25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Hanjaya Mandala Sampoerna Tbk PT
Buy, Hold or Sell?

Let's analyze Sampoerna together

I guess you are interested in Hanjaya Mandala Sampoerna Tbk PT. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Hanjaya Mandala Sampoerna Tbk PT. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Hanjaya Mandala Sampoerna Tbk PT

I send you an email if I find something interesting about Hanjaya Mandala Sampoerna Tbk PT.

1. Quick Overview

1.1. Quick analysis of Sampoerna (30 sec.)










1.2. What can you expect buying and holding a share of Sampoerna? (30 sec.)

How much money do you get?

How much money do you get?
Rp0.01
When do you have the money?
1 year
How often do you get paid?
82.5%

What is your share worth?

Current worth
Rp215.84
Expected worth in 1 year
Rp212.23
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
Rp51.09
Return On Investment
7.4%

For what price can you sell your share?

Current Price per Share
Rp690.00
Expected price per share
Rp660.00 - Rp720.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Sampoerna (5 min.)




Live pricePrice per Share (EOD)
Rp690.00
Intrinsic Value Per Share
Rp633.93 - Rp2,599.28
Total Value Per Share
Rp849.78 - Rp2,815.13

2.2. Growth of Sampoerna (5 min.)




Is Sampoerna growing?

Current yearPrevious yearGrowGrow %
How rich?$2.5b$2.7b$109m3.8%

How much money is Sampoerna making?

Current yearPrevious yearGrowGrow %
Making money$191.5m$229.6m-$38m-19.9%
Net Profit Margin11.5%6.5%--

How much money comes from the company's main activities?

2.3. Financial Health of Sampoerna (5 min.)




2.4. Comparing to competitors in the Tobacco industry (5 min.)




  Industry Rankings (Tobacco)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Sampoerna?

Welcome investor! Sampoerna's management wants to use your money to grow the business. In return you get a share of Sampoerna.

First you should know what it really means to hold a share of Sampoerna. And how you can make/lose money.

Speculation

The Price per Share of Sampoerna is Rp690.00. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Sampoerna.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Sampoerna, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is Rp215.84. Based on the TTM, the Book Value Change Per Share is Rp-0.90 per quarter. Based on the YOY, the Book Value Change Per Share is Rp1.50 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is Rp13.68 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Sampoerna.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 Rp% of Price per ShareRp% of Price per ShareRp% of Price per ShareRp% of Price per ShareRp% of Price per Share
Usd Eps0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share-0.010.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.010.0%0.010.0%0.010.0%
Usd Total Gains Per Share-0.010.0%0.000.0%0.010.0%0.010.0%0.010.0%
Usd Price Per Share0.07-0.08-0.10-0.12-1.52-
Price to Earnings Ratio19.30-13.61-16.87-18.21-166.28-
Price-to-Total Gains Ratio-11.75-24.84-27.99-33.15-139.08-
Price to Book Ratio3.29-3.37-4.01-4.71-105.71-
Price-to-Total Gains Ratio-11.75-24.84-27.99-33.15-139.08-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.069
Number of shares14492
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.01
Gains per Quarter (14492 shares)18.5191.51
Gains per Year (14492 shares)74.04366.03
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
179-564374-8356
2159-10138749-17722
3238-162121123-251088
4317-212861498-341454
5396-263601872-421820
6476-314342247-512186
7555-375082621-592552
8634-425822996-672918
9713-476563370-763284
10793-527303744-843650

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%78.00.01.098.7%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%29.011.00.072.5%55.024.00.069.6%
Dividend per Share1.00.03.025.0%9.00.03.075.0%17.00.03.085.0%33.00.07.082.5%63.00.016.079.7%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%38.02.00.095.0%71.08.00.089.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Hanjaya Mandala Sampoerna Tbk PT compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---60.436-0.903-99%1.496-4140%-1.452-98%3.600-1779%
Book Value Per Share--215.843247.403-13%238.028-9%253.337-15%245.388-12%
Current Ratio--1.5031.684-11%1.788-16%2.181-31%2.649-43%
Debt To Asset Ratio--0.5080.472+8%0.456+11%0.417+22%0.384+32%
Debt To Equity Ratio--1.0320.903+14%0.843+22%0.735+40%0.693+49%
Dividend Per Share---13.675-100%54.700-100%64.595-100%65.501-100%
Eps--9.19616.471-44%14.237-35%17.197-47%21.759-58%
Free Cash Flow Per Share--39.25716.624+136%14.595+169%5.435+622%1.549+2435%
Free Cash Flow To Equity Per Share--39.25716.166+143%0.102+38393%-10.527+127%-16.755+143%
Gross Profit Margin--1.0000.354+183%0.005+20875%0.161+522%0.329+204%
Intrinsic Value_10Y_max--2599.284--------
Intrinsic Value_10Y_min--633.935--------
Intrinsic Value_1Y_max--71.618--------
Intrinsic Value_1Y_min--16.035--------
Intrinsic Value_3Y_max--359.108--------
Intrinsic Value_3Y_min--89.596--------
Intrinsic Value_5Y_max--820.116--------
Intrinsic Value_5Y_min--207.985--------
Market Cap80259422208000.000-3%82585834599000.00096834799019250.000-15%111083746672750.000-26%139581681777750.000-41%1767885031421019.750-95%
Net Profit Margin--0.0370.115-67%0.065-43%0.087-57%0.107-65%
Operating Margin---0.114-100%0.077-100%0.101-100%0.133-100%
Operating Ratio--1.8231.093+67%0.922+98%0.940+94%0.889+105%
Pb Ratio3.197-3%3.2893.370-2%4.013-18%4.709-30%105.715-97%
Pe Ratio18.758-3%19.30113.609+42%16.874+14%18.211+6%166.279-88%
Price Per Share690.000-3%710.000832.500-15%955.000-26%1200.000-41%15186.179-95%
Price To Free Cash Flow Ratio4.394-3%4.521-10.246+327%93.603-95%-176.262+3998%-1844.463+40893%
Price To Total Gains Ratio-11.417+3%-11.74824.843-147%27.990-142%33.148-135%139.076-108%
Quick Ratio--0.1490.639-77%1.012-85%1.156-87%1.282-88%
Return On Assets--0.0210.035-40%0.046-54%0.042-50%0.059-64%
Return On Equity--0.0430.066-35%0.084-50%0.071-40%0.100-57%
Total Gains Per Share---60.43612.772-573%56.196-208%63.143-196%69.101-187%
Usd Book Value--2510643700.0002877742800.000-13%2768698875.000-9%2946763335.000-15%2854597227.500-12%
Usd Book Value Change Per Share---0.0060.000-99%0.000-4140%0.000-98%0.000-1779%
Usd Book Value Per Share--0.0220.025-13%0.024-9%0.025-15%0.025-12%
Usd Dividend Per Share---0.001-100%0.005-100%0.006-100%0.007-100%
Usd Eps--0.0010.002-44%0.001-35%0.002-47%0.002-58%
Usd Free Cash Flow--456631500.000193368925.000+136%169766650.000+169%63214020.000+622%18009235.000+2436%
Usd Free Cash Flow Per Share--0.0040.002+136%0.001+169%0.001+622%0.000+2435%
Usd Free Cash Flow To Equity Per Share--0.0040.002+143%0.000+38393%-0.001+127%-0.002+143%
Usd Market Cap8025942220.800-3%8258583459.9009683479901.925-15%11108374667.275-26%13958168177.775-41%176788503142.102-95%
Usd Price Per Share0.069-3%0.0710.083-15%0.096-26%0.120-41%1.519-95%
Usd Profit--106968400.000191587400.000-44%229642250.000-53%212836560.000-50%259554055.000-59%
Usd Revenue--2870981700.0002103066675.000+37%3520652525.000-18%2625448155.000+9%2519438365.000+14%
Usd Total Gains Per Share---0.0060.001-573%0.006-208%0.006-196%0.007-187%
 EOD+5 -3MRQTTM+9 -27YOY+9 -275Y+9 -2710Y+10 -26

3.3 Fundamental Score

Let's check the fundamental score of Hanjaya Mandala Sampoerna Tbk PT based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1518.758
Price to Book Ratio (EOD)Between0-13.197
Net Profit Margin (MRQ)Greater than00.037
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.149
Current Ratio (MRQ)Greater than11.503
Debt to Asset Ratio (MRQ)Less than10.508
Debt to Equity Ratio (MRQ)Less than11.032
Return on Equity (MRQ)Greater than0.150.043
Return on Assets (MRQ)Greater than0.050.021
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Hanjaya Mandala Sampoerna Tbk PT based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.538
Ma 20Greater thanMa 50687.750
Ma 50Greater thanMa 100716.000
Ma 100Greater thanMa 200710.300
OpenGreater thanClose690.000
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Hanjaya Mandala Sampoerna Tbk PT

PT Hanjaya Mandala Sampoerna Tbk, together with its subsidiaries, engages in manufacture, distribution, and trading of cigarettes and other tobacco products in Indonesia. The company offers hand-rolled kretek and machine-made kretek cigarettes under the Dji Sam Soe Magnum, Sampoerna Kretek, Sampoerna A, and Marlboro Filter Black brand names. It also engages in the general trading; e-commerce and agency; provision of leisure and golf course services; and property development. PT Hanjaya Mandala Sampoerna Tbk was founded in 1913 and is headquartered in Surabaya, Indonesia. PT Hanjaya Mandala Sampoerna Tbk is a subsidiary of PT Philip Morris Indonesia.

Fundamental data was last updated by Penke on 2024-11-04 04:41:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Sampoerna earns for each Rp1 of revenue.

  • Above 10% is considered healthy but always compare Sampoerna to the Tobacco industry mean.
  • A Net Profit Margin of 3.7% means that Rp0.04 for each Rp1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Hanjaya Mandala Sampoerna Tbk PT:

  • The MRQ is 3.7%. The company is making a profit. +1
  • The TTM is 11.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ3.7%TTM11.5%-7.7%
TTM11.5%YOY6.5%+5.0%
TTM11.5%5Y8.7%+2.7%
5Y8.7%10Y10.7%-2.0%
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7%12.0%-8.3%
TTM11.5%11.4%+0.1%
YOY6.5%9.2%-2.7%
5Y8.7%9.0%-0.3%
10Y10.7%11.5%-0.8%
4.3.1.2. Return on Assets

Shows how efficient Sampoerna is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Sampoerna to the Tobacco industry mean.
  • 2.1% Return on Assets means that Sampoerna generated Rp0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Hanjaya Mandala Sampoerna Tbk PT:

  • The MRQ is 2.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.1%TTM3.5%-1.4%
TTM3.5%YOY4.6%-1.1%
TTM3.5%5Y4.2%-0.7%
5Y4.2%10Y5.9%-1.7%
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%2.3%-0.2%
TTM3.5%2.0%+1.5%
YOY4.6%2.2%+2.4%
5Y4.2%1.8%+2.4%
10Y5.9%2.3%+3.6%
4.3.1.3. Return on Equity

Shows how efficient Sampoerna is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Sampoerna to the Tobacco industry mean.
  • 4.3% Return on Equity means Sampoerna generated Rp0.04 for each Rp1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Hanjaya Mandala Sampoerna Tbk PT:

  • The MRQ is 4.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 6.6%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.3%TTM6.6%-2.3%
TTM6.6%YOY8.4%-1.9%
TTM6.6%5Y7.1%-0.6%
5Y7.1%10Y10.0%-2.8%
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ4.3%3.3%+1.0%
TTM6.6%3.1%+3.5%
YOY8.4%2.7%+5.7%
5Y7.1%3.1%+4.0%
10Y10.0%3.7%+6.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Hanjaya Mandala Sampoerna Tbk PT.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Sampoerna is operating .

  • Measures how much profit Sampoerna makes for each Rp1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Sampoerna to the Tobacco industry mean.
  • An Operating Margin of 0.0% means the company generated Rp0.00  for each Rp1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Hanjaya Mandala Sampoerna Tbk PT:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM11.4%-11.4%
TTM11.4%YOY7.7%+3.7%
TTM11.4%5Y10.1%+1.2%
5Y10.1%10Y13.3%-3.2%
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ-20.1%-20.1%
TTM11.4%11.4%0.0%
YOY7.7%13.1%-5.4%
5Y10.1%14.8%-4.7%
10Y13.3%13.9%-0.6%
4.3.2.2. Operating Ratio

Measures how efficient Sampoerna is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Tobacco industry mean).
  • An Operation Ratio of 1.82 means that the operating costs are Rp1.82 for each Rp1 in net sales.

Let's take a look of the Operating Ratio trends of Hanjaya Mandala Sampoerna Tbk PT:

  • The MRQ is 1.823. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.093. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.823TTM1.093+0.731
TTM1.093YOY0.922+0.170
TTM1.0935Y0.940+0.153
5Y0.94010Y0.889+0.051
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8231.310+0.513
TTM1.0931.186-0.093
YOY0.9221.033-0.111
5Y0.9401.007-0.067
10Y0.8890.965-0.076
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Hanjaya Mandala Sampoerna Tbk PT.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Sampoerna is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Tobacco industry mean).
  • A Current Ratio of 1.50 means the company has Rp1.50 in assets for each Rp1 in short-term debts.

Let's take a look of the Current Ratio trends of Hanjaya Mandala Sampoerna Tbk PT:

  • The MRQ is 1.503. The company is able to pay all its short-term debts. +1
  • The TTM is 1.684. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.503TTM1.684-0.181
TTM1.684YOY1.788-0.104
TTM1.6845Y2.181-0.497
5Y2.18110Y2.649-0.468
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5031.554-0.051
TTM1.6841.657+0.027
YOY1.7881.793-0.005
5Y2.1812.175+0.006
10Y2.6491.954+0.695
4.4.3.2. Quick Ratio

Measures if Sampoerna is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Sampoerna to the Tobacco industry mean.
  • A Quick Ratio of 0.15 means the company can pay off Rp0.15 for each Rp1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Hanjaya Mandala Sampoerna Tbk PT:

  • The MRQ is 0.149. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.639. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.149TTM0.639-0.490
TTM0.639YOY1.012-0.373
TTM0.6395Y1.156-0.517
5Y1.15610Y1.282-0.125
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1490.447-0.298
TTM0.6390.617+0.022
YOY1.0120.707+0.305
5Y1.1560.790+0.366
10Y1.2820.835+0.447
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Hanjaya Mandala Sampoerna Tbk PT.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Sampoerna assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Sampoerna to Tobacco industry mean.
  • A Debt to Asset Ratio of 0.51 means that Sampoerna assets are financed with 50.8% credit (debt) and the remaining percentage (100% - 50.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Hanjaya Mandala Sampoerna Tbk PT:

  • The MRQ is 0.508. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.472. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.508TTM0.472+0.035
TTM0.472YOY0.456+0.016
TTM0.4725Y0.417+0.055
5Y0.41710Y0.384+0.033
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5080.5080.000
TTM0.4720.472+0.000
YOY0.4560.435+0.021
5Y0.4170.459-0.042
10Y0.3840.479-0.095
4.5.4.2. Debt to Equity Ratio

Measures if Sampoerna is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Sampoerna to the Tobacco industry mean.
  • A Debt to Equity ratio of 103.2% means that company has Rp1.03 debt for each Rp1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Hanjaya Mandala Sampoerna Tbk PT:

  • The MRQ is 1.032. The company is able to pay all its debts with equity. +1
  • The TTM is 0.903. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.032TTM0.903+0.129
TTM0.903YOY0.843+0.060
TTM0.9035Y0.735+0.168
5Y0.73510Y0.693+0.042
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0320.800+0.232
TTM0.9030.745+0.158
YOY0.8430.711+0.132
5Y0.7350.865-0.130
10Y0.6930.932-0.239
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every Rp1 in earnings Sampoerna generates.

  • Above 15 is considered overpriced but always compare Sampoerna to the Tobacco industry mean.
  • A PE ratio of 19.30 means the investor is paying Rp19.30 for every Rp1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Hanjaya Mandala Sampoerna Tbk PT:

  • The EOD is 18.758. Based on the earnings, the company is fair priced.
  • The MRQ is 19.301. Based on the earnings, the company is fair priced.
  • The TTM is 13.609. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD18.758MRQ19.301-0.544
MRQ19.301TTM13.609+5.693
TTM13.609YOY16.874-3.265
TTM13.6095Y18.211-4.602
5Y18.21110Y166.279-148.068
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
EOD18.75812.663+6.095
MRQ19.30111.401+7.900
TTM13.60911.401+2.208
YOY16.87410.699+6.175
5Y18.21110.773+7.438
10Y166.27914.331+151.948
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Hanjaya Mandala Sampoerna Tbk PT:

  • The EOD is 4.394. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.521. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -10.246. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD4.394MRQ4.521-0.127
MRQ4.521TTM-10.246+14.767
TTM-10.246YOY93.603-103.849
TTM-10.2465Y-176.262+166.016
5Y-176.26210Y-1,844.463+1,668.201
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
EOD4.3949.663-5.269
MRQ4.52110.170-5.649
TTM-10.2463.005-13.251
YOY93.6033.595+90.008
5Y-176.2626.477-182.739
10Y-1,844.4639.194-1,853.657
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Sampoerna is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Tobacco industry mean).
  • A PB ratio of 3.29 means the investor is paying Rp3.29 for each Rp1 in book value.

Let's take a look of the Price to Book Ratio trends of Hanjaya Mandala Sampoerna Tbk PT:

  • The EOD is 3.197. Based on the equity, the company is fair priced.
  • The MRQ is 3.289. Based on the equity, the company is fair priced.
  • The TTM is 3.370. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.197MRQ3.289-0.093
MRQ3.289TTM3.370-0.081
TTM3.370YOY4.013-0.642
TTM3.3705Y4.709-1.339
5Y4.70910Y105.715-101.005
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
EOD3.1971.266+1.931
MRQ3.2891.335+1.954
TTM3.3701.255+2.115
YOY4.0131.225+2.788
5Y4.7091.153+3.556
10Y105.7152.488+103.227
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in IDR. All numbers in thousands.

Summary
Total Assets51,023,683,000
Total Liabilities25,917,246,000
Total Stockholder Equity25,106,437,000
 As reported
Total Liabilities 25,917,246,000
Total Stockholder Equity+ 25,106,437,000
Total Assets = 51,023,683,000

Assets

Total Assets51,023,683,000
Total Current Assets35,735,209,000
Long-term Assets15,288,474,000
Total Current Assets
Cash And Cash Equivalents 7,052,904,000
Net Receivables 3,552,971,000
Inventory 15,886,678,000
Other Current Assets 1,628,445,000
Total Current Assets  (as reported)35,735,209,000
Total Current Assets  (calculated)28,120,998,000
+/- 7,614,211,000
Long-term Assets
Property Plant Equipment 9,666,147,000
Goodwill 60,423,000
Long-term Assets Other 9,092,000
Long-term Assets  (as reported)15,288,474,000
Long-term Assets  (calculated)9,735,662,000
+/- 5,552,812,000

Liabilities & Shareholders' Equity

Total Current Liabilities23,768,255,000
Long-term Liabilities2,148,991,000
Total Stockholder Equity25,106,437,000
Total Current Liabilities
Accounts payable 4,908,032,000
Total Current Liabilities  (as reported)23,768,255,000
Total Current Liabilities  (calculated)4,908,032,000
+/- 18,860,223,000
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt417,210,000
Long-term Liabilities  (as reported)2,148,991,000
Long-term Liabilities  (calculated)417,210,000
+/- 1,731,781,000
Total Stockholder Equity
Retained Earnings 3,327,814,000
Total Stockholder Equity (as reported)25,106,437,000
Total Stockholder Equity (calculated)3,327,814,000
+/- 21,778,623,000
Other
Capital Stock465,272,000
Common Stock Shares Outstanding 116,318,077
Net Invested Capital 25,106,437,000
Net Working Capital 11,966,954,000
Property Plant and Equipment Gross 19,748,868,000



