Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Wijaya Karya Beton

DB:WK0
Snowflake Description

Good value with adequate balance sheet and pays a dividend.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
WK0
DB
IDR2,285B
Market Cap
  1. Home
  2. DE
  3. Materials
Company description

PT Wijaya Karya Beton Tbk manufactures and sells pre-stressed concrete (PC) products in Indonesia. The last earnings update was 34 days ago. More info.


Add to Portfolio Compare Print
  • Wijaya Karya Beton has significant price volatility in the past 3 months.
WK0 Share Price and Events
7 Day Returns
-72.7%
DB:WK0
6.1%
Europe Basic Materials
4.3%
DE Market
1 Year Returns
-79.3%
DB:WK0
-24.9%
Europe Basic Materials
-14.2%
DE Market
WK0 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Wijaya Karya Beton (WK0) -72.7% -36.8% -69.2% -79.3% -87% -92.3%
Europe Basic Materials 6.1% -12.6% -30.4% -24.9% -34.6% -32.1%
DE Market 4.3% -9% -21.6% -14.2% -19.6% -25.6%
1 Year Return vs Industry and Market
  • WK0 underperformed the Basic Materials industry which returned -24.9% over the past year.
  • WK0 underperformed the Market in Germany which returned -14.2% over the past year.
Price Volatility
WK0
Industry
5yr Volatility vs Market

Value

 Is Wijaya Karya Beton 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 Wijaya Karya Beton 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 Wijaya Karya Beton.

DB:WK0 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model Dividend Discount Model
Dividend Per Share Company Filings (2019-12-31) in IDR IDR 20.652223333333
Payout Ratio Company Filings (2019-12-31) 2377.3%
Discount Rate (Cost of Equity) See below 10.6%
Perpetual Growth Rate 10-Year DE Government Bond Rate -0.4%

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:WK0
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 7.9%
Basic Materials Unlevered Beta Simply Wall St/ S&P Global 0.82
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.817 (1 + (1- 25%) (128.07%))
1.404
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.4
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (1.404 * 7.85%)
10.63%

Discounted Cash Flow Calculation for DB:WK0 using Dividend Discount Model Model

The calculations below outline how an intrinsic value for Wijaya Karya Beton 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:WK0 Gordon Growth Model
Calculation Result
Value per share = Expected dividends per share / (Discount Rate - Perpetual growth rate)
= IDR20.65 / (10.63% - -0.39%)
IDR0
DB:WK0 Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:WK0 represents 2.0E-5x of IDX:WTON
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
2.0E-5x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (IDR) x Listing Adjustment Factor
= IDR 187.41 x 2.0E-5
€0.00
Value per share (EUR) From above. €0.00
Current discount Discount to share price of €0.01
= -1 x (€0.01 - €0.00) / €0.00
-46.2%

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

  • The current share price of Wijaya Karya Beton is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
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 Wijaya Karya Beton's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Wijaya Karya Beton's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:WK0 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in IDR IDR58.79
IDX:WTON Share Price ** IDX (2020-04-07) in IDR IDR274
Europe Basic Materials Industry PE Ratio Median Figure of 33 Publicly-Listed Basic Materials Companies 9.79x
Germany Market PE Ratio Median Figure of 402 Publicly-Listed Companies 17.07x

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

** Primary Listing of Wijaya Karya Beton.

DB:WK0 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= IDX:WTON Share Price ÷ EPS (both in IDR)

= 274 ÷ 58.79

4.66x

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

  • Wijaya Karya Beton is good value based on earnings compared to the Europe Basic Materials industry average.
  • Wijaya Karya Beton is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Wijaya Karya Beton's expected growth come at a high price?
Raw Data
DB:WK0 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 4.66x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 6 Analysts
12.9%per year
Europe Basic Materials Industry PEG Ratio Median Figure of 17 Publicly-Listed Basic Materials Companies 1.7x
Germany Market PEG Ratio Median Figure of 256 Publicly-Listed Companies 1.24x

*Line of best fit is calculated by linear regression .

DB:WK0 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 4.66x ÷ 12.9%

0.36x

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

  • Wijaya Karya Beton is good value based on expected growth next year.
Price based on value of assets
What value do investors place on Wijaya Karya Beton's assets?
Raw Data
DB:WK0 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in IDR IDR412.28
IDX:WTON Share Price * IDX (2020-04-07) in IDR IDR274
Europe Basic Materials Industry PB Ratio Median Figure of 39 Publicly-Listed Basic Materials Companies 0.8x
Germany Market PB Ratio Median Figure of 573 Publicly-Listed Companies 1.47x
DB:WK0 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= IDX:WTON Share Price ÷ Book Value per Share (both in IDR)

= 274 ÷ 412.28

0.66x

* Primary Listing of Wijaya Karya Beton.

