Loading...

We've got a brand new version of Simply Wall St! Try it out

Hexindo Adiperkasa

DB:HX1A
Snowflake Description

Outstanding track record with excellent balance sheet and pays a dividend.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
HX1A
DB
IDR2,940B
Market Cap
  1. Home
  2. DE
  3. Capital Goods
Company description

PT Hexindo Adiperkasa Tbk engages in the distribution, sale, and rental of heavy equipment and related spare parts in Indonesia. The last earnings update was 18 days ago. More info.


Add to Portfolio Compare Print
HX1A Share Price and Events
7 Day Returns
0%
DB:HX1A
-0.3%
DE Trade Distributors
0%
DE Market
1 Year Returns
48.5%
DB:HX1A
8.5%
DE Trade Distributors
9.9%
DE Market
HX1A Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Hexindo Adiperkasa (HX1A) 0% 3.1% 14.4% 48.5% 3.1% 3.6%
DE Trade Distributors -0.3% 10.2% 15.4% 8.5% -3.8% 2.3%
DE Market 0% 4.5% 13.6% 9.9% 14.6% 18.2%
1 Year Return vs Industry and Market
  • HX1A outperformed the Trade Distributors industry which returned 8.5% over the past year.
  • HX1A outperformed the Market in Germany which returned 9.9% over the past year.
Price Volatility
HX1A
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Hexindo Adiperkasa's competitors could be found in our database.

HX1A Value

 Is Hexindo Adiperkasa undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Hexindo Adiperkasa to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Hexindo Adiperkasa.

DB:HX1A Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model Dividend Discount Model
Dividend Per Share Company Filings (2019-09-30) in USD $ .035800
Payout Ratio Company Filings (2019-09-30) 5167.8%
Discount Rate (Cost of Equity) See below 8.9%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:HX1A
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Trade Distributors Unlevered Beta Simply Wall St/ S&P Global 0.95
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.949 (1 + (1- 25%) (4.21%))
1.451
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.45
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.451 * 5.96%)
8.88%

Discounted Cash Flow Calculation for DB:HX1A using Dividend Discount Model Model

The calculations below outline how an intrinsic value for Hexindo Adiperkasa is arrived at by discounting future dividends to their present value. This approach is used for finance firms where free cash flow is difficult to estimate (e.g. Banks/ Insurance firms).

If the firm does not pay the majority of its earnings out as a dividend this method will often arrive at a value significantly lower than the share price.

See our documentation to learn about this calculation.

DB:HX1A Gordon Growth Model
Calculation Result
Value per share = Expected dividends per share / (Discount Rate - Perpetual growth rate)
= $0.04 / (8.88% - 0.23%)
$0
DB:HX1A Discount to Share Price
Calculation Result
Exchange Rate USD/IDR
(Reporting currency to currency of IDX:HEXA)
14065
Value per Share
(IDR)
= Value per Share in USD x Exchange Rate (USD/IDR)
= $0.41 x 14065
IDR5822.14
Non-primary Listing Adjustment Factor 1 share in DB:HX1A represents 6.0E-5x of IDX:HEXA
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
6.0E-5x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (IDR) x Listing Adjustment Factor
= IDR 5,822.14 x 6.0E-5
€0.34
Value per share (EUR) From above. €0.34
Current discount Discount to share price of €0.20
= -1 x (€0.20 - €0.34) / €0.34
39.9%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Hexindo Adiperkasa is available for.
Intrinsic value
40%
Share price is €0.202 vs Future cash flow value of €0.33602
Current Discount Checks
For Hexindo Adiperkasa to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Hexindo Adiperkasa's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Hexindo Adiperkasa's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Hexindo Adiperkasa's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Hexindo Adiperkasa's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:HX1A PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-09-30) in USD $0.08
IDX:HEXA Share Price ** IDX (2019-11-15) in IDR IDR3500
IDX:HEXA Share Price converted to USD reporting currency Exchange rate (IDR/ USD) 0 $0.25
Germany Trade Distributors Industry PE Ratio Median Figure of 7 Publicly-Listed Trade Distributors Companies 15.38x
Germany Market PE Ratio Median Figure of 399 Publicly-Listed Companies 19.43x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Hexindo Adiperkasa.