6.2. Balance Sheets Structured

Currency in IDR. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-312000-06-30
> Total Assets 
7,208,394,000
8,524,815,000
9,160,392,000
9,470,540,000
9,457,224,000
9,817,074,000
10,281,058,000
10,197,768,000
11,190,307,000
11,666,288,000
11,766,015,000
11,563,295,000
11,368,827,000
12,655,189,000
12,680,982,000
11,934,600,000
12,423,800,000
12,388,849,000
13,287,272,000
12,659,804,000
12,664,079,000
14,741,691,000
15,131,896,000
15,680,542,000
15,403,996,000
14,618,688,000
15,832,306,000
16,133,819,000
16,403,004,000
17,331,968,000
17,025,358,000
17,716,447,000
16,593,537,000
17,816,124,000
17,464,744,000
20,525,123,000
18,580,361,000
15,789,445,000
16,851,390,000
19,376,343,000
20,786,518,000
19,199,469,000
22,944,009,000
26,247,527,000
25,359,589,000
26,533,336,000
27,073,024,000
27,404,594,000
29,940,960,000
26,297,194,000
26,052,322,000
28,380,630,000
29,515,789,000
28,494,453,000
31,569,773,000
38,010,724,000
47,723,147,000
39,325,000,000
42,385,760,000
42,508,277,000
51,792,220,000
41,281,354,000
46,540,843,000
43,141,063,000
52,297,188,000
43,878,865,000
49,114,276,000
46,602,420,000
56,587,158,000
43,112,611,000
48,948,848,000
50,902,806,000
63,299,954,000
41,904,844,000
44,743,773,000
49,674,030,000
45,919,591,000
44,700,016,000
48,852,802,000
53,090,428,000
59,835,031,000
42,497,668,000
47,787,996,000
54,786,992,000
52,656,504,000
48,557,727,000
55,761,385,000
55,316,264,000
55,800,221,000
51,023,683,000
51,023,683,00055,800,221,00055,316,264,00055,761,385,00048,557,727,00052,656,504,00054,786,992,00047,787,996,00042,497,668,00059,835,031,00053,090,428,00048,852,802,00044,700,016,00045,919,591,00049,674,030,00044,743,773,00041,904,844,00063,299,954,00050,902,806,00048,948,848,00043,112,611,00056,587,158,00046,602,420,00049,114,276,00043,878,865,00052,297,188,00043,141,063,00046,540,843,00041,281,354,00051,792,220,00042,508,277,00042,385,760,00039,325,000,00047,723,147,00038,010,724,00031,569,773,00028,494,453,00029,515,789,00028,380,630,00026,052,322,00026,297,194,00029,940,960,00027,404,594,00027,073,024,00026,533,336,00025,359,589,00026,247,527,00022,944,009,00019,199,469,00020,786,518,00019,376,343,00016,851,390,00015,789,445,00018,580,361,00020,525,123,00017,464,744,00017,816,124,00016,593,537,00017,716,447,00017,025,358,00017,331,968,00016,403,004,00016,133,819,00015,832,306,00014,618,688,00015,403,996,00015,680,542,00015,131,896,00014,741,691,00012,664,079,00012,659,804,00013,287,272,00012,388,849,00012,423,800,00011,934,600,00012,680,982,00012,655,189,00011,368,827,00011,563,295,00011,766,015,00011,666,288,00011,190,307,00010,197,768,00010,281,058,0009,817,074,0009,457,224,0009,470,540,0009,160,392,0008,524,815,0007,208,394,000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,851,460,000
0
0
18,167,780,000
21,128,313,000
20,088,187,000
21,059,845,000
21,326,773,000
21,247,830,000
23,646,554,000
19,760,710,000
18,818,699,000
20,777,514,000
21,697,108,000
20,546,111,000
23,602,156,000
29,807,330,000
39,335,736,000
30,912,882,000
33,966,399,000
33,647,496,000
42,973,074,000
32,612,322,000
37,810,840,000
34,180,353,000
43,438,685,000
34,985,610,000
40,621,474,000
37,831,483,000
46,927,548,000
33,615,019,000
39,545,254,000
41,697,015,000
54,178,778,000
33,112,844,000
36,129,043,000
41,091,638,000
37,598,296,000
36,622,291,000
40,961,609,000
41,323,105,000
47,998,660,000
30,669,708,000
35,665,971,000
41,362,998,000
39,188,811,000
34,687,577,000
41,121,852,000
40,503,276,000
40,840,661,000
35,735,209,000
35,735,209,00040,840,661,00040,503,276,00041,121,852,00034,687,577,00039,188,811,00041,362,998,00035,665,971,00030,669,708,00047,998,660,00041,323,105,00040,961,609,00036,622,291,00037,598,296,00041,091,638,00036,129,043,00033,112,844,00054,178,778,00041,697,015,00039,545,254,00033,615,019,00046,927,548,00037,831,483,00040,621,474,00034,985,610,00043,438,685,00034,180,353,00037,810,840,00032,612,322,00042,973,074,00033,647,496,00033,966,399,00030,912,882,00039,335,736,00029,807,330,00023,602,156,00020,546,111,00021,697,108,00020,777,514,00018,818,699,00019,760,710,00023,646,554,00021,247,830,00021,326,773,00021,059,845,00020,088,187,00021,128,313,00018,167,780,0000014,851,460,000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,070,123,000
0
0
814,931,000
783,505,000
1,133,234,000
436,963,000
99,398,000
657,276,000
1,565,081,000
93,974,000
101,864,000
65,086,000
120,982,000
111,194,000
170,194,000
1,718,738,000
9,391,124,000
5,819,172,000
10,887,304,000
5,056,183,000
19,951,715,000
9,822,024,000
17,429,627,000
7,501,737,000
21,526,641,000
15,277,205,000
21,370,931,000
15,516,439,000
22,308,165,000
13,757,744,000
19,514,421,000
18,820,695,000
13,025,913,000
5,109,620,000
14,151,944,000
15,804,309,000
14,021,050,000
15,673,276,000
20,555,627,000
17,843,656,000
17,217,294,000
9,615,372,000
6,275,491,000
3,283,118,000
1,239,158,000
2,877,714,000
3,781,115,000
2,695,159,000
5,093,450,000
7,052,904,000
7,052,904,0005,093,450,0002,695,159,0003,781,115,0002,877,714,0001,239,158,0003,283,118,0006,275,491,0009,615,372,00017,217,294,00017,843,656,00020,555,627,00015,673,276,00014,021,050,00015,804,309,00014,151,944,0005,109,620,00013,025,913,00018,820,695,00019,514,421,00013,757,744,00022,308,165,00015,516,439,00021,370,931,00015,277,205,00021,526,641,0007,501,737,00017,429,627,0009,822,024,00019,951,715,0005,056,183,00010,887,304,0005,819,172,0009,391,124,0001,718,738,000170,194,000111,194,000120,982,00065,086,000101,864,00093,974,0001,565,081,000657,276,00099,398,000436,963,0001,133,234,000783,505,000814,931,000002,070,123,000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-309,283,000
-381,892,000
-435,017,000
-485,502,000
-671,236,000
327,151,000
-584,508,000
-908,743,000
-905,455,000
737,615,000
-1,110,680,000
-1,106,137,000
1,349,701,000
3,521,259,000
-1,275,930,000
-1,270,721,000
1,634,332,000
-1,261,401,000
-1,225,217,000
-1,222,782,000
2,374,246,000
1,312,504,000
-580,974,000
29,771,000
1,273,838,000
624,493,000
2,888,000
-558,037,000
401,155,000
4,668,894,000
67,261,000
4,048,000
709,535,000
815,068,000
129,862,000
42,418,000
21,198,000
30,270,000
12,759,000
-384,878,000
-379,622,000
38,720,000
-484,936,000
-5,209,078,000
54,742,000
0
0
0054,742,000-5,209,078,000-484,936,00038,720,000-379,622,000-384,878,00012,759,00030,270,00021,198,00042,418,000129,862,000815,068,000709,535,0004,048,00067,261,0004,668,894,000401,155,000-558,037,0002,888,000624,493,0001,273,838,00029,771,000-580,974,0001,312,504,0002,374,246,000-1,222,782,000-1,225,217,000-1,261,401,0001,634,332,000-1,270,721,000-1,275,930,0003,521,259,0001,349,701,000-1,106,137,000-1,110,680,000737,615,000-905,455,000-908,743,000-584,508,000327,151,000-671,236,000-485,502,000-435,017,000-381,892,000-309,283,0000000000000000000000000000000000000000000000
       Net Receivables 
232,322,000
241,014,000
525,814,000
439,752,000
512,142,000
324,638,000
247,516,000
194,758,000
238,878,000
351,900,000
357,668,000
324,374,000
469,468,000
537,637,000
547,618,000
523,441,000
542,919,000
654,674,000
541,206,000
399,011,000
842,177,000
913,852,000
900,203,000
996,999,000
1,254,455,000
955,834,000
1,016,039,000
705,362,000
839,704,000
1,023,655,000
691,638,000
720,102,000
889,291,000
823,613,000
746,591,000
1,000,282,000
824,119,000
911,828,000
1,050,464,000
1,092,906,000
2,825,359,000
1,337,104,000
1,159,807,000
1,372,754,000
1,462,029,000
1,616,405,000
1,776,559,000
1,449,427,000
1,307,078,000
1,506,018,000
1,420,801,000
1,097,937,000
1,587,425,000
1,860,396,000
1,669,421,000
4,726,827,000
6,425,296,000
7,251,043,000
4,312,198,000
9,338,850,000
3,731,777,000
5,431,332,000
3,344,154,000
8,183,715,000
5,352,217,000
2,658,676,000
2,799,072,000
3,815,335,000
2,337,685,000
2,671,291,000
2,192,884,000
3,786,241,000
10,023,205,000
3,813,486,000
3,544,736,000
8,593,248,000
5,105,464,000
6,619,253,000
8,139,107,000
9,169,366,000
13,117,488,000
5,718,335,000
16,849,050,000
23,869,438,000
17,757,534,000
14,758,001,000
21,148,338,000
14,989,529,000
13,816,966,000
3,552,971,000
3,552,971,00013,816,966,00014,989,529,00021,148,338,00014,758,001,00017,757,534,00023,869,438,00016,849,050,0005,718,335,00013,117,488,0009,169,366,0008,139,107,0006,619,253,0005,105,464,0008,593,248,0003,544,736,0003,813,486,00010,023,205,0003,786,241,0002,192,884,0002,671,291,0002,337,685,0003,815,335,0002,799,072,0002,658,676,0005,352,217,0008,183,715,0003,344,154,0005,431,332,0003,731,777,0009,338,850,0004,312,198,0007,251,043,0006,425,296,0004,726,827,0001,669,421,0001,860,396,0001,587,425,0001,097,937,0001,420,801,0001,506,018,0001,307,078,0001,449,427,0001,776,559,0001,616,405,0001,462,029,0001,372,754,0001,159,807,0001,337,104,0002,825,359,0001,092,906,0001,050,464,000911,828,000824,119,0001,000,282,000746,591,000823,613,000889,291,000720,102,000691,638,0001,023,655,000839,704,000705,362,0001,016,039,000955,834,0001,254,455,000996,999,000900,203,000913,852,000842,177,000399,011,000541,206,000654,674,000542,919,000523,441,000547,618,000537,637,000469,468,000324,374,000357,668,000351,900,000238,878,000194,758,000247,516,000324,638,000512,142,000439,752,000525,814,000241,014,000232,322,000
       Other Current Assets 
0
0
793,363,000
136,857,000
178,508,000
210,531,000
211,565,000
205,133,000
237,801,000
231,525,000
282,273,000
230,375,000
238,600,000
275,040,000
280,378,000
591,172,000
774,120,000
633,430,000
513,442,000
595,965,000
553,732,000
703,154,000
611,649,000
572,395,000
567,624,000
565,006,000
536,293,000
2,174,715,000
1,949,250,000
1,071,828,000
1,884,453,000
1,901,793,000
1,437,399,000
672,853,000
1,141,653,000
1,756,262,000
766,663,000
416,538,000
2,037,465,000
3,867,989,000
2,423,565,000
642,994,000
4,502,421,000
6,518,339,000
4,537,067,000
5,722,598,000
6,609,436,000
5,507,185,000
4,915,933,000
3,709,962,000
4,740,300,000
5,335,114,000
5,071,117,000
4,972,123,000
7,011,167,000
10,615,381,000
9,754,585,000
9,818,818,000
7,921,091,000
1,634,332,000
7,445,163,000
8,918,715,000
7,295,009,000
2,374,246,000
1,312,504,000
7,525,758,000
7,315,030,000
8,039,088,000
7,685,199,000
6,784,890,000
6,487,148,000
10,017,050,000
20,429,425,000
10,023,183,000
7,480,286,000
1,711,766,000
1,409,267,000
1,133,709,000
1,181,212,000
1,780,787,000
2,244,843,000
1,511,030,000
1,059,210,000
2,250,202,000
2,076,718,000
1,529,446,000
1,411,830,000
2,475,314,000
2,244,457,000
1,628,445,000
1,628,445,0002,244,457,0002,475,314,0001,411,830,0001,529,446,0002,076,718,0002,250,202,0001,059,210,0001,511,030,0002,244,843,0001,780,787,0001,181,212,0001,133,709,0001,409,267,0001,711,766,0007,480,286,00010,023,183,00020,429,425,00010,017,050,0006,487,148,0006,784,890,0007,685,199,0008,039,088,0007,315,030,0007,525,758,0001,312,504,0002,374,246,0007,295,009,0008,918,715,0007,445,163,0001,634,332,0007,921,091,0009,818,818,0009,754,585,00010,615,381,0007,011,167,0004,972,123,0005,071,117,0005,335,114,0004,740,300,0003,709,962,0004,915,933,0005,507,185,0006,609,436,0005,722,598,0004,537,067,0006,518,339,0004,502,421,000642,994,0002,423,565,0003,867,989,0002,037,465,000416,538,000766,663,0001,756,262,0001,141,653,000672,853,0001,437,399,0001,901,793,0001,884,453,0001,071,828,0001,949,250,0002,174,715,000536,293,000565,006,000567,624,000572,395,000611,649,000703,154,000553,732,000595,965,000513,442,000633,430,000774,120,000591,172,000280,378,000275,040,000238,600,000230,375,000282,273,000231,525,000237,801,000205,133,000211,565,000210,531,000178,508,000136,857,000793,363,00000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,524,883,000
0
0
4,776,229,000
5,119,214,000
5,271,402,000
5,473,491,000
5,746,251,000
6,156,764,000
6,294,406,000
6,536,484,000
7,233,623,000
7,603,116,000
7,818,681,000
7,948,342,000
7,967,617,000
8,203,394,000
8,387,411,000
8,412,118,000
8,419,361,000
8,860,781,000
8,819,146,000
8,669,032,000
8,730,003,000
8,960,710,000
8,858,503,000
8,893,255,000
8,492,802,000
8,770,937,000
9,659,610,000
9,497,592,000
9,403,594,000
9,205,791,000
9,121,176,000
8,792,000,000
8,614,730,000
8,582,392,000
8,321,295,000
8,077,725,000
7,891,193,000
11,767,323,000
11,836,371,000
11,827,960,000
12,122,025,000
13,423,994,000
13,467,693,000
13,870,150,000
14,639,533,000
14,812,988,000
14,959,560,000
15,288,474,000
15,288,474,00014,959,560,00014,812,988,00014,639,533,00013,870,150,00013,467,693,00013,423,994,00012,122,025,00011,827,960,00011,836,371,00011,767,323,0007,891,193,0008,077,725,0008,321,295,0008,582,392,0008,614,730,0008,792,000,0009,121,176,0009,205,791,0009,403,594,0009,497,592,0009,659,610,0008,770,937,0008,492,802,0008,893,255,0008,858,503,0008,960,710,0008,730,003,0008,669,032,0008,819,146,0008,860,781,0008,419,361,0008,412,118,0008,387,411,0008,203,394,0007,967,617,0007,948,342,0007,818,681,0007,603,116,0007,233,623,0006,536,484,0006,294,406,0006,156,764,0005,746,251,0005,473,491,0005,271,402,0005,119,214,0004,776,229,000004,524,883,000000000000000000000000000000000000000000
       Property Plant Equipment 
1,876,079,000
1,989,998,000
1,969,234,000
2,017,939,000
2,074,896,000
1,909,823,000
1,992,188,000
2,139,524,000
2,181,197,000
2,249,918,000
2,275,892,000
2,333,662,000
2,361,186,000
2,393,532,000
2,506,189,000
2,399,467,000
2,435,003,000
2,505,620,000
2,300,175,000
2,390,868,000
2,532,772,000
2,631,152,000
2,745,284,000
3,522,336,000
3,912,558,000
4,239,656,000
4,350,758,000
4,329,506,000
4,298,780,000
4,277,064,000
4,238,700,000
4,310,194,000
4,249,480,000
4,264,796,000
4,147,021,000
4,087,338,000
4,017,453,000
3,973,724,000
3,942,412,000
3,850,665,000
3,919,078,000
3,984,339,000
4,090,914,000
4,115,078,000
4,269,829,000
4,424,881,000
4,536,870,000
4,708,669,000
4,852,915,000
5,185,464,000
5,603,946,000
5,919,600,000
6,001,762,000
6,093,375,000
6,222,924,000
6,281,176,000
6,387,377,000
6,496,222,000
6,580,389,000
6,895,483,000
6,900,385,000
6,825,881,000
6,829,926,000
6,890,750,000
6,846,453,000
6,942,897,000
6,940,249,000
7,288,435,000
7,676,561,000
7,504,267,000
7,435,535,000
7,297,912,000
7,138,125,000
6,930,744,000
6,732,163,000
6,582,808,000
6,358,176,000
6,179,111,000
6,036,388,000
6,038,643,000
6,154,879,000
6,177,583,000
6,148,477,000
6,697,429,000
6,840,537,000
8,515,499,000
8,848,615,000
9,572,988,000
9,740,713,000
9,666,147,000
9,666,147,0009,740,713,0009,572,988,0008,848,615,0008,515,499,0006,840,537,0006,697,429,0006,148,477,0006,177,583,0006,154,879,0006,038,643,0006,036,388,0006,179,111,0006,358,176,0006,582,808,0006,732,163,0006,930,744,0007,138,125,0007,297,912,0007,435,535,0007,504,267,0007,676,561,0007,288,435,0006,940,249,0006,942,897,0006,846,453,0006,890,750,0006,829,926,0006,825,881,0006,900,385,0006,895,483,0006,580,389,0006,496,222,0006,387,377,0006,281,176,0006,222,924,0006,093,375,0006,001,762,0005,919,600,0005,603,946,0005,185,464,0004,852,915,0004,708,669,0004,536,870,0004,424,881,0004,269,829,0004,115,078,0004,090,914,0003,984,339,0003,919,078,0003,850,665,0003,942,412,0003,973,724,0004,017,453,0004,087,338,0004,147,021,0004,264,796,0004,249,480,0004,310,194,0004,238,700,0004,277,064,0004,298,780,0004,329,506,0004,350,758,0004,239,656,0003,912,558,0003,522,336,0002,745,284,0002,631,152,0002,532,772,0002,390,868,0002,300,175,0002,505,620,0002,435,003,0002,399,467,0002,506,189,0002,393,532,0002,361,186,0002,333,662,0002,275,892,0002,249,918,0002,181,197,0002,139,524,0001,992,188,0001,909,823,0002,074,896,0002,017,939,0001,969,234,0001,989,998,0001,876,079,000
       Goodwill 
0
88,002,000
0
85,825,000
0
76,350,000
64,557,000
994,000
962,000
967,000
892,000
0
0
0
0
99,476,000
96,378,000
93,907,000
91,435,000
88,964,000
86,493,000
84,022,000
358,841,000
350,861,000
341,400,000
331,938,000
322,476,000
313,014,000
303,553,000
294,091,000
284,629,000
275,167,000
265,706,000
256,244,000
246,782,000
237,320,000
237,320,000
49,424,000
49,424,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00049,424,00049,424,000237,320,000237,320,000246,782,000256,244,000265,706,000275,167,000284,629,000294,091,000303,553,000313,014,000322,476,000331,938,000341,400,000350,861,000358,841,00084,022,00086,493,00088,964,00091,435,00093,907,00096,378,00099,476,0000000892,000967,000962,000994,00064,557,00076,350,000085,825,000088,002,0000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
74,802,000
70,426,000
76,149,000
77,972,000
79,191,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000079,191,00077,972,00076,149,00070,426,00074,802,000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
88,002,000
0
85,825,000
74,436,000
76,350,000
64,557,000
994,000
962,000
967,000
892,000
0
0
0
0
99,476,000
96,378,000
93,907,000
91,435,000
88,964,000
86,493,000
84,022,000
358,841,000
350,861,000
341,400,000
331,938,000
322,476,000
313,014,000
303,553,000
294,091,000
284,629,000
275,167,000
265,706,000
256,244,000
246,782,000
237,320,000
237,320,000
49,424,000
49,424,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
60,423,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00060,423,00049,424,00049,424,000237,320,000237,320,000246,782,000256,244,000265,706,000275,167,000284,629,000294,091,000303,553,000313,014,000322,476,000331,938,000341,400,000350,861,000358,841,00084,022,00086,493,00088,964,00091,435,00093,907,00096,378,00099,476,0000000892,000967,000962,000994,00064,557,00076,350,00074,436,00085,825,000088,002,0000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
497,381,000
0
0
539,581,000
444,785,000
381,818,000
358,314,000
494,239,000
532,412,000
1,533,855,000
498,556,000
479,290,000
449,884,000
2,228,819,000
357,749,000
283,121,000
2,913,942,000
5,210,666,000
392,091,000
293,967,000
3,204,765,000
284,202,000
285,778,000
314,140,000
3,987,055,000
2,893,461,000
966,034,000
1,149,615,000
2,290,325,000
2,184,141,000
1,569,101,000
967,150,000
1,821,917,000
6,270,256,000
1,564,282,000
1,483,374,000
2,174,478,000
2,262,046,000
1,579,100,000
1,468,731,000
5,291,358,000
5,292,358,000
5,264,339,000
5,153,219,000
5,755,349,000
6,132,619,000
4,383,154,000
16,416,000
4,720,874,000
4,332,965,000
9,092,000
9,092,0004,332,965,0004,720,874,00016,416,0004,383,154,0006,132,619,0005,755,349,0005,153,219,0005,264,339,0005,292,358,0005,291,358,0001,468,731,0001,579,100,0002,262,046,0002,174,478,0001,483,374,0001,564,282,0006,270,256,0001,821,917,000967,150,0001,569,101,0002,184,141,0002,290,325,0001,149,615,000966,034,0002,893,461,0003,987,055,000314,140,000285,778,000284,202,0003,204,765,000293,967,000392,091,0005,210,666,0002,913,942,000283,121,000357,749,0002,228,819,000449,884,000479,290,000498,556,0001,533,855,000532,412,000494,239,000358,314,000381,818,000444,785,000539,581,00000497,381,000000000000000000000000000000000000000000
> Total Liabilities 
3,612,307,000
4,493,240,000
4,715,531,000
5,079,814,000
4,454,787,000
4,422,001,000
4,973,468,000
4,197,837,000
4,606,039,000
5,933,513,000
5,358,739,000
6,386,438,000
5,389,338,000
7,047,498,000
7,641,148,000
7,112,839,000
6,699,741,000
6,573,489,000
7,598,856,000
6,873,099,000
5,761,787,000
7,514,085,000
7,706,796,000
7,614,388,000
8,507,918,000
8,532,230,000
8,534,035,000
8,083,584,000
6,999,074,000
9,414,642,000
7,953,980,000
7,250,522,000
4,617,460,000
11,140,899,000
9,058,026,000
10,309,671,000
6,529,211,000
8,959,299,000
7,880,837,000
9,174,554,000
8,092,942,000
10,886,488,000
12,064,647,000
12,939,107,000
9,432,284,000
18,208,872,000
16,159,391,000
13,249,559,000
13,013,578,000
17,938,258,000
15,050,775,000
14,882,516,000
13,103,802,000
14,420,173,000
22,872,435,000
5,994,664,000
12,569,512,000
11,564,156,000
11,675,423,000
8,333,263,000
14,310,344,000
13,631,223,000
15,589,122,000
9,028,078,000
15,136,585,000
16,160,112,000
17,706,294,000
11,244,167,000
17,927,019,000
14,627,986,000
17,017,277,000
15,223,076,000
24,232,436,000
15,292,555,000
16,086,008,000
19,432,604,000
13,071,782,000
18,788,850,000
21,453,760,000
23,899,022,000
28,710,434,000
17,666,987,000
21,084,565,000
26,616,824,000
22,308,802,000
23,031,073,000
27,764,214,000
25,446,411,000
23,663,970,000
25,917,246,000
25,917,246,00023,663,970,00025,446,411,00027,764,214,00023,031,073,00022,308,802,00026,616,824,00021,084,565,00017,666,987,00028,710,434,00023,899,022,00021,453,760,00018,788,850,00013,071,782,00019,432,604,00016,086,008,00015,292,555,00024,232,436,00015,223,076,00017,017,277,00014,627,986,00017,927,019,00011,244,167,00017,706,294,00016,160,112,00015,136,585,0009,028,078,00015,589,122,00013,631,223,00014,310,344,0008,333,263,00011,675,423,00011,564,156,00012,569,512,0005,994,664,00022,872,435,00014,420,173,00013,103,802,00014,882,516,00015,050,775,00017,938,258,00013,013,578,00013,249,559,00016,159,391,00018,208,872,0009,432,284,00012,939,107,00012,064,647,00010,886,488,0008,092,942,0009,174,554,0007,880,837,0008,959,299,0006,529,211,00010,309,671,0009,058,026,00011,140,899,0004,617,460,0007,250,522,0007,953,980,0009,414,642,0006,999,074,0008,083,584,0008,534,035,0008,532,230,0008,507,918,0007,614,388,0007,706,796,0007,514,085,0005,761,787,0006,873,099,0007,598,856,0006,573,489,0006,699,741,0007,112,839,0007,641,148,0007,047,498,0005,389,338,0006,386,438,0005,358,739,0005,933,513,0004,606,039,0004,197,837,0004,973,468,0004,422,001,0004,454,787,0005,079,814,0004,715,531,0004,493,240,0003,612,307,000
   > Total Current Liabilities 
1,632,694,000
2,010,033,000
2,114,516,000
2,673,034,000
2,149,646,000
2,122,733,000
2,664,891,000
1,710,050,000
2,093,039,000
4,329,398,000
3,764,863,000
3,763,737,000
2,746,715,000
4,387,969,000
5,624,300,000
5,116,734,000
4,703,681,000
4,581,364,000
5,718,804,000
5,612,677,000
4,488,093,000
6,237,701,000
6,421,835,000
6,212,685,000
7,112,308,000
7,130,073,000
7,128,839,000
7,642,207,000
6,546,788,000
8,985,583,000
7,542,921,000
6,747,030,000
4,126,846,000
10,644,230,000
8,554,368,000
9,778,942,000
5,958,701,000
8,392,823,000
7,286,377,000
8,489,897,000
7,382,357,000
10,161,261,000
11,334,755,000
11,897,977,000
8,385,066,000
17,178,176,000
15,052,050,000
12,123,790,000
11,877,496,000
16,739,725,000
13,861,198,000
13,600,230,000
11,757,328,000
12,903,116,000
21,339,596,000
4,538,674,000
11,107,313,000
10,065,308,000
10,160,950,000
6,428,478,000
12,385,568,000
11,684,017,000
13,636,065,000
6,482,969,000
12,637,274,000
13,663,516,000
15,236,730,000
8,793,999,000
15,299,133,000
12,003,588,000
14,471,477,000
12,727,676,000
21,802,647,000
12,922,980,000
13,712,411,000
16,743,834,000
10,426,442,000
16,476,572,000
19,445,086,000
21,964,259,000
26,716,159,000
15,593,136,000
18,958,928,000
24,545,594,000
20,232,824,000
21,024,730,000
25,783,576,000
23,309,180,000
21,490,339,000
23,768,255,000
23,768,255,00021,490,339,00023,309,180,00025,783,576,00021,024,730,00020,232,824,00024,545,594,00018,958,928,00015,593,136,00026,716,159,00021,964,259,00019,445,086,00016,476,572,00010,426,442,00016,743,834,00013,712,411,00012,922,980,00021,802,647,00012,727,676,00014,471,477,00012,003,588,00015,299,133,0008,793,999,00015,236,730,00013,663,516,00012,637,274,0006,482,969,00013,636,065,00011,684,017,00012,385,568,0006,428,478,00010,160,950,00010,065,308,00011,107,313,0004,538,674,00021,339,596,00012,903,116,00011,757,328,00013,600,230,00013,861,198,00016,739,725,00011,877,496,00012,123,790,00015,052,050,00017,178,176,0008,385,066,00011,897,977,00011,334,755,00010,161,261,0007,382,357,0008,489,897,0007,286,377,0008,392,823,0005,958,701,0009,778,942,0008,554,368,00010,644,230,0004,126,846,0006,747,030,0007,542,921,0008,985,583,0006,546,788,0007,642,207,0007,128,839,0007,130,073,0007,112,308,0006,212,685,0006,421,835,0006,237,701,0004,488,093,0005,612,677,0005,718,804,0004,581,364,0004,703,681,0005,116,734,0005,624,300,0004,387,969,0002,746,715,0003,763,737,0003,764,863,0004,329,398,0002,093,039,0001,710,050,0002,664,891,0002,122,733,0002,149,646,0002,673,034,0002,114,516,0002,010,033,0001,632,694,000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,161,000
0
0
242,831,000
2,331,791,000
23,803,000
22,599,000
1,152,498,000
2,461,862,000
19,005,000
378,348,000
779,168,000
2,855,108,000
132,047,000
3,918,302,000
10,433,085,000
20,248,000
19,992,000
21,355,000
20,632,000
20,768,000
20,377,000
20,459,000
94,683,000
28,937,000
30,431,000
33,415,000
33,117,000
34,411,000
147,479,000
145,649,000
157,661,000
160,562,000
206,965,000
136,782,000
126,867,000
117,373,000
108,603,000
114,991,000
132,418,000
159,167,000
135,682,000
143,149,000
152,298,000
147,512,000
144,859,000
134,632,000
135,013,000
232,557,000
203,563,000
0
0203,563,000232,557,000135,013,000134,632,000144,859,000147,512,000152,298,000143,149,000135,682,000159,167,000132,418,000114,991,000108,603,000117,373,000126,867,000136,782,000206,965,000160,562,000157,661,000145,649,000147,479,00034,411,00033,117,00033,415,00030,431,00028,937,00094,683,00020,459,00020,377,00020,768,00020,632,00021,355,00019,992,00020,248,00010,433,085,0003,918,302,000132,047,0002,855,108,000779,168,000378,348,00019,005,0002,461,862,0001,152,498,00022,599,00023,803,0002,331,791,000242,831,0000030,161,000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55,329,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000055,329,000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
569,342,000
0
459,338,000
478,498,000
322,445,000
456,769,000
299,905,000
295,377,000
450,456,000
596,955,000
466,287,000
696,991,000
688,956,000
849,359,000
897,712,000
790,336,000
941,844,000
679,825,000
409,508,000
560,567,000
657,952,000
672,113,000
566,495,000
565,230,000
508,321,000
534,865,000
474,660,000
589,391,000
769,776,000
475,959,000
1,136,840,000
616,842,000
604,178,000
588,703,000
1,074,517,000
1,226,892,000
1,221,322,000
1,393,688,000
1,273,856,000
1,657,913,000
2,096,960,000
1,062,128,000
1,374,131,000
1,421,930,000
1,413,247,000
1,412,697,000
1,420,955,000
1,388,727,000
1,621,085,000
1,670,343,000
1,819,182,000
1,814,307,000
2,306,084,000
1,692,614,000
2,313,370,000
1,993,548,000
2,265,251,000
2,547,685,000
2,567,887,000
2,229,220,000
2,116,398,000
2,321,861,000
2,599,318,000
2,234,444,000
2,023,419,000
2,584,320,000
2,652,273,000
2,274,454,000
1,901,118,000
2,200,630,000
2,655,512,000
2,848,030,000
2,150,162,000
1,781,646,000
2,674,932,000
2,605,909,000
2,668,116,000
2,699,263,000
3,337,905,000
3,235,336,000
3,559,545,000
3,697,203,000
4,379,497,000
4,806,597,000
4,819,224,000
5,017,027,000
6,843,924,000
7,033,716,000
4,908,032,000
4,908,032,0007,033,716,0006,843,924,0005,017,027,0004,819,224,0004,806,597,0004,379,497,0003,697,203,0003,559,545,0003,235,336,0003,337,905,0002,699,263,0002,668,116,0002,605,909,0002,674,932,0001,781,646,0002,150,162,0002,848,030,0002,655,512,0002,200,630,0001,901,118,0002,274,454,0002,652,273,0002,584,320,0002,023,419,0002,234,444,0002,599,318,0002,321,861,0002,116,398,0002,229,220,0002,567,887,0002,547,685,0002,265,251,0001,993,548,0002,313,370,0001,692,614,0002,306,084,0001,814,307,0001,819,182,0001,670,343,0001,621,085,0001,388,727,0001,420,955,0001,412,697,0001,413,247,0001,421,930,0001,374,131,0001,062,128,0002,096,960,0001,657,913,0001,273,856,0001,393,688,0001,221,322,0001,226,892,0001,074,517,000588,703,000604,178,000616,842,0001,136,840,000475,959,000769,776,000589,391,000474,660,000534,865,000508,321,000565,230,000566,495,000672,113,000657,952,000560,567,000409,508,000679,825,000941,844,000790,336,000897,712,000849,359,000688,956,000696,991,000466,287,000596,955,000450,456,000295,377,000299,905,000456,769,000322,445,000478,498,000459,338,0000569,342,0000
       Other Current Liabilities 
0
216,869,000
0
1,286,384,000
1,577,868,000
1,417,716,000
2,183,354,000
1,398,842,000
1,787,325,000
2,866,149,000
2,154,751,000
2,243,025,000
1,997,960,000
3,670,603,000
4,046,702,000
2,924,099,000
3,272,020,000
3,593,307,000
5,037,721,000
4,602,223,000
3,326,477,000
4,978,755,000
3,947,709,000
4,470,917,000
4,150,829,000
6,094,985,000
5,753,858,000
5,114,316,000
3,673,063,000
7,155,407,000
5,178,595,000
4,804,186,000
3,174,643,000
9,984,559,000
7,915,721,000
8,662,191,000
4,694,775,000
7,140,910,000
5,864,235,000
1,249,991,000
5,691,359,000
8,032,959,000
3,492,644,000
1,527,853,000
1,405,587,000
8,370,471,000
18,493,000
1,357,030,000
371,136,000
211,539,000
6,531,810,000
507,145,000
432,737,000
388,352,000
475,809,000
628,781,000
518,177,000
44,138,000
52,486,000
34,830,000
25,577,000
19,528,000
15,203,000
56,612,000
61,989,000
1,681,672,000
2,211,118,000
1,749,304,000
2,330,139,000
1,488,506,000
2,386,499,000
2,098,548,000
1,884,129,000
1,955,289,000
2,071,225,000
1,875,877,000
1,298,917,000
3,639,571,000
3,167,746,000
18,467,187,000
23,345,141,000
11,883,968,000
15,058,042,000
19,982,502,000
15,260,587,000
16,065,396,000
20,587,179,000
16,197,121,000
14,231,439,000
0
014,231,439,00016,197,121,00020,587,179,00016,065,396,00015,260,587,00019,982,502,00015,058,042,00011,883,968,00023,345,141,00018,467,187,0003,167,746,0003,639,571,0001,298,917,0001,875,877,0002,071,225,0001,955,289,0001,884,129,0002,098,548,0002,386,499,0001,488,506,0002,330,139,0001,749,304,0002,211,118,0001,681,672,00061,989,00056,612,00015,203,00019,528,00025,577,00034,830,00052,486,00044,138,000518,177,000628,781,000475,809,000388,352,000432,737,000507,145,0006,531,810,000211,539,000371,136,0001,357,030,00018,493,0008,370,471,0001,405,587,0001,527,853,0003,492,644,0008,032,959,0005,691,359,0001,249,991,0005,864,235,0007,140,910,0004,694,775,0008,662,191,0007,915,721,0009,984,559,0003,174,643,0004,804,186,0005,178,595,0007,155,407,0003,673,063,0005,114,316,0005,753,858,0006,094,985,0004,150,829,0004,470,917,0003,947,709,0004,978,755,0003,326,477,0004,602,223,0005,037,721,0003,593,307,0003,272,020,0002,924,099,0004,046,702,0003,670,603,0001,997,960,0002,243,025,0002,154,751,0002,866,149,0001,787,325,0001,398,842,0002,183,354,0001,417,716,0001,577,868,0001,286,384,0000216,869,0000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
684,657,000
0
0
729,892,000
1,041,130,000
1,047,218,000
1,030,696,000
1,107,341,000
1,125,769,000
1,136,082,000
1,198,533,000
1,189,577,000
1,282,286,000
1,346,474,000
1,517,057,000
1,532,839,000
1,455,990,000
1,462,199,000
1,498,848,000
1,514,473,000
1,904,785,000
1,924,776,000
1,947,206,000
1,953,057,000
2,545,109,000
2,499,311,000
2,496,596,000
2,469,564,000
2,450,168,000
2,627,886,000
2,624,398,000
2,545,800,000
2,495,400,000
2,429,789,000
2,369,575,000
2,373,597,000
2,688,770,000
2,645,340,000
2,312,278,000
2,008,674,000
1,934,763,000
1,994,275,000
2,073,851,000
2,125,637,000
2,071,230,000
2,075,978,000
2,006,343,000
1,980,638,000
2,137,231,000
2,173,631,000
2,148,991,000
2,148,991,0002,173,631,0002,137,231,0001,980,638,0002,006,343,0002,075,978,0002,071,230,0002,125,637,0002,073,851,0001,994,275,0001,934,763,0002,008,674,0002,312,278,0002,645,340,0002,688,770,0002,373,597,0002,369,575,0002,429,789,0002,495,400,0002,545,800,0002,624,398,0002,627,886,0002,450,168,0002,469,564,0002,496,596,0002,499,311,0002,545,109,0001,953,057,0001,947,206,0001,924,776,0001,904,785,0001,514,473,0001,498,848,0001,462,199,0001,455,990,0001,532,839,0001,517,057,0001,346,474,0001,282,286,0001,189,577,0001,198,533,0001,136,082,0001,125,769,0001,107,341,0001,030,696,0001,047,218,0001,041,130,000729,892,00000684,657,000000000000000000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
249,942,000
256,648,000
227,911,000
209,722,000
193,743,000
194,117,000
174,613,000
151,960,000
138,723,000
187,787,000
252,392,000
316,900,000
349,664,000
337,115,000
325,719,000
294,677,000
261,076,000
0
0
0
000261,076,000294,677,000325,719,000337,115,000349,664,000316,900,000252,392,000187,787,000138,723,000151,960,000174,613,000194,117,000193,743,000209,722,000227,911,000256,648,000249,942,0000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
3,037,000
0
0
604,342,000
81,503,000
87,114,000
101,695,000
106,068,000
156,730,000
169,122,000
179,110,000
185,063,000
212,503,000
223,060,000
234,484,000
230,001,000
254,450,000
257,769,000
260,669,000
268,433,000
274,488,000
271,268,000
270,760,000
276,577,000
301,172,000
307,125,000
305,349,000
306,664,000
407,991,000
415,360,000
428,135,000
442,658,000
474,449,000
513,290,000
514,878,000
542,939,000
629,065,000
635,136,000
649,425,000
661,632,000
980,002,000
990,949,000
985,851,000
1,068,105,000
1,090,920,000
1,103,836,000
1,168,590,000
1,160,267,000
1,248,101,000
1,314,942,000
1,488,590,000
1,494,747,000
1,415,112,000
1,416,531,000
1,438,848,000
1,451,627,000
1,839,041,000
1,864,487,000
1,892,512,000
1,885,182,000
2,464,579,000
2,421,706,000
2,412,775,000
2,391,800,000
2,369,519,000
2,376,306,000
2,400,805,000
2,295,858,000
2,238,752,000
2,201,878,000
2,159,853,000
2,179,854,000
2,494,653,000
2,470,727,000
2,160,318,000
1,869,951,000
1,746,976,000
1,741,883,000
1,756,951,000
1,775,973,000
0
0
1,711,666,000
0
0
0
0
00001,711,666,000001,775,973,0001,756,951,0001,741,883,0001,746,976,0001,869,951,0002,160,318,0002,470,727,0002,494,653,0002,179,854,0002,159,853,0002,201,878,0002,238,752,0002,295,858,0002,400,805,0002,376,306,0002,369,519,0002,391,800,0002,412,775,0002,421,706,0002,464,579,0001,885,182,0001,892,512,0001,864,487,0001,839,041,0001,451,627,0001,438,848,0001,416,531,0001,415,112,0001,494,747,0001,488,590,0001,314,942,0001,248,101,0001,160,267,0001,168,590,0001,103,836,0001,090,920,0001,068,105,000985,851,000990,949,000980,002,000661,632,000649,425,000635,136,000629,065,000542,939,000514,878,000513,290,000474,449,000442,658,000428,135,000415,360,000407,991,000306,664,000305,349,000307,125,000301,172,000276,577,000270,760,000271,268,000274,488,000268,433,000260,669,000257,769,000254,450,000230,001,000234,484,000223,060,000212,503,000185,063,000179,110,000169,122,000156,730,000106,068,000101,695,00087,114,00081,503,000604,342,000003,037,000000
> Total Stockholder Equity
3,411,764,000
3,821,862,000
4,205,920,000
4,161,567,000
4,768,571,000
5,200,893,000
5,106,062,000
5,768,407,000
6,337,833,000
5,469,689,000
6,113,782,000
4,859,430,000
5,628,776,000
5,239,512,000
4,633,162,000
4,575,555,000
5,505,757,000
5,587,127,000
5,599,325,000
5,693,940,000
6,804,697,000
7,132,805,000
7,417,709,000
8,063,542,000
6,892,623,000
6,083,224,000
7,294,475,000
8,047,896,000
9,401,151,000
7,914,212,000
9,067,738,000
10,461,616,000
11,973,900,000
6,674,621,000
8,405,908,000
10,214,464,000
12,050,344,000
6,829,624,000
8,970,255,000
10,201,789,000
12,693,576,000
8,312,981,000
10,879,362,000
13,308,420,000
15,927,305,000
8,324,464,000
10,913,633,000
14,155,035,000
16,927,382,000
8,358,936,000
11,001,547,000
13,498,114,000
16,411,987,000
14,074,280,000
8,697,338,000
32,016,060,000
35,153,635,000
27,760,844,000
30,710,337,000
34,175,014,000
37,481,876,000
27,650,131,000
30,951,721,000
34,112,985,000
37,160,603,000
27,718,753,000
31,407,982,000
35,358,253,000
38,660,139,000
28,484,625,000
31,931,571,000
35,679,730,000
39,067,518,000
26,612,289,000
28,657,765,000
30,241,426,000
32,847,809,000
25,911,166,000
27,399,042,000
29,191,406,000
31,124,597,000
24,830,681,000
26,703,431,000
28,170,168,000
30,347,702,000
25,526,654,000
27,997,171,000
29,869,853,000
32,136,251,000
25,106,437,000
25,106,437,00032,136,251,00029,869,853,00027,997,171,00025,526,654,00030,347,702,00028,170,168,00026,703,431,00024,830,681,00031,124,597,00029,191,406,00027,399,042,00025,911,166,00032,847,809,00030,241,426,00028,657,765,00026,612,289,00039,067,518,00035,679,730,00031,931,571,00028,484,625,00038,660,139,00035,358,253,00031,407,982,00027,718,753,00037,160,603,00034,112,985,00030,951,721,00027,650,131,00037,481,876,00034,175,014,00030,710,337,00027,760,844,00035,153,635,00032,016,060,0008,697,338,00014,074,280,00016,411,987,00013,498,114,00011,001,547,0008,358,936,00016,927,382,00014,155,035,00010,913,633,0008,324,464,00015,927,305,00013,308,420,00010,879,362,0008,312,981,00012,693,576,00010,201,789,0008,970,255,0006,829,624,00012,050,344,00010,214,464,0008,405,908,0006,674,621,00011,973,900,00010,461,616,0009,067,738,0007,914,212,0009,401,151,0008,047,896,0007,294,475,0006,083,224,0006,892,623,0008,063,542,0007,417,709,0007,132,805,0006,804,697,0005,693,940,0005,599,325,0005,587,127,0005,505,757,0004,575,555,0004,633,162,0005,239,512,0005,628,776,0004,859,430,0006,113,782,0005,469,689,0006,337,833,0005,768,407,0005,106,062,0005,200,893,0004,768,571,0004,161,567,0004,205,920,0003,821,862,0003,411,764,000
   Common Stock
464,000,000
464,000,000
0
450,000,000
0
450,000,000
450,000,000
450,000,000
450,000,000
450,000,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
438,300,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
465,272,000
0
0465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000465,272,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000438,300,000450,000,000450,000,000450,000,000450,000,000450,000,0000450,000,0000464,000,000464,000,000
   Retained Earnings 
2,274,513,000
2,508,633,000
2,998,491,000
2,964,246,000
3,739,663,000
4,170,198,000
4,122,980,000
4,743,034,000
5,296,532,000
4,386,608,000
5,027,729,000
3,760,156,000
4,603,029,000
4,212,053,000
3,559,740,000
3,537,677,000
4,484,821,000
4,555,969,000
4,566,943,000
4,657,517,000
5,753,486,000
6,096,742,000
6,367,049,000
6,988,550,000
5,811,952,000
5,008,650,000
6,231,094,000
6,939,146,000
8,289,249,000
6,832,429,000
7,997,579,000
9,396,685,000
10,909,206,000
5,611,050,000
7,330,122,000
9,134,039,000
10,958,280,000
5,737,954,000
7,903,608,000
9,134,733,000
11,610,803,000
7,220,008,000
9,772,033,000
12,025,587,000
14,633,479,000
7,089,242,000
9,628,361,000
12,889,625,000
15,645,169,000
7,148,234,000
9,773,246,000
12,253,869,000
15,153,263,000
12,885,216,000
7,492,958,000
10,358,143,000
13,476,855,000
6,148,869,000
9,082,198,000
12,530,625,000
15,821,638,000
6,053,468,000
9,341,098,000
12,486,976,000
15,519,408,000
6,118,977,000
9,696,343,000
13,635,669,000
16,921,329,000
6,773,194,000
10,203,343,000
13,934,964,000
17,311,106,000
4,882,832,000
6,910,858,000
8,478,617,000
11,065,784,000
4,131,207,000
5,600,716,000
7,374,336,000
9,289,303,000
3,059,544,000
4,913,457,000
6,370,419,000
8,530,462,000
3,757,864,000
6,212,992,000
8,071,928,000
10,318,973,000
3,327,814,000
3,327,814,00010,318,973,0008,071,928,0006,212,992,0003,757,864,0008,530,462,0006,370,419,0004,913,457,0003,059,544,0009,289,303,0007,374,336,0005,600,716,0004,131,207,00011,065,784,0008,478,617,0006,910,858,0004,882,832,00017,311,106,00013,934,964,00010,203,343,0006,773,194,00016,921,329,00013,635,669,0009,696,343,0006,118,977,00015,519,408,00012,486,976,0009,341,098,0006,053,468,00015,821,638,00012,530,625,0009,082,198,0006,148,869,00013,476,855,00010,358,143,0007,492,958,00012,885,216,00015,153,263,00012,253,869,0009,773,246,0007,148,234,00015,645,169,00012,889,625,0009,628,361,0007,089,242,00014,633,479,00012,025,587,0009,772,033,0007,220,008,00011,610,803,0009,134,733,0007,903,608,0005,737,954,00010,958,280,0009,134,039,0007,330,122,0005,611,050,00010,909,206,0009,396,685,0007,997,579,0006,832,429,0008,289,249,0006,939,146,0006,231,094,0005,008,650,0005,811,952,0006,988,550,0006,367,049,0006,096,742,0005,753,486,0004,657,517,0004,566,943,0004,555,969,0004,484,821,0003,537,677,0003,559,740,0004,212,053,0004,603,029,0003,760,156,0005,027,729,0004,386,608,0005,296,532,0004,743,034,0004,122,980,0004,170,198,0003,739,663,0002,964,246,0002,998,491,0002,508,633,0002,274,513,000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,551,486,000
20,568,076,000
20,580,717,000
20,552,787,000
20,570,712,000
20,586,373,000
20,605,765,000
20,603,733,000
20,621,834,000
20,640,641,000
20,658,859,000
20,594,693,000
20,613,542,000
20,623,215,000
20,640,733,000
20,592,308,000
20,607,671,000
0
0
0
00020,607,671,00020,592,308,00020,640,733,00020,623,215,00020,613,542,00020,594,693,00020,658,859,00020,640,641,00020,621,834,00020,603,733,00020,605,765,00020,586,373,00020,570,712,00020,552,787,00020,580,717,00020,568,076,00020,551,486,0000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000-11,700,000-11,156,000-10,813,000-10,813,000-10,813,00000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
628,756,000
0
0
669,029,000
844,533,000
855,526,000
796,922,000
846,972,000
827,110,000
843,913,000
772,402,000
790,001,000
805,945,000
820,424,000
750,764,000
766,080,000
21,192,645,000
21,211,508,000
21,146,703,000
21,162,867,000
21,179,117,000
21,194,966,000
21,131,391,000
21,145,351,000
21,160,737,000
21,175,923,000
21,134,504,000
21,246,367,000
21,257,312,000
21,273,538,000
21,246,159,000
21,262,956,000
21,279,494,000
21,291,140,000
21,264,185,000
21,281,635,000
21,297,537,000
21,316,753,000
21,314,687,000
21,333,054,000
21,351,798,000
21,370,022,000
20,594,693,000
20,613,542,000
20,623,215,000
20,640,733,000
20,592,308,000
20,607,671,000
20,621,380,000
20,640,734,000
0
020,640,734,00020,621,380,00020,607,671,00020,592,308,00020,640,733,00020,623,215,00020,613,542,00020,594,693,00021,370,022,00021,351,798,00021,333,054,00021,314,687,00021,316,753,00021,297,537,00021,281,635,00021,264,185,00021,291,140,00021,279,494,00021,262,956,00021,246,159,00021,273,538,00021,257,312,00021,246,367,00021,134,504,00021,175,923,00021,160,737,00021,145,351,00021,131,391,00021,194,966,00021,179,117,00021,162,867,00021,146,703,00021,211,508,00021,192,645,000766,080,000750,764,000820,424,000805,945,000790,001,000772,402,000843,913,000827,110,000846,972,000796,922,000855,526,000844,533,000669,029,00000628,756,000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in IDR. All numbers in thousands.




