 | ICON - Island Concepts Indonesia Tbk. | ICON - Island Concepts Indonesia Tbk. | ICON - Island Concepts Indonesia Tbk. | |
| Sector | : | Industrials | ||
| Sub Sector | : | Industrial Services | ||
| Industry | : | Commercial Services | ||
| Sub Industry | : | Business Support Services | ||
| Index (3) | : | COMPOSITE, IDXINDUST, ISSI | ||
| Index (3) | : | COMPOSITE, IDXINDUST, ISSI | ||
| Board | : | 3 Index COMPOSITE, IDXINDUST, ISSI | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| Special Notation | : | Perusahaan Tercatat memenuhi kriteria Efek Bersifat Ekuitas Dalam Pemantauan Khusus. | ||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | |
|||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 1 | |
| Rating ROE | 1 | |
| Rating DER | 4 | |
| Rating TOTAL | 2 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 1.089.750.000 | |
| Price | Rp. 35 | |
| Capitalization | Rp. 38.141.250.000 | |
| OWNERSHIP | ||
| Listing Date : 38541 | ||
| Lokal 71,86 % | Asing 3,52 % | Lainnya 24,62 % |
| ICON - Island Concepts Indonesia Tbk. | ICON - Island Concepts Indonesia Tbk. | ICON - Island Concepts Indonesia Tbk. | |
| Sector | : | Industrials | ||
| Sub Sector | : | Industrial Services | ||
| Industry | : | Commercial Services | ||
| Sub Industry | : | Business Support Services | ||
| Index (3) | : | COMPOSITE, IDXINDUST, ISSI | ||
| Index (3) | : | COMPOSITE, IDXINDUST, ISSI | ||
| Board | : | 3 Index COMPOSITE, IDXINDUST, ISSI | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| Special Notation | : | Perusahaan Tercatat memenuhi kriteria Efek Bersifat Ekuitas Dalam Pemantauan Khusus. | ||
Financial Statements
| Description | 3Q18 | 3Q19 | 3Q20 | 3Q21 | 3Q22 | 3Q23 | 3Q24 | CAGR 5Y(%) |
| Last Price | 88 | 105 | 54 | 103 | 75 | 55 | 34000 | |
| Market Cap | 95.9 B | 114.4 B | 58.8 B | 112.2 B | 81.7 B | 59.9 B | 37.1 B | -67.57 |
| BALANCE SHEET | ||||||||
| Cash | 8.6 B | 4.6 B | 4.0 B | 14.4 B | 16.6 B | 8.5 B | 4.9 B | 6.52 |
| Total Asset | 444.3 B | 386.9 B | 364.5 B | 392.4 B | 393.5 B | 356.3 B | 359.5 B | -7.08 |
| S.T.Borrowing | 230.3 B | 150.7 B | 114.9 B | 131.0 B | 141.2 B | 125.8 B | 130.3 B | |
| L.T.Borrowing | 7.6 B | 5.8 B | 7.6 B | 8.0 B | 7.1 B | 4.4 B | 9.8 B | |
| Total Equity | 206.3 B | 230.4 B | 242.0 B | 253.4 B | 245.2 B | 226.1 B | 219.4 B | -4.77 |
| INCOME STATEMENT | ||||||||
| Revenue | 161.4 B | 153.2 B | 98.7 B | 113.4 B | 116.5 B | 126.9 B | 152.2 B | -0.65 |
| Gross Profit | 57.0 B | 47.2 B | 17.6 B | 25.5 B | 22.2 B | 13.2 B | 14.4 B | -69.49 |
| Operating Profit | 37.4 B | 28.0 B | 2.0 B | 11.4 B | 1.1 B | -2.7 B | -1.9 B | -106.79 |
| Net.Profit | 23.0 B | 17.2 B | 2.2 B | 4.2 B | -27.3 M | 3.2 B | 2.7 B | -84.30 |