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

  • Wijaya Karya Beton is good value based on assets compared to the Europe Basic Materials industry average.
X
Value checks
We assess Wijaya Karya Beton'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 Basic Materials 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 Basic Materials industry average (and greater than 0)? (1 check)
  5. Wijaya Karya Beton has a total score of 4/6, 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.

Future Performance

 How is Wijaya Karya Beton expected to perform in the next 1 to 3 years based on estimates from 6 analysts?

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
12.9%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Wijaya Karya Beton expected to grow at an attractive rate?
  • Wijaya Karya Beton's earnings growth is expected to exceed the low risk savings rate of -0.4%.
Growth vs Market Checks
  • Wijaya Karya Beton's earnings growth is positive but not above the Germany market average.
  • Wijaya Karya Beton's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:WK0 Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:WK0 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 6 Analysts 12.9%
DB:WK0 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 6 Analysts 15.2%
Europe Basic Materials Industry Earnings Growth Rate Market Cap Weighted Average 4.9%
Europe Basic Materials Industry Revenue Growth Rate Market Cap Weighted Average 2%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14.1%
Germany Market Revenue Growth Rate Market Cap Weighted Average 3.9%

*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:WK0 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 6 Analyst Estimates (S&P Global) See Below
All numbers in IDR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:WK0 Future Estimates Data
Date (Data in IDR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-12-31 11,326,000 1,355,000 763,333 3
2021-12-31 9,988,250 962,000 657,333 4
2020-12-31 8,727,573 1,134,000 593,090 6
2020-04-08
DB:WK0 Past Financials Data
Date (Data in IDR Millions) Revenue Cash Flow Net Income *
2019-12-31 7,083,384 1,126,052 512,347
2019-09-30 7,196,236 -217,480 509,808
2019-06-30 6,973,164 22,606 492,488
2019-03-31 7,031,323 380,450 499,514
2018-12-31 6,930,628 733,379 486,353
2018-09-30 6,042,415 602,283 396,448
2018-06-30 5,961,754 446,743 360,685
2018-03-31 5,826,253 373,934 343,736
2017-12-31 5,362,263 556,091 337,124
2017-09-30 4,665,522 280,477 329,066
2017-06-30 3,959,588 33,386 300,611
2017-03-31 3,478,523 -72,928 273,783

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Wijaya Karya Beton's earnings are expected to grow by 12.9% yearly, however this is not considered high growth (20% yearly).
  • Wijaya Karya Beton's revenue is expected to grow by 15.2% yearly, however this is not considered high growth (20% yearly).
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:WK0 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 6 Analyst Estimates (S&P Global) See Below

All data from Wijaya Karya Beton Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:WK0 Future Estimates Data
Date (Data in IDR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-12-31 88.93 97.40 78.30 3.00
2021-12-31 76.50 77.00 75.70 3.00
2020-12-31 69.22 76.21 63.70 5.00
2020-04-08
DB:WK0 Past Financials Data
Date (Data in IDR Millions) EPS *
2019-12-31 58.79
2019-09-30 58.50
2019-06-30 59.06
2019-03-31 57.32
2018-12-31 55.80
2018-09-30 45.48
2018-06-30 41.38
2018-03-31 39.44
2017-12-31 38.68
2017-09-30 37.75
2017-06-30 34.50
2017-03-31 31.41

*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.
  • Wijaya Karya Beton is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Wijaya Karya Beton'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 Europe 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.
Wijaya Karya Beton has a total score of 2/6, 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.