6.4. Cash Flows

Currency in IDR. All numbers in thousands.




6.5. Income Statements

Currency in IDR. All numbers in thousands.


6.6. Latest Income Statement

Income Statement (annual), 2023-12-31. Currency in IDR. All numbers in thousands.

Gross Profit (+$)
totalRevenue46,831,927,000
Cost of Revenue-27,814,062,000
Gross Profit19,017,865,00019,017,865,000
 
Operating Income (+$)
Gross Profit19,017,865,000
Operating Expense-10,053,790,000
Operating Income8,964,075,0008,964,075,000
 
Operating Expense (+$)
Research Development55,261,000
Selling General Administrative2,849,550,000
Selling And Marketing Expenses7,516,772,000
Operating Expense10,053,790,00010,421,583,000
 
Net Interest Income (+$)
Interest Income740,379,000
Interest Expense-41,748,000
Other Finance Cost-0
Net Interest Income698,631,000
 
Pretax Income (+$)
Operating Income8,964,075,000
Net Interest Income698,631,000
Other Non-Operating Income Expenses0
Income Before Tax (EBT)10,311,213,0007,616,937,000
EBIT - interestExpense = 8,922,327,000
10,311,213,000
8,138,559,000
Interest Expense41,748,000
Earnings Before Interest and Taxes (EBIT)8,964,075,00010,352,961,000
Earnings Before Interest and Taxes (EBITDA)10,074,437,000
 
After tax Income (+$)
Income Before Tax10,311,213,000
Tax Provision-2,214,402,000
Net Income From Continuing Ops8,096,811,0008,096,811,000
Net Income8,096,811,000
Net Income Applicable To Common Shares0
 
Non-recurring Events
Discontinued Operations0
Extraordinary Items0
Effect of Accounting Charges0
Other Items0
Non Recurring0
Other Operating Expenses37,867,852,000
Total Other Income/Expenses Net1,347,138,000-698,631,000
 

Technical Analysis of Sampoerna
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Sampoerna. The general trend of Sampoerna is BEARISH with 71.4% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Sampoerna's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator zone transitionsBullish trend (-71.4%) Bearish trend (71.4%)
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.


Score

Let's take a look at the Support & Resistance of Hanjaya Mandala Sampoerna Tbk PT.

The long score for the Support & Resistance is 0/1.
The longshort score for the Support & Resistance is -1/(-1 +1).

  • Around resistance: The price is trading arround resistance levels. This can be considered as a potential exit level. -1

The bullish price targets are: 700.00 < 700.00 < 720.00.

The bearish price targets are: 660.00 > 660.00 > 660.00.

Tweet this
Hanjaya Mandala Sampoerna Tbk PT Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

  • Moving averages are lagging trend indicators.
  • There are many types of moving averages.
  • Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of Hanjaya Mandala Sampoerna Tbk PT. The current mas is .

The long score for the Moving Averages is 2/14.
The longshort score for the Moving Averages is -10/(-14 +14).

  • MA 20 trending down: The MA 20 is trending down. -1
  • Close > MA 20: The price is above the MA 20. +1
  • MA 20 < MA 50: The MA 20 is lower than the MA 50. -1
  • MA 20 < MA 100: The MA 20 is lower than the MA 100. -1
  • MA 20 < MA 200: The MA 20 is lower than the MA 200. -1
  • MA 50 trending down: The MA 50 is trending down. -1
  • Close < MA 50: The price is below the MA 50. -1
  • MA 50 > MA 100: The MA 50 is higher than the MA 100. +1
  • MA 50 < MA 200: The MA 50 is lower than the MA 200. -1
  • MA 100 trending down: The MA 100 is trending down. -1
  • Close < MA 100: The price is below the MA 100. -1
  • MA 100 < MA 200: The MA 100 is lower than the MA 200. -1
  • MA 200 trending down: The MA 200 is trending down. -1
  • Close < MA 200: The price is below the MA 200. -1

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200
MA 2020
MA 5050-
MA 100100--
MA 200200---

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

Hanjaya Mandala Sampoerna Tbk PT Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

  • MACD is a lagging momentum indicator.
  • Uses two moving averages.
  • Can show buy or sell signals based on momentum.
  • Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Hanjaya Mandala Sampoerna Tbk PT. The current macd is -8.03222375.

The long score for the Moving Average Convergence/Divergence (MACD) is 3/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is 2/(-4 +4).

  • MACD line > signal line: The MACD line is above the signal line, which indicates a bullish signal in the market. This means that the positive momentum is currently stronger than the average momentum, suggesting that buyers are more active than sellers, and there's a higher probability of the Sampoerna price going up in the near term. +2
  • MACD < 0: The MACD is below the zero line (centerline), it indicates a bearish signal for Sampoerna. This means that the short-term moving average is lower than the long-term moving average, signaling negative momentum and suggesting a higher likelihood of the Sampoerna price continuing to fall in the near future. It indicates that sellers are gaining control, and there is negativism in the market, leading to potential price decreases. -1
  • Trending up: The MACD line is trending up. This indicates that the short-term moving average is rising faster than the long-term moving average, suggesting positive momentum in the market. This signals that buyers are becoming more active and confident, leading to potential price increases as traders anticipate further gains and are willing to buy at higher prices. +1
Hanjaya Mandala Sampoerna Tbk PT Daily Moving Average Convergence/Divergence (MACD) ChartHanjaya Mandala Sampoerna Tbk PT Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.


Score

Let's take a look at the Directional Movement Index (DMI) of Hanjaya Mandala Sampoerna Tbk PT. The current adx is 14.41.

The long score for the Directional Movement Index (DMI) is 1/7.
The longshort score for the Directional Movement Index (DMI) is 1/(-7 +7).

  • PLUS_ID > MINUS_DI: The +DI line is above the -DI line. This indicates a bullish signal in the market, as the positive directional movement is currently stronger than the negative directional movement, showing that buyers have the upper hand. Market psychology suggests that traders are optimistic, expecting further price increases, and are more willing to buy Sampoerna shares, leading to potential upward momentum in its price. +1
  • PLUS_ID > MINUS_DI && ADX < 25 && ADX trending down: The ADX is below 25 and indicates a weak or no trend. Also, the ADX is declining so there is no trend indication.
Hanjaya Mandala Sampoerna Tbk PT Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

  • Parabolic SAR (stop and reverse) is a lagging trend indicator.
  • Shows the current trend.
  • Shows potential entry signals.
  • Shows  potential exit signals.
  • Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of Hanjaya Mandala Sampoerna Tbk PT. The current sar is 663.88.

The long score for the Parabolic SAR is 1/1.
The longshort score for the Parabolic SAR is 1/(-1 +1).

  • Close > SAR: The price is above the SAR. It's generally considered a bullish signal. +1
Hanjaya Mandala Sampoerna Tbk PT Daily Parabolic SAR Chart
3rd party ad coffee SUPPORTERis ad-free.