| EBITDA | 38.9 B | 29.9 B | 3.7 B | 13.1 B | 1.3 B | 3.5 B | 5.9 B | -80.27 |
| Interest Expense | 2.8 B | 438.9 M | 37.6 M | 1.9 B | 958.3 M | 716.9 M | 1.3 B | |
| RATIO | ||||||||
| EPS | 20.89 | 15.68 | 1.97 | 3.79 | -0.02 | 2.95 | 2.48 | -84.18 |
| PER | 4.21 x | 6.70 x | 27.41 x | 27.18 x | -3,750.00 x | 18.64 x | 13.71 x | |
| BVPS | 189.35 | 211.45 | 222.03 | 232.54 | 225.03 | 207.48 | 201.32 | |
| PBV | 0.46 x | 0.50 x | 0.24 x | 0.44 x | 0.33 x | 0.27 x | 0.17 x | |
| ROA | 0.0517 | 0.0446 | 0.006 | 0.0106 | -0.0001 | 0.0091 | 0.0076 | -82.96 |
| ROE | 0.1113 | 0.0748 | 0.009 | 0.0165 | -0.0001 | 0.0144 | 0.0124 | -83.42 |
| EV/EBITDA | 8.35 | 8.92 | 47.37 | 18.12 | 163.34 | 52.12 | 29.35 | |
| Debt/Equity | 1.15 | 0.68 | 0.51 | 0.55 | 0.6 | 0.58 | 0.64 | |
| Debt/TotalCap | 0.54 | 0.4 | 0.34 | 0.35 | 0.38 | 0.37 | 0.39 | |
| Debt/EBITDA | 6.11 | 5.24 | 32.72 | 10.63 | 113.51 | 37.35 | 23.87 | |
| EBITDA/IntExps | 13.73 | 68.03 | 99.46 | 6.99 | 1.36 | 4.86 | 4.65 | -93.16 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | |
|||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| MARKET CAPITALIZATION | ||
| Listed Share | 1.089.750.000 | |
| Price | Rp. 35 | |
| Capitalization | Rp. 38 B. | |
| OWNERSHIP | ||
| Listing Date : 38541 | ||
| Lokal 71,86 % | Asing 3,52 % | Lainnya 24,62 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 1 | |
| Rating ROE | 1 | |
| Rating DER | 4 | |
| Rating TOTAL | 2 | |
EARNING PER SHARE
| ICON - Island Concepts Indonesia Tbk. | ICON - Island Concepts Indonesia Tbk. | ICON - Island Concepts Indonesia Tbk. | |
| Sector | : | Industrials | ||
| Sub Sector | : | Industrial Services | ||
| Industry | : | Commercial Services | ||
| Sub Industry | : | Business Support Services | ||
| Index (3) | : | COMPOSITE, IDXINDUST, ISSI | ||
| Index (3) | : | COMPOSITE, IDXINDUST, ISSI | ||
| Board | : | 3 Index COMPOSITE, IDXINDUST, ISSI | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| Special Notation | : | Perusahaan Tercatat memenuhi kriteria Efek Bersifat Ekuitas Dalam Pemantauan Khusus. | ||
| TIME PERIOD : 07-03-2025 | |||
| Close | 35 | Prev Close | 36 |
| Change | -1 (-2.9%) | Range | 35-35 |
| Bid | 34 | Offer | 35 |
| Bid Volume | 9000 | Offer Volume | 362600 |
| Frequency | 14 | Value Rp.: 1.036.000 | |
| EARNING PER SHARE (% PRICE) | |||||
|---|---|---|---|---|---|
| Benchmark to Others : | |||||
| A Exceptional | |||||
| B Excellent | |||||
| C Very Good | |||||
| D Good | |||||
| E Fair | |
||||
| F Poor | |||||
| Percent (%) of Price |
≤ 0 |
0-1.05 | 1.05-2.3 | 2.3-4.23 | > 4.23 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | |
|||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |