perusahaan X1 X2 X3 X4 Y

2018
Adaro Energy
1 ADRO
Indonesia Tbk.
Akbar Indo Makmur
2 AIMS
Stimec Tbk
3 AKRA AKR Corporindo Tbk. 0.16 0.32 0.05 0.99 3.46
Apexindo Pratama
4 APEX
Duta Tbk.
5 ARII Atlas Resources Tbk.

6 ARTI Ratu Prabu Energi Tbk

Pelayaran Nasional
7 BBRM
Bina Buana
Astrindo Nusantara
8 BIPI
Infrastrukt
Baramulti
9 BSSR
Suksessarana Tbk.
Buana Lintas Lautan
10 BULL
Tbk.
11 BUMI Bumi Resources Tbk.
12 BYAN Bayan Resources Tbk.
Capitol Nusantara
13 CANI
Indonesia Tb
Exploitasi Energi
14 CNKO
Indonesia Tb
15 DEWA Darma Henwa Tbk
Delta Dunia Makmur
16 DOID
Tbk.
Dian Swastatika
17 DSSA
Sentosa Tbk
18 ELSA Elnusa Tbk.
Energi Mega Persada
19 ENRG
Tbk.
Eterindo Wahanatama
20 ETWA 0.80 - 0.08 - 0.20 5.36
Tbk
Golden Energy Mines
21 GEMS
Tbk.
Garda Tujuh Buana
22 GTBO
Tbk
Humpuss Intermoda
23 HITS
Transportasi
24 HRUM Harum Energy Tbk.
MNC Energy
25 IATA
Investments Tbk.
26 INDY Indika Energy Tbk.
Sumber Energi
27 ITMA
Andalan Tbk.
Indo Tambangraya
28 ITMG
Megah Tbk.
Resource Alam
29 KKGI
Indonesia Tbk.
 Mitra Energi Persada
30 KOPI
Tbk.
Logindo
31 LEAD
Samudramakmur Tbk.
Mitrabara Adiperdana
32 MBAP
Tbk.
Mitrabahtera Segara
33 MBSS
Sejati Tbk
Medco Energi
34 MEDC
Internasional Tbk
35 MITI Mitra Investindo Tbk.
Capitalinc Investment
36 MTFN
Tbk.
Samindo Resources
37 MYOH
Tbk.
Perusahaan Gas
38 PGAS
Negara Tbk.
Perdana Karya Perkasa
39 PKPK
Tbk
40 PTBA Bukit Asam Tbk.
41 PTIS Indo Straits Tbk.
42 PTRO Petrosea Tbk.
43 RAJA Rukun Raharja Tbk.
Rig Tenders Indonesia
44 RIGS
Tbk.
Radiant Utama
45 RUIS
Interinsco Tbk.
Golden Eagle Energy
46 SMMT
Tbk.
47 SMRU SMR Utama Tbk.
48 SOCI Soechi Lines Tbk.
49 SUGI Sugih Energy Tbk.

50 TOBA TBS Energi Utama Tbk.

Trans Power Marine
51 TPMA
Tbk.
Trada Alam Minera
52 TRAM
Tbk.
Wintermar Offshore
53 WINS
Marine Tbk.
Sillo Maritime Perdana
54 SHIP
Tbk.
Pelayaran Tamarin
55 TAMU
Samudra Tbk.
Alfa Energi Investama
56 FIRE
Tbk.
57 PSSI IMC Pelita Logistik Tbk.