DB:HX1A PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= IDX:HEXA Share Price ÷ EPS (both in USD)

= 0.25 ÷ 0.08

3.2x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Hexindo Adiperkasa is good value based on earnings compared to the DE Trade Distributors industry average.
  • Hexindo Adiperkasa is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Hexindo Adiperkasa's expected growth come at a high price?
Raw Data
DB:HX1A PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 3.2x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
-19.2%per year
Europe Trade Distributors Industry PEG Ratio Median Figure of 32 Publicly-Listed Trade Distributors Companies 1.62x
Germany Market PEG Ratio Median Figure of 252 Publicly-Listed Companies 1.36x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Hexindo Adiperkasa, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Hexindo Adiperkasa's assets?
Raw Data
DB:HX1A PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-09-30) in USD $0.19
IDX:HEXA Share Price * IDX (2019-11-15) in IDR IDR3500
IDX:HEXA Share Price converted to USD reporting currency Exchange rate (IDR/ USD) 0 $0.25
Germany Trade Distributors Industry PB Ratio Median Figure of 10 Publicly-Listed Trade Distributors Companies 1.19x
Germany Market PB Ratio Median Figure of 573 Publicly-Listed Companies 1.84x
DB:HX1A PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= IDX:HEXA Share Price ÷ Book Value per Share (both in USD)

= 0.25 ÷ 0.19

1.29x

* Primary Listing of Hexindo Adiperkasa.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Hexindo Adiperkasa is overvalued based on assets compared to the DE Trade Distributors industry average.
X
Value checks
We assess Hexindo Adiperkasa's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Trade Distributors industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Trade Distributors industry average (and greater than 0)? (1 check)
  5. Hexindo Adiperkasa has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

HX1A Future Performance

 How is Hexindo Adiperkasa expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

  • No analysts cover Hexindo Adiperkasa, future earnings growth has been estimated based on fundamentals.
The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
-19.2%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Hexindo Adiperkasa expected to grow at an attractive rate?
  • Hexindo Adiperkasa's earnings are expected to decrease over the next 1-3 years, this is below the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Hexindo Adiperkasa's earnings are expected to decrease over the next 1-3 years, this is below the Germany market average.
  • Unable to compare Hexindo Adiperkasa's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
DB:HX1A Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:HX1A Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts -19.2%
Germany Trade Distributors Industry Earnings Growth Rate Market Cap Weighted Average 14.6%
Europe Trade Distributors Industry Revenue Growth Rate Market Cap Weighted Average 3.6%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.6%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:HX1A Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:HX1A Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2019-09-30 490 -22 49
2019-06-30 462 -18 42
2019-03-31 461 -28 38
2018-12-31 419 10 31
2018-09-30 377 32 25
2018-06-30 358 36 22
2018-03-31 343 58 23
2017-12-31 338 58 22
2017-09-30 336 57 22
2017-06-30 315 59 21
2017-03-31 299 73 18
2016-12-31 270 86 14

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Hexindo Adiperkasa's earnings are expected to decrease over the next 1-3 years, this is not considered high growth.
  • Unable to determine if Hexindo Adiperkasa is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:HX1A Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Hexindo Adiperkasa Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:HX1A Past Financials Data
Date (Data in USD Millions) EPS *
2019-09-30 0.08
2019-06-30 0.05
2019-03-31 0.04
2018-12-31 0.03
2018-09-30 0.03
2018-06-30 0.03
2018-03-31 0.03
2017-12-31 0.04
2017-09-30 0.02
2017-06-30 0.03
2017-03-31 0.02
2016-12-31 0.01

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Hexindo Adiperkasa will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Hexindo Adiperkasa's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Hexindo Adiperkasa has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

