2,616,500,000 2,616,500,000

2021 2022 2023

Rp 1,430 Rp 1,627 Rp 1,869

2021 2022 2023

37.36% 13.78% 14.88%

2021 2022 2023

Rp 2,070 Rp 4,006 Rp 4,700 Rp 6,560

2021 2022 2023

29.70% 93.53% 17.32% 39.57%

2021 2022 2023

1.45 2.46

2021 2022 2023

Rp 2,883 Rp 3,281 Rp 3,769.02

2021 2022 2023

Rp 141,006,336,864 Rp 379,886,568,127 Rp 306,928,077,057
Rp 3,038,067,208,896 Rp 1,227,712,308,228

2021 2022 2023

-7.61% 169.41% -19.21%
 2021 2022 2023
3.77% 8.93% 6.28%
81% 0% 25%

2021 2022 2023

Rp 53.89 Rp 145.19 Rp 117.30
Rp 1,161 Rp - Rp 469

2021 2022 2023

-7.61% 169.41% -19.21%

Margin Of Safety
2021 2022 2023 Harga Wajar
Rp 1,906.00 Rp 234.61 2340-4680
Rp 328
Potensi Harga wajar
2021 2022 2023 3280
339.17% -100.00%
7%

2021 2022 2023

164.15% 50.00%

2021 2022 2023

2021 2022 2023

#DIV/0! #DIV/0!
 Note : sudah di hitung berdasarkan kurs dollar tahun itu
Ekuitas 2018 170631451 14736
2019 170316626 14647
2020 180559920 15082
2021 252611443 14808
2022 277291681 15349
2023
Harga Rata-rata saham
Januari Februari Maret April Mei Juni Juli Agustus Septembe
2018 2420 2550 2350 2530 2580 2640 2500 2540 2690
2019 2370 2370 2390 1940 2030 1710 1645 1675 1830
2020 1890 2250 1880 1590 1225 1455 1330 1390 1410
2021 1440 1550 1480 1540 1605 1625 1690 1755 2360
2022 3290 2950 3750 5025 3600 3310 4040 4340 4540
2023

Laba dollar kurs Kurs Rupiah

2018 20398220 14736
2019 1928785 14647
2020 10119675 15082
2021 9522308 14808
2022 24749923 15349
2023
 Laba Annual
2018 69062996 14736
2019 30467378 14647
2020 30520185 15082
2021 205163912 14808
2022 15349
2023

rgin Of Safety
Range Harga wajar book value
3769

Potensi Harga wajar

6560
Oktober NovemberDesemberrata-rata
2410 2380 2340 2494.167
1800 1825 1820 1950.417
1370 1670 1695 1596.25
2580 3130 4090 2070.417
4510 4380 4340 4006.25
#DIV/0!
 Ekuitas
Q3 2018 Q3 2019 Q3 2020
Rp 2,085,005,496,336 Rp 2,494,627,621,022 Rp 2,723,204,713,440

Ekuitas (Persen) 19.77%

2018 2019 2020
19.65% 9.16%

Jumlah Pemegang Saham

2018 2019 2020
2,616,500,000 2,616,500,000 2,616,500,000

Book Value Rp 1,295

2018 2019 2020
Rp 797 Rp 953 Rp 1,041

Book Value (Persen) 19.77%

2018 2019 2020
19.65% 9.16%

Harga Rata-Rata Saham Rp 2,423

2018 2019 2020
Rp 2,494 Rp 1,950 Rp 1,596

Peningkatan Harga Rata-Rata Saham (Persen) 20.81%

2018 2019 2020
-21.81% -18.15%

PBV 2.13
2018 2019 2020
3.13 2.05 1.53

Harga Wajar/ Prediksi

2018 2019 2020
Rp 1,695 Rp 2,029 Rp 2,214

Laba Rp 1,127,443,318,429
2018 2019 2020
Rp 887,407,003,920 Rp 28,250,913,895 Rp 152,624,938,350
Rp 1,017,712,309,056 Rp 446,255,685,566 Rp 460,305,430,170
Peningkatan Laba Per Tahun (Persen) 336.87%
2018 2019 2020
-96.82% 440.25%

ROE 32.43%
2018 2019 2020
42.56% 1.13% 5.60%
 EPS Q3 430.90
2018 2019 2020
Rp 339.16 Rp 10.80 Rp 58.33
Rp 389 Rp 171 Rp 176
Peningkatan EPS (Persen) Per Tahun Q1 336.87%
2018 2019 2020
-96.82% 440.25%

DPS 605.90
2018 2019 2020
Rp 53.00 Rp 57.00 Rp 434.00

DIVIDEND YIELD 25.49%

2018 2019 2020
3.13% 2.81% 19.60%

DPR 332.43%
2018 2019 2020
15.63% 527.91% 744.02%

PER 44.46
2018 2019 2020
7.35 180.60 27.36

PER (Persen) 545.52%

2018 2019 2020
2356.00% -84.85%
 PREDIKSI
Q3 2021 Q3 2022 Q3 2023
Rp 3,740,670,247,944 Rp 4,223,402,950,867 Rp 5,058,334,304,043.86