58 DWGL Dwi Guna Laksana Tbk.

Borneo Olah Sarana
59 BOSS
Sukses Tbk.
Sky Energy Indonesia
60 JSKY
Tbk.
 Indah Prakasa Sentosa
61 INPS
Tbk.
62 TCPI Transcoal Pacific Tbk.
63 SURE Super Energy Tbk.
Ginting Jaya Energi
64 WOWS
Tbk.
65 TEBE Dana Brata Luhur Tbk.
Batulicin Nusantara
66 BESS
Maritim Tb
Sumber Global Energy
67 SGER
Tbk.
68 UNIQ Ulima Nitra Tbk.
Prima Andalan Mandiri
69 MCOL
Tbk.
70 GTSI GTS Internasional Tbk.
71 RMKE RMK Energy Tbk.
Bintang Samudera
72 BSML
Mandiri Lines
Adaro Minerals
73 ADMR
Indonesia Tbk.
Semacom Integrated
74 SEMA
Tbk.
Sigma Energy
75 SICO
Compressindo Tbk.
Black Diamond
76 COAL
Resources Tbk.
77 SUNI Sunindo Pratama Tbk.
Cakra Buana
78 CBRE
Resources Energi T
79 HILL Hillcon Tbk.
Petrindo Jaya Kreasi
80 CUAN
Tbk.
X1 X2 X3 X4 Y X1 X2 X3 X4
2019 2020

0.10 0.30 0.05 0.89 2.88 0.16 0.37 0.07 1.30

0.87 - 0.11 - 0.10 6.55 0.08 0.20

Y X1 X2 X3 X4 Y
2021

4.05 0.12 0.32 0.06 0.93 3.18

0.11 0.10
 X1 X2 X3 X4 Y X1
No. perusahaan 2018 keterangan 2019
Akbar Indo
2 AIMS Makmur
Stimec Tbk 0.85 0.06 0.02 4.48 10.60 0.84
AKR
3 AKRA Corporindo
0.16 0.32 0.05 0.99 3.46 0.10
Tbk.
Exploitasi
14 CNKO Energi
Indonesia Tb 0.42 1.35 0.23 7.39 0.60
Eterindo
20 ETWA Wahanatama
Tbk 0.80 - 0.08 - 0.20 - 5.36 Bangkrut 0.87
Mitra Energi
30 KOPI 0.08 0.00 0.07 1.19 2.25 kelabu 0.13
Persada Tbk.
Mitra
35 MITI Investindo
Tbk. 0.25 0.04 0.07 1.04 3.12 0.10
Capitalinc
36 MTFN Investment
Tbk.
Perdana Karya
39 PKPK 0.28 0.44 0.00 0.76 4.07 0.17
Perkasa Tbk
Bukit Asam
40 PTBA 0.27 0.18 0.28 0.40 4.66 0.27
Tbk.
Radiant Utama
45 RUIS 0.14 0.06 0.00 1.43 5.73 1.74
Interinsco Tbk.
Golden Eagle
46 SMMT 0.14 66.40 57.80 1.43 607.29 0.09
Energy Tbk.
SMR Utama
47 SMRU 0.15 0.02 0.04 1.01 2.38 kelabu 0.05
Tbk.
Alfa Energi
56 FIRE
Investama Tbk. 0.07 0.01 0.01 0.02 0.58 Bangkrut 0.29
Dwi Guna
58 DWGL
Laksana Tbk.
Borneo Olah
59 BOSS Sarana Sukses
Tbk. 0.07 0.06 0.55 0.03
Sky Energy
60 JSKY 0.13 0.07 0.05 0.62 2.07 kelabu 0.11
Indonesia Tbk.
Indah Prakasa
61 INPS 0.26 0.13 0.02 0.41 2.69 0.27
Sentosa Tbk.
Transcoal
62 TCPI 0.01 0.11 0.10 0.82 1.96 kelabu 0.00
Pacific Tbk.
Super Energy
63 SURE 0.65 0.06 0.25 0.80
Tbk.
Dana Brata
65 TEBE 0.07 0.23 0.25 1.87 4.85 0.05
Luhur Tbk.
Batulicin
66 BESS Nusantara
Maritim Tb 0.09 0.39 0.32 0.88 4.93 0.12
Semacom
74 SEMA Integrated
Tbk.
X2 X3 X4 Y X1 X2 X3 X4 Y
2019 keterangan 2020