HX1A Past Performance

  How has Hexindo Adiperkasa performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Hexindo Adiperkasa's growth in the last year to its industry (Trade Distributors).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Hexindo Adiperkasa has delivered over 20% year on year earnings growth in the past 5 years.
  • Hexindo Adiperkasa's 1-year earnings growth exceeds its 5-year average (95.6% vs 25.1%)
  • Hexindo Adiperkasa's earnings growth has exceeded the DE Trade Distributors industry average in the past year (95.6% vs 8.4%).
Earnings and Revenue History
Hexindo Adiperkasa's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Hexindo Adiperkasa Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:HX1A Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-09-30 490.36 48.83 45.47
2019-06-30 461.98 42.33 43.37
2019-03-31 461.33 37.60 42.47
2018-12-31 419.25 30.90 40.31
2018-09-30 377.11 24.96 38.84
2018-06-30 357.69 22.01 38.85
2018-03-31 343.23 22.55 38.41
2017-12-31 337.77 22.13 35.80
2017-09-30 335.63 21.51 34.10
2017-06-30 315.28 20.98 31.60
2017-03-31 299.26 18.07 30.65
2016-12-31 269.95 13.64 29.27
2016-09-30 249.67 12.37 29.94
2016-06-30 252.25 7.32 31.25
2016-03-31 275.44 7.51 32.76
2015-12-31 314.61 12.50 33.31
2015-09-30 348.23 12.90 34.85
2015-06-30 377.01 17.06 36.30
2015-03-31 392.67 19.35 36.91
2014-12-31 420.29 16.96 36.58
2014-09-30 437.48 17.50 36.46
2014-06-30 438.50 17.50 37.33
2014-03-31 478.33 21.92 38.72
2013-12-31 499.25 32.08 37.15
2013-09-30 503.06 37.44 40.22
2013-06-30 549.79 50.12 40.88
2013-03-31 633.35 63.79 41.33
2012-12-31 689.86 72.60 47.58

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Hexindo Adiperkasa has efficiently used shareholders’ funds last year (Return on Equity greater than 20%).
  • Hexindo Adiperkasa used its assets more efficiently than the DE Trade Distributors industry average last year based on Return on Assets.
  • Hexindo Adiperkasa has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Hexindo Adiperkasa's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Trade Distributors industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Hexindo Adiperkasa has a total score of 6/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

HX1A Health

 How is Hexindo Adiperkasa's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Hexindo Adiperkasa's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Hexindo Adiperkasa is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Hexindo Adiperkasa's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Hexindo Adiperkasa's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 39.8x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Hexindo Adiperkasa Company Filings, last reported 1 month ago.

DB:HX1A Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-09-30 162.44 6.76 16.60
2019-06-30 178.36 31.87 37.26
2019-03-31 169.29 38.66 45.60
2018-12-31 155.90 14.91 46.29
2018-09-30 144.27 11.97 68.92
2018-06-30 154.65 0.00 47.94
2018-03-31 150.30 0.00 57.86
2017-12-31 143.14 0.00 44.53
2017-09-30 137.64 0.00 43.45
2017-06-30 147.19 0.00 30.07
2017-03-31 142.31 0.00 18.03
2016-12-31 133.94 16.00 18.03
2016-09-30 128.86 0.00 95.17
2016-06-30 230.69 0.00 80.51
2016-03-31 228.72 0.00 53.73
2015-12-31 227.51 0.00 24.06
2015-09-30 223.71 13.00 15.80
2015-06-30 231.30 40.00 12.04
2015-03-31 228.10 41.00 9.87
2014-12-31 221.89 36.50 19.29
2014-09-30 217.69 37.00 13.36
2014-06-30 222.05 54.00 21.65
2014-03-31 217.59 66.00 8.21
2013-12-31 212.58 102.50 13.88
2013-09-30 207.84 73.00 10.32
2013-06-30 226.89 82.00 12.07
2013-03-31 218.01 115.00 11.15
2012-12-31 202.84 141.00 16.84
  • Hexindo Adiperkasa's level of debt (4.2%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (17% vs 4.2% today).
  • Operating cash flow is negative therefore debt is not well covered.
  • Interest payments on debt are well covered by earnings (EBIT is 57.6x coverage).
X
Financial health checks
We assess Hexindo Adiperkasa's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Hexindo Adiperkasa has a total score of 5/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

HX1A Dividends

 What is Hexindo Adiperkasa's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
14.39%
Current annual income from Hexindo Adiperkasa dividends.
If you bought €2,000 of Hexindo Adiperkasa shares you are expected to receive €288 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Hexindo Adiperkasa's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.33%).
  • Hexindo Adiperkasa's dividend is above the markets top 25% of dividend payers in Germany (3.66%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:HX1A Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Germany Trade Distributors Industry Average Dividend Yield Market Cap Weighted Average of 6 Stocks 2.7%
Germany Market Average Dividend Yield Market Cap Weighted Average of 333 Stocks 2.9%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.7%
Germany Bottom 25% Dividend Yield 25th Percentile 1.3%
Germany Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:HX1A Past Annualized Dividends Data
Date (Data in $) Dividend per share (annual) Avg. Yield (%)
2019-10-29 0.036 14.838
2019-07-01 0.036 15.777
2018-10-31 0.021 10.309
2018-06-29 0.021 10.070
2017-10-31 0.017 7.297
2017-07-28 0.017 5.897
2017-06-22 0.017 5.687
2016-10-28 0.007 2.610
2016-06-30 0.007 3.567
2015-10-29 0.008 7.447
2015-06-30 0.008 6.150
2015-01-30 0.009 3.710
2014-10-30 0.009 3.157
2014-06-27 0.009 2.953
2014-01-29 0.027 8.254
2013-07-01 0.027 8.436
2013-01-31 0.039 7.040
2012-10-31 0.039 5.004
2012-06-29 0.039 4.745
2011-11-01 0.021 2.000
2011-07-01 0.021 2.321
2010-06-29 0.015 2.110
2009-06-16 0.002 0.712
2009-04-02 0.009 7.556
2009-03-30 0.009 11.055

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Hexindo Adiperkasa's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (2.2x coverage).
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Hexindo Adiperkasa's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.7%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Hexindo Adiperkasa afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Hexindo Adiperkasa has a total score of 4/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

HX1A Management

 What is the CEO of Hexindo Adiperkasa's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Kardinal Karim
AGE 77
CEO Bio

Mr. Kardinal Alamsyah Karim, M.M., has been the President Director of PT Hexindo Adiperkasa Tbk since 2010 and serves as its Director. Mr. Karim serves as the Vice President Commissioner of PT Great River International. He serves as the President Director of PT Hexindo Adi Perkasa Tbk. He served as the President Commissioner at PT Hexindo Adiperkasa Tbk from June 2003 to July 2010. He served as the President Commissioner of PT Hexindo Adi Perkasa from 2000 to 2001. Starting his career as an Accountant at Public Accounting Firm Prasetio, Utomo & Co. (Arthur Andersen) with his last position as Deputy Managing Partner from 1970 to 1998. Mr. Karim served as an Independent Commissioner of PT. Global Mediacom Tbk. from June 19, 2006 to July 29, 2015. He serves as a Commissioner of PT Hitachi Construction Machinery Finance Indonesia. He has been an Independent Commissioner of PT Dynaplast Tbk from 2001 to 2013, PT MNC Investama Tbk since July 27, 2015, PT Sapta Indra Sejati and PT Dianlia Setyamukti since 2005. He serves as an Independent Commissioner of Bimantara Citra Tbk PT. He also served as a Commissioner of PT Arya Puspita Mitra Mulia, a holding company Group Bunas from 1998 to 2000 and Commissioner of PT Hexindo Adi Perkasa Tbk from 2000 to 2010. He served as an Independent Commissioner of PT Ramayana Lestari Sentosa Tbk PT from 2001 to 2014. He served as a Commissioner at PT Hexindo Adiperkasa Tbk and of PT Great River International. He served as an Independent Commissioner of PT Media Nusantara Citra Tbk. He serves as a Member of Audit Committee at PT. MNC Sky Vision, Tbk and PT. Nusa Raya CIpta Tbk. He served as a Member of Audit Committee at PT Surya Semesta Internusa Tbk from 2008 to 2014 and PT. Mahaka Media Tbk. He served as an Independent Commissioner/Audit Committee Chairman of PT Global Mediacom Tbk from 2006 to 2015. Mr. Karim obtained Master Degree in Management from the Asian Institute of Management in Manila, Philippines in 1980.