2021 2022 2023

37.36% 12.90% 19.77%

2021 2022 2023

2,616,500,000 2,616,500,000 2,616,500,000

2021 2022 2023

Rp 1,430 Rp 1,614 Rp 1,933

2021 2022 2023

37.36% 12.90% 19.77%

2021 2022 2023

Rp 2,070 Rp 4,006

2021 2022 2023

29.70% 93.53%

2021 2022 2023

1.45 2.48

2021 2022 2023

Rp 3,042 Rp 3,434 Rp 4,113.25

2021 2022 2023

Rp 1,536,470,009,640 Rp 3,032,463,726,339 Rp 2,023,333,721,617.55
Rp 3,038,067,208,896

2021 2022 2023

906.70% 97.37% -33.28%

2021 2022 2023

41.07% 71.80% 40.00%
 2021 2022 2023
Rp 587.22 Rp 1,158.98
Rp 1,161 Rp 2,283
97.73%
2021 2022 2023
906.70% 97.37% -100.00%

2021 2022 2023

Rp 1,906.00 Rp 579.49
Rp 1,142

2021 2022 2023

62.66% 16.87%
28%

2021 2022 2023

324.58% 50.00%

2021 2022 2023

3.53 3.46

2021 2022 2023

-87.12% -1.95%
 Note : sudah di hitung berdasarkan kurs dollar tahun itu
Ekuitas 2018 $ 141,490,601.00 14736
2019 $ 170,316,626.00 14647
2020 $ 180,559,920.00 15082
2021 $ 252,611,443.00 14808
2022 $ 275,158,183.00 15349
2023

Laba dollar kurs Kurs Rupiah

2018 $ 60,220,345.00 14736
2019 $ 1,928,785.00 14647
2020 $ 10,119,675.00 15082
2021 $ 103,759,455.00 14808
2022 $ 197,567,511.00 15349
2023

Laba Annual
2018 69062996 14736
2019 30467378 14647
 2020 30520185 15082
2021 205163912 14808
2022 15349
2023

MOS Book value

Rp 4,113.00
MOS DPS
5790 11580

POTENSI
Rp 11,416 Rp 22,832
 Ekuitas
2018 2019 2020 2021
Rp - Rp - Rp - Rp -

Ekuitas (Persen) #DIV/0!

2018 2019 2020 2021
#DIV/0! #DIV/0! #DIV/0!

Jumlah Pemegang Saham

2018 2019 2020 2021

Book Value #DIV/0!

2018 2019 2020 2021
#DIV/0! #DIV/0! #DIV/0! #DIV/0!

Book Value (Persen) #DIV/0!

2018 2019 2020 2021
#DIV/0! #DIV/0! #DIV/0!

Harga Rata-Rata Saham

2018 2019 2020 2021

Peningkatan Harga Rata-Rata Saham (Persen) #DIV/0!

2018 2019 2020 2021
#DIV/0! #DIV/0! #DIV/0!

PBV #DIV/0!
2018 2019 2020 2021
#DIV/0! #DIV/0! #DIV/0! #DIV/0!

Harga Wajar/ Prediksi

2018 2019 2020 2021
#DIV/0! #DIV/0! #DIV/0! #DIV/0!

Laba ###
2018 2019 2020 2021
Rp - Rp - Rp - Rp -

Peningkatan Laba Per Tahun (Persen) #DIV/0!

2018 2019 2020 2021
#DIV/0! #DIV/0! #DIV/0!
 ROE #DIV/0!
2018 2019 2020 2021
#DIV/0! #DIV/0! #DIV/0! #DIV/0!

EPS Q1 #DIV/0!
2018 2019 2020 2021
#DIV/0! #DIV/0! #DIV/0! #DIV/0!

Peningkatan EPS (Persen) Per Tahun Q3 #DIV/0!

2018 2019 2020 2021
#DIV/0! #DIV/0! #DIV/0!

DPS 612.50
2018 2019 2020 2021
Rp 53.00 Rp 57.00 Rp 434.00 Rp 1,906.00

DPS (Persen) 227.03%

2018 2019 2020 2021
7.55% 661.40% 339.17%

DPR #DIV/0!
2018 2019 2020 2021
#DIV/0! #DIV/0! #DIV/0! #DIV/0!

PER #DIV/0!
2018 2019 2020 2021
#DIV/0! #DIV/0! #DIV/0! #DIV/0!

PER (Persen) #DIV/0!

2018 2019 2020 2021
#DIV/0! #DIV/0! #DIV/0!
 PREDIKSI
2022 S 2023
Rp 4,300,291,000,000 5,797,038,133,000

2022 2023
#DIV/0! 34.81%

2022 2023
500,000,000 500,000,000

2022 2023
Rp 8,601 Rp 11,594

2022 2023
#DIV/0! 34.81%

2022 2023
Rp 500

2022 2023
#DIV/0!

2022 2023
0.06

2022 2023
#DIV/0! #DIV/0!

2022 2023
Rp 985,496,482,610 #DIV/0!

2022 2023
#DIV/0! #DIV/0!
 2022 2023
22.92% #DIV/0!

2022 2023
Rp 1,970.99 #DIV/0!

2022 2023
#DIV/0! #DIV/0!

2022 2023
Rp -

2022 2023
-100.00%

2022 2023
0.00%

2022 2023
0.25

2022 2023
#DIV/0!