0.09 26.70 3.78 189.10 0.02 0.12 0.04 1.59 2.48

0.30 0.05 0.89 2.88 0.16 0.37 0.07 1.30 4.05

2.11 0.07 0.29 11.31 1.22 3.39 0.24 0.50 21.19

- 0.11 - 0.10 6.01 0.25 0.07 0.08 0.20 2.62

0.00 0.11 1.42 3.09 0.13 0.71 0.02 0.89 4.24

- 1.53 0.17 6.53 0.04 0.10 0.10 3.53 4.67

1.36 0.13 0.24 6.67 0.07 1.43 0.00 1.43 6.62

0.13 0.21 0.42 4.05 0.19 0.07 0.13 2.38 4.91

0.09 0.00 1.78 13.58 0.08 0.05 0.03 1.78 2.76

0.09 0.03 1.58 2.74 0.07 0.05 0.03 1.78 2.69

0.00 0.11 0.86 1.97 kelabu 0.17 0.82 0.27 0.53 6.16

0.02 0.02 0.04 2.14 kelabu 0.21 0.01 0.05 2.32 4.18

0.00 0.31 0.13 4.22 0.15 0.14 15.77

0.09 0.03 0.69 1.94 kelabu 0.13 0.02 0.02 0.88 1.98

0.13 0.00 0.42 2.64 0.33 0.18 0.03 0.37 3.34

0.16 0.09 0.88 2.05 kelabu 0.06 0.19 0.03 1.08 2.35

0.02 0.17 0.42 0.08 0.03 1.23 4.51

0.28 0.07 2.76 4.61 0.01 0.29 0.00 3.67 4.86

0.07 0.02 0.54 1.72 kelabu 0.00 0.14 0.08 1.04 2.09
 X1 X2 X3 X4 Y
Keterangan 2021 Keterangan

0.04 0.00 0.09 1.88 2.83

0.12 0.32 0.06 0.93 3.18

0.96 3.18 0.06 0.50 17.59

0.27 0.12 0.11 0.10 3.01

0.18 0.93 0.03 1.81 6.31

0.04 0.13 0.01 7.67 8.78

0.10 1.53 0.02 1.63 7.43

0.30 0.23 0.29 2.05 6.82

0.12 0.26 0.25 3.50 6.99

0.11 0.26 0.25 3.50 6.92

0.53 1.26 0.24 0.26 9.47

0.12 0.08 0.10 1.65 3.45

0.18 - 0.32 4.69 8.26

0.51 0.18 0.21 0.71 6.09

0.62 0.27 0.07 0.29 5.72

0.06 0.21 0.04 1.18 2.59

0.37 0.14 0.08 1.16 4.64

0.18 0.41 0.21 4.65 8.81

kelabu 0.04 0.30 0.17 1.83 4.30

 perusahaan working Capital 2018-2019
Akbar Indo
Ca 2019 Ca 2018 Cl 2019
2 AIMS Makmur Stimec 17,533,067,423.00 17,533,206,468.00 2,773,175,000.00
Tbk
AKR Corporindo
3 AKRA 1,077,639,192.00 11,268,579,800.00 8,712,526,231.00
Tbk.
Exploitasi Energi
14 CNKO 807,439,077.00 1,873,722,676.00 1,793,934,043.00
Indonesia Tb
18 ELSA Elnusa Tbk.
Eterindo
20 ETWA 55,982,018,077.00 20,936,092,105.00 967,643,373,510.00
Wahanatama Tbk
Mitra Energi
30 KOPI 77,529,382,693.00 69,626,038,028.00 56,356,441,246.00
Persada Tbk.
40 PTBA Bukit Asam Tbk. 11,679,884.00 11,426,678.00 4,691,251.00
Radiant Utama
45 RUIS
Interinsco Tbk.
Golden Eagle
46 SMMT
Energy Tbk.
47 SMRU SMR Utama Tbk.
Alfa Energi
56 FIRE
Investama Tbk.
rking Capital 2018-2019
cl 2018 ca-cl 2019 Ca-Cl 2018 Wc 2019
2,587,500,000.00 14,759,892,423.00 14,945,706,468.00 14,759,892,423.00
8,062,727,824.00 2,065,112,961.00 3,205,869,976.00 2,065,112,961.00