CEO Compensation
  • Insufficient data for Kardinal to compare compensation growth.
  • Insufficient data for Kardinal to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
Management Team

Kardinal Karim

TITLE
President Director
AGE
77

Ibnu Hajar

TITLE
Head of Internal Audit Unit
AGE
50
TENURE
10.8 yrs

A. Maryati

TITLE
Corporate Secretary
AGE
46
TENURE
6.1 yrs
Board of Directors Tenure

Average tenure and age of the Hexindo Adiperkasa board of directors in years:

5.9
Average Tenure
58
Average Age
  • The tenure for the Hexindo Adiperkasa board of directors is about average.
Board of Directors

Kardinal Karim

TITLE
President Director
AGE
77
TENURE
9.8 yrs

Harry Danui

TITLE
President Commissioner
AGE
59
TENURE
9.3 yrs

H. Wahyudiyanto

TITLE
Independent Comissioner
AGE
69
TENURE
9.8 yrs

Djonggi Gultom

TITLE
Director
AGE
57
TENURE
8.2 yrs

Naoyuki Miyauchi

TITLE
Director
AGE
58
TENURE
6.6 yrs

Shunya Hashimoto

TITLE
Non-Resident Director
AGE
62
TENURE
5.2 yrs

Koji Sato

TITLE
Director
AGE
49
TENURE
3.5 yrs

Tohru Kusanagi

TITLE
Director
AGE
45
TENURE
0.8 yrs

Hidehiko Matsui

TITLE
Non Resident Director
AGE
58
TENURE
1.8 yrs

Manabu Arami

TITLE
Non Resident Director
AGE
47
TENURE
0.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Hexindo Adiperkasa's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Hexindo Adiperkasa has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

HX1A News

Simply Wall St News

HX1A Company Info

Description

PT Hexindo Adiperkasa Tbk engages in the distribution, sale, and rental of heavy equipment and related spare parts in Indonesia. It offers excavators, loading shovels, wheel loaders, rigid frame trucks, articulated dump trucks, used equipment, and consolidated solutions for construction sites; and a range of equipment to suit various industry solutions, such as mining, quarrying, general construction, demolition, recycling, and forestry. The company also provides various parts, such as lubricants, filters, undercarriages, O-ring kits for control valves, ground engaging tools, seal kits, and remanufactured components; and support services. It offers Hitachi, John Deere, Krupp, and Bell branded products. The company was founded in 1988 and is headquartered in East Jakarta, Indonesia. PT Hexindo Adiperkasa Tbk is a subsidiary of Hitachi Construction Machinery Co. Ltd.

Details
Name: PT Hexindo Adiperkasa Tbk
HX1A
Exchange: DB
Founded: 1988
IDR189,213,509
840,000,000
Website: http://www.hexindo-tbk.co.id
Address: PT Hexindo Adiperkasa Tbk
Pulo Gadung Industrial Estate,
Jalan Pulo Kambing II,
East Jakarta,
Jakarta Raya, 13930,
Indonesia
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
IDX HEXA Ordinary Shares Indonesia Stock Exchange ID IDR 15. Jun 1995
DB HX1A Ordinary Shares Deutsche Boerse AG DE EUR 15. Jun 1995
Number of employees
Current staff
Staff numbers
1,648
Hexindo Adiperkasa employees.
Industry
Trading Companies and Distributors
Capital Goods
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/11/16 20:51
End of day share price update: 2019/11/15 00:00
Last earnings filing: 2019/10/29
Last earnings reported: 2019/09/30
Last annual earnings reported: 2019/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.