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

  • Leading momentum indicator, meaning the signals are instant.
  • Ranges between 0 and 100.
  • Above 70 is considered overbought.
  • Below 30 is considered oversold.
  • Above or below 50 can also be used to determine price trend or support and resistance.
  • RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
  • Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of Hanjaya Mandala Sampoerna Tbk PT. The current rsi is 47.54. The current phase is Continuation in bear market.

The long score for the Relative Strength Index (RSI) is 0/13.
The longshort score for the Relative Strength Index (RSI) is -4/(-13 +13).

  • Continuation in bear market: Downtrend continues after a consolidation or pullback. Hold or add to short positions.
  • Trending down: The RSI is trending down. -1
Hanjaya Mandala Sampoerna Tbk PT Daily Relative Strength Index (RSI) ChartHanjaya Mandala Sampoerna Tbk PT Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

  • Leading momentum indicator, meaning the signals are instant.
  • Used to determine overbought and oversold areas much like the RSI.
  • Ranges between 0 and 100.
  • Above 80 is considered overbought.
  • Below 20 is considered oversold.
  • Consists of two lines named K and D.
  • K compares the highest high and lowest low on the selected price range.
  • The D line is a moving average of the K line.
  • Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of Hanjaya Mandala Sampoerna Tbk PT. The current phase is Correction in bear market.

The long score for the Stochastic Oscillator is 1/6.
The longshort score for the Stochastic Oscillator is -2/(-6 +6).

  • STOCH > 50: The STOCH %K is above 50. There are more buyers than sellers. +1
  • STOCH %K line < STOCH %D line: The STOCH %K line is below the STOCH %D line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the Sampoerna price going down in the near term. -2
  • Trending down: The STOCH %K is trending down. -1
Hanjaya Mandala Sampoerna Tbk PT Daily Stochastic Oscillator ChartHanjaya Mandala Sampoerna Tbk PT Daily Stochastic Oscillator Chart
3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

  • Lagging or leading Momentum indicator
  • When the CCI is above zero, the price is above the historical average
  • When the CCI is below zero, the price is below the historical average
  • Used for spotting trends
    • If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
    • If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of Hanjaya Mandala Sampoerna Tbk PT. The current cci is -13.49527665.

Hanjaya Mandala Sampoerna Tbk PT Daily Commodity Channel Index (CCI) ChartHanjaya Mandala Sampoerna Tbk PT Daily Commodity Channel Index (CCI) Chart
3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

  • Lagging momentum indicator
  • Ranges between +100 and -100
  • Considered overbought above +50
  • Considered oversold below -50
  • It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Hanjaya Mandala Sampoerna Tbk PT. The current cmo is 2.92187199.

The long score for the Chande Momentum Oscillator (CMO) is 1/1.
The longshort score for the Chande Momentum Oscillator (CMO) is 1/(-1 +1).

  • CMO > 0: The CMO is above 0, the momentum of the price is positive, indicating a potential uptrend in the price. +1
Hanjaya Mandala Sampoerna Tbk PT Daily Chande Momentum Oscillator (CMO) ChartHanjaya Mandala Sampoerna Tbk PT Daily Chande Momentum Oscillator (CMO) Chart
3.5 Williams %R

 Shows the current price relative to the highest high over the last 14 days.
 

  • Lagging momentum indicator
  • Ranging between 0 and -100
  • Above -20 is considered overbought
  • Below -80 is considered oversold
  • Is prone to give false signals

Score

Let's take a look at the Williams %R of Hanjaya Mandala Sampoerna Tbk PT. The current willr is -40.

The long score for the Williams %R is 0/1.
The longshort score for the Williams %R is 0/(-1 +1).

  • WILLR between -80 and -20: The Williams %R is between -80 and -20. This indicates that Sampoerna is trading in a neutral price range, neither oversold nor overbought, suggesting a balanced market condition without any extreme price signals.
Hanjaya Mandala Sampoerna Tbk PT Daily Williams %R ChartHanjaya Mandala Sampoerna Tbk PT Daily Williams %R Chart
3rd party ad coffee SUPPORTERis ad-free.

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

  • Lagging volatility indicator
  • Uses 3 bands: one upper, one lower and one in the middle
  • Works best when the middle band reflects an intermediate trend (MA20).
  • When the price is moving closer to the upper band, the market might be overbought
  • When the price is moving closer to the lower band, the market might be oversold 

Score

Let's take a look at the Bollinger Bands of Hanjaya Mandala Sampoerna Tbk PT.

Hanjaya Mandala Sampoerna Tbk PT Daily Bollinger Bands Chart
4.2 Average True Range (ATR)
Measures market volatility
  • Leading volatility indicator
  • Can be used to determine stop-loss positions
  • Calculated by:
    • Current high minus the current low
    • Current high minus the previous close
    • Current low minus the previous close
  • The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of Hanjaya Mandala Sampoerna Tbk PT. The current atr is 19.66.

Hanjaya Mandala Sampoerna Tbk PT Daily Average True Range (ATR) ChartHanjaya Mandala Sampoerna Tbk PT Daily Average True Range (ATR) Chart
3rd party ad coffee SUPPORTERis ad-free.

5. Volume Indicators

5.1 On-Balance Volume (OBV)

 Measures market volatility

  • Leading momentum indicator
  • Calculation:
    • If the closing price is above the previous closing price: OBV = previous OBV + current volume
    • If the closing price is below the previous closing price: OBV = previous OBV - current volume
    • If the closing price is the same as the previous closing price than the OBV is the same.
  • Can be used to confirm price trends
  • Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of Hanjaya Mandala Sampoerna Tbk PT. The current obv is -604,252,100.

Hanjaya Mandala Sampoerna Tbk PT Daily On-Balance Volume (OBV) ChartHanjaya Mandala Sampoerna Tbk PT Daily On-Balance Volume (OBV) Chart
5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

  • Lagging momentum indicator
  • Looks like RSI but uses volume as an extra metric (RSI only considers price)
  • Above 80 is considered overbought
  • Below 20 is considered oversold
  • Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of Hanjaya Mandala Sampoerna Tbk PT. The current mfi is 39.71.

The long score for the Money Flow Index (MFI) is 0/2.
The longshort score for the Money Flow Index (MFI) is -1/(-2 +2).

  • MFI < 50: -1
Hanjaya Mandala Sampoerna Tbk PT Daily Money Flow Index (MFI) ChartHanjaya Mandala Sampoerna Tbk PT Daily Money Flow Index (MFI) Chart
3rd party ad coffee SUPPORTERis ad-free.

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for Hanjaya Mandala Sampoerna Tbk PT.

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

DateIndicatorSignal
2024-07-01STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-07-02STOCH SHORT EXITThe %K line crosses above the %D line.
2024-07-04DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-07-05STOCH LONG EXITThe %K line crosses below the %D line.
2024-07-08STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-07-09STOCH LONG EXITThe %K line crosses below the %D line.
2024-07-10MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-07-12DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-07-17DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-07-18SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
2024-07-19STOCH LONG EXITThe %K line crosses below the %D line.
2024-07-22STOCH SHORT EXITThe %K line crosses above the %D line.
2024-07-23STOCH LONG EXITThe %K line crosses below the %D line.
2024-07-24MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-07-25CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-07-26STOCH SHORT EXITThe %K line crosses above the %D line.
2024-07-31STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-08-01CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-08-02STOCH SHORT EXITThe %K line crosses above the %D line.
2024-08-05STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-08-07STOCH SHORT EXITThe %K line crosses above the %D line.
2024-08-08STOCH LONG EXITThe %K line crosses below the %D line.
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-08-09MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-08-12STOCH SHORT EXITThe %K line crosses above the %D line.
2024-08-15STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-08-16MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
STOCH SHORT EXITThe %K line crosses above the %D line.
2024-08-19SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-08-20MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2024-08-21RSI SHORT ENTRY LONG CLOSE70 crossover to downside
STOCH LONG EXITThe %K line crosses below the %D line.
MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2024-08-23STOCH SHORT EXITThe %K line crosses above the %D line.
2024-08-26STOCH LONG EXITThe %K line crosses below the %D line.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-08-29CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-09-02STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-09-04MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
STOCH LONG EXITThe %K line crosses below the %D line.
2024-09-05MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
STOCH SHORT EXITThe %K line crosses above the %D line.
2024-09-06STOCH LONG EXITThe %K line crosses below the %D line.
2024-09-10STOCH SHORT EXITThe %K line crosses above the %D line.
2024-09-11WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-09-13STOCH LONG EXITThe %K line crosses below the %D line.
2024-09-17STOCH SHORT EXITThe %K line crosses above the %D line.
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-09-18STOCH LONG EXITThe %K line crosses below the %D line.
2024-09-19SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
2024-09-20MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-09-23STOCH SHORT EXITThe %K line crosses above the %D line.
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-09-24DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2024-09-25MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
STOCH LONG EXITThe %K line crosses below the %D line.
2024-09-27STOCH SHORT EXITThe %K line crosses above the %D line.
2024-09-30STOCH LONG EXITThe %K line crosses below the %D line.
2024-10-02MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
2024-10-07STOCH SHORT EXITThe %K line crosses above the %D line.
2024-10-08STOCH LONG EXITThe %K line crosses below the %D line.
2024-10-10STOCH LONG EXITThe %K line crosses below the %D line.
2024-10-11WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-10-14DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-10-15SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-10-16STOCH SHORT EXITThe %K line crosses above the %D line.
2024-10-17STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-10-18CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-10-22STOCH SHORT EXITThe %K line crosses above the %D line.
2024-10-24STOCH LONG EXITThe %K line crosses below the %D line.
2024-10-25CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
2024-10-28STOCH SHORT EXITThe %K line crosses above the %D line.
2024-10-30STOCH LONG EXITThe %K line crosses below the %D line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-11-01WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2024-11-04BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
2024-11-05STOCH SHORT EXITThe %K line crosses above the %D line.
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2024-11-06MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2024-11-11DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
2024-11-12MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
2024-11-14CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
2024-11-15STOCH LONG EXITThe %K line crosses below the %D line.

6.3. Candlestick Patterns

Hanjaya Mandala Sampoerna Tbk PT Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

Let's check the technical score of Hanjaya Mandala Sampoerna Tbk PT based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.538
Ma 20Greater thanMa 50687.750
Ma 50Greater thanMa 100716.000
Ma 100Greater thanMa 200710.300
OpenGreater thanClose690.000
Total1/5 (20.0%)
Penke
Good job! You gained 25 XP and 0   0   10 . What's next:
  • Share my analysis of Sampoerna with someone you think should read this too:
  • Are you bullish or bearish on Sampoerna? Let me know what you think in the comments.
  • Do you want an email if I find something interesting about Sampoerna? Add an email alert using the form below.
  • Join the community if you want to keep your earnings and track your progress: Join the community
  • Is this analysis useful to you? Support me via But Me a Coffee. I'll analyze the stock market faster for you!

Get notifications about Hanjaya Mandala Sampoerna Tbk PT

I send you an email if I find something interesting about Hanjaya Mandala Sampoerna Tbk PT.


Comments

How you think about this?

Leave a comment

Stay informed about Hanjaya Mandala Sampoerna Tbk PT.

Receive notifications about Hanjaya Mandala Sampoerna Tbk PT in your mailbox!

3rd party ad coffee SUPPORTERis ad-free.