3,020,835,004.00 986,494,966.00 1,147,112,328.00 986,494,966.00

864,335,838,685.00 911,661,355,433.00 843,399,746,580.00 911,661,355,433.00

57,704,824,339.00 21,172,941,447.00 11,921,214,639.00 21,172,841,447.00

4,935,696.00 6,988,633.00 6,490,982.00 6,988,633.00

79,005,002,334.00

33,022,718,894.00
 X1 2018-2019
Wc 2018 Ta 2019 Ta 2018 Wc/Ta 2019 Wc/Ta 2018
14,945,706,468.00 17,533,067,423.00 17,533,206,468.00 0.84 0.85
3,205,869,976.00 21,409,046,173.00 19,940,850,599.00 0.10 0.16

1,147,112,328.00 1,635,154,338.00 2,703,608,742.00 0.60 0.42

843,399,746,580.00 1,053,555,048,668.00 1,055,671,083,056.00 0.87 0.80

11,921,214,639.00 154,742,929,119.00 147,266,936,678.00 0.13 0.08

6,490,982.00 26,098,052.00 24,172,933.00 0.27 0.27

118,079,233,322.00 845,372,533,865.00 831,965,937,268.00 1.74 0.14

286,451,398,290.00 1,675,570,667,301.00 1,908,386,848,248.00 0.05 0.15

 X2 2018-2019
Re 2019 Re 2018 ta 2019 ta 2018 te/ta2019
1,544,269,112.00 1,076,093,181.00 17,533,067,423.00 17,533,206,468.00 0.09
6,398,273,146.00 6,407,519,376.00 21,409,046,173.00 19,940,850,599.00 0.30

3,302,843,517.00 3,673,546,638.00 1,635,154,338.00 2,703,608,742.00 2.02

100,000,000.00 100,000,000.00 1,053,555,048,668.00 1,055,671,083,056.00 0.00

731,235,098.00 640,159,914.00 154,742,929,119.00 147,266,936,678.00 0.00

3,326,649.00 4,340,286.00 26,098,052.00 24,172,933.00 0.13

79,995,958,228.00 55,281,113,390.00 845,372,533,865.00 831,965,937,268.00 0.09

3,828,617,875.00 4,765,927,196.00 1,675,570,667,301.00 1,908,386,848,248.00 0.00

 X3 2018-2019
te/ta2018 Ebit 2019 ebit 2018 ta 2019 ta 2018
0.06
0.32 1,095,300,282.00 936,169,549.00 21,409,046,173.00 19,940,850,599.00

1.35 116,487,959.00 1,635,154,338.00 2,703,608,742.00

0.00 - 115,367,870,666.00 82,160,543,281.00 1,053,555,048,668.00 1,055,671,083,056.00

0.00 17,701,065,088.00 10,797,098,713.00 154,742,929,119.00 147,266,936,678.00

0.18 5,455,162.00 6,799,056.00 26,098,052.00 24,172,933.00

0.07 - 1,169,100,975.00 3,079,907,091.00 845,372,533,865.00 831,965,937,268.00

0.02 - 184,842,122,179.00 - 83,064,213,010.00 1,675,570,667,301.00 1,908,386,848,248.00

 X4 2018-2019
ebit/ta 2019 ebit/ta 201bve 2019 bve 2018 bv 2019
13,867,620,911.00 14,335,796,842.00
0.05 0.05 10,066,861,340.00 9,926,831,339.00 11,342,184,833.00

0.07 679,839,769.00 817,962,222.00 2,314,994,107.00

- 0.11 0.08 - 114,816,420,277.00 - 268,169,575,714.00 1,168,371,468,945.00

0.77 0.11 90,947,097,211.00 80,276,979,192.00 63,795,831,910.00

0.21 0.28 18,422,826.00 16,269,696.00 44,356,327.00

0.00 0.00 518,053,991,764.00 489,534,966,943.00 342,430,970,325.00

0.11 0.04 773,800,538,042.00 958,218,573,114.00 902,556,076,800.00

8-2019
bv 2018 bve/bv 201bve/bv 2018

10,014,019,260.00 0.89 0.99

3,521,570,964.00 0.29 0.23

1,323,840,658,770.00 - 0.10 - 0.20

66,989,957,490.00 1.19 1.42

40,442,629.00 0.42 0.40

327,318,542,101.00 1.78 1.43

950,150,275,134.00 0.86 1.01

 perusahaan working Capital 2020-2021
Ca 2021 Ca 2020 Cl 2021
Akbar Indo
2 AIMS Makmur
Stimec Tbk
AKR
3 AKRA Corporindo
Tbk. 12,022,678,362.00 8,042,418,506.00 9,306,841,393.00
Exploitasi
14 CNKO Energi
Indonesia Tb 557,796,856.00 421,671,344.00 1,717,108,630.00
18 ELSA Elnusa Tbk.
Eterindo
20 ETWA Wahanatama
Tbk 71,988,388,309.00 28,289,487,729.00 360,301,823,759.00
Mitra Energi
30 KOPI
Persada Tbk.
Bukit Asam
40 PTBA 18,211,500.00 8,364,356.00 7,500,647.00
Tbk.
Radiant
Utama
45 RUIS
Interinsco
Tbk.
Golden Eagle
46 SMMT
Energy Tbk.
SMR Utama
47 SMRU
Tbk.
ng Capital 2020-2021 X1 2020-2021
cl 2020 ca-cl 2021 Ca-Cl 2020 Wc 2021 Wc 2020

5,102,110,055.00 2,715,836,969.00 ### 2,715,836,969.00 2,940,308,451.00

1,717,108,630.00 1,159,311,774.00 ### 1,159,311,774.00 1,355,922,729.00

289,613,552,551.00 288,313,435,450.00 ### 288,313,435,450.00 ###

3,872,457.00 10,710,853.00 ### 10,710,853.00 4,491,899.00

126,057,710,519.00 66,549,086,692.00
X1 2020-2021 X2 2020-202
Ta 2021 Ta 2020 Wc/Ta 202Wc/Ta 202Re 2021

23,508,585,736.00 18,683,572,815.00 0.12 0.16 7,515,040,978.00

1,206,842,636.00 1,110,213,240.00 0.96 1.22 3,838,906,834.00

1,053,555,048,668.00 ### 0.27 0.25 - 124,613,363,675.00

36,123,703.00 24,056,755.00 0.30 0.19 8,382,833.00

881,786,218,140.00 ### 0.11 0.07 275,015,042,566.00

 X2 2020-2021 X3 202
Re 2020 ta 2021 ta 2020 te/ta2021 te/ta2020 Ebit 2021

6,927,443,993.00 23,508,585,736.00 ### 0.32 0.37 1,436,743,040.00

3,765,997,434.00 1,206,842,636.00 ### 3.18 3.39 73,152,107.00

72,652,783,063.00 1,053,555,048,668.00 ### 0.12 0.07 - 115,367,870,666.00

1,790,175.00 36,123,703.00 ### 0.23 0.07 10,358,675.00

41,577,174,706.00 1,051,640,434,770.00 ### 0.26 0.04 258,001,970,758.00

 X3 2020-2021 X
ebit 2020 ta 2021 ta 2020 ebit/ta 2021 ebit/ta 202bve 2021

1,226,718,840.00 ### ### 0.06 0.07 11,298,965,113.00

266,991,306.00 ### ### 0.06 0.24 1,224,804,402.00

821,160,543,281.00 ### ### 0.11 0.08 - 114,816,420,277.00

3,231,685.00 ### ### 0.29 0.13 24,253,724.00

- 23,386,617,883.00 ### ### 0.24 0.026 817,847,583,715.00

 X4 2020-2021
bve 2020 bv 2021 bv 2020 bve/bv 202bve/bv 2020

10,556,356,272.00 12,209,620,623.00 8,127,216,543.00 0.93 1.30

149,951,288.00 2,431,674,038.00 2,260,164,528.00 0.50 0.51

- 286,169,575,714.00 1,168,371,468,945.00 1,328,840,658,770.00 0.10 0.20

16,939,196.00 11,869,979.00 711,559.00 2.04 2.38

564,557,831,801.00 233,792,851,055.00 317,228,386,339.00 3.50 1.78