Past Performance

  How has Wijaya Karya Beton 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 Wijaya Karya Beton's growth in the last year to its industry (Basic Materials).
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.
  • Wijaya Karya Beton's year on year earnings growth rate has been positive over the past 5 years.
  • Wijaya Karya Beton's 1-year earnings growth is less than its 5-year average (5.3% vs 19.1%)
  • Wijaya Karya Beton's earnings growth has not exceeded the Europe Basic Materials industry average in the past year (5.3% vs 20.7%).
Earnings and Revenue History
Wijaya Karya Beton'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 Wijaya Karya Beton Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:WK0 Past Revenue, Cash Flow and Net Income Data
Date (Data in IDR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 7,083,384.47 512,346.72 165,066.68
2019-09-30 7,196,235.60 509,808.15 147,660.88
2019-06-30 6,973,163.78 492,487.81 157,518.75
2019-03-31 7,031,322.87 499,514.11 158,357.67
2018-12-31 6,930,628.26 486,353.06 157,220.95
2018-09-30 6,042,415.39 396,448.22 175,792.77
2018-06-30 5,961,753.74 360,685.36 166,320.17
2018-03-31 5,826,252.55 343,735.93 155,912.15
2017-12-31 5,362,263.24 337,124.20 144,211.24
2017-09-30 4,665,522.41 329,066.12 127,073.26
2017-06-30 3,959,588.35 300,610.76 117,859.88
2017-03-31 3,478,522.83 273,782.88 105,995.63
2016-12-31 3,481,731.51 273,006.88 103,846.41
2016-09-30 3,345,473.13 250,564.78 94,098.71
2016-06-30 3,279,748.18 229,808.48 92,456.58
2016-03-31 2,957,583.95 207,115.70 91,215.25
2015-12-31 2,652,622.14 173,878.42 91,306.52
2015-09-30 2,503,299.06 194,195.67 82,792.87
2015-06-30 2,490,052.95 210,838.54 82,478.00
2015-03-31 2,890,726.65 266,500.35 82,593.47
2014-12-31 3,277,195.05 329,813.22 79,000.52
2014-09-30 2,924,928.76 272,067.39 74,031.19
2014-06-30 2,843,130.46 278,743.10 70,572.73
2014-03-31 2,684,836.24 249,305.86 60,215.34
2013-12-31 2,643,724.43 242,874.63 54,305.78

*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.
  • Wijaya Karya Beton has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Wijaya Karya Beton used its assets less efficiently than the Europe Basic Materials industry average last year based on Return on Assets.
  • Wijaya Karya Beton has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Wijaya Karya Beton'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 Basic Materials 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.
Wijaya Karya Beton has a total score of 2/6, 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.

Health

 How is Wijaya Karya Beton'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 Wijaya Karya Beton's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Wijaya Karya Beton is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Wijaya Karya Beton's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Wijaya Karya Beton'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 2.5x 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 Wijaya Karya Beton Company Filings, last reported 3 months ago.

DB:WK0 Past Debt and Equity Data
Date (Data in IDR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 3,508,445.94 2,813,818.30 1,602,280.75
2019-09-30 3,292,059.30 2,430,553.50 206,936.03
2019-06-30 3,152,756.29 2,513,860.28 390,282.95
2019-03-31 3,061,541.47 2,173,620.96 266,535.16
2018-12-31 3,136,812.01 1,871,144.79 865,016.44
2018-09-30 2,925,893.38 1,808,839.48 477,389.77
2018-06-30 2,807,054.51 1,687,113.05 179,917.01
2018-03-31 2,704,468.01 1,585,385.44 129,321.83
2017-12-31 2,747,935.33 1,518,763.88 637,755.40
2017-09-30 2,629,121.78 1,269,759.53 257,523.47
2017-06-30 2,543,852.15 1,057,715.73 242,473.28
2017-03-31 2,460,662.33 782,125.10 156,790.52
2016-12-31 2,491,233.45 677,986.32 342,211.21
2016-09-30 2,384,648.23 644,862.41 386,006.09
2016-06-30 2,327,964.09 599,683.10 361,336.95
2016-03-31 2,265,784.36 463,083.57 485,043.75
2015-12-31 2,263,425.16 531,493.08 823,630.87
2015-09-30 2,182,114.59 557,630.84 585,949.51
2015-06-30 2,156,419.49 620,331.96 693,256.69
2015-03-31 2,218,548.84 741,424.54 975,238.87
2014-12-31 2,202,591.86 564,959.18 1,038,474.70
2014-09-30 2,120,627.55 533,437.71 1,023,448.38
2014-06-30 2,071,687.14 415,518.18 1,134,185.09
2014-03-31 803,564.41 500,030.99 255,013.03
2013-12-31 730,017.77 538,519.35 413,026.82
  • Wijaya Karya Beton's level of debt (80.2%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (25.7% vs 80.2% today).
  • Debt is well covered by operating cash flow (40%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 5.7x coverage).
X
Financial health checks
We assess Wijaya Karya Beton'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. Wijaya Karya Beton has a total score of 4/6, 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.

Dividends

 What is Wijaya Karya Beton'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
6.39%
Current annual income from Wijaya Karya Beton dividends. Estimated to be 7.54% next year.
If you bought €2,000 of Wijaya Karya Beton shares you are expected to receive €128 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?
  • Wijaya Karya Beton's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.63%).
  • Wijaya Karya Beton's dividend is above the markets top 25% of dividend payers in Germany (4.61%).
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:WK0 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 6 Analyst Estimates (S&P Global) See Below
Europe Basic Materials Industry Average Dividend Yield Market Cap Weighted Average of 21 Stocks 4.4%
Germany Market Average Dividend Yield Market Cap Weighted Average of 314 Stocks 3.6%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.6%
Germany Top 25% Dividend Yield 75th Percentile 4.6%

Industry and Market average data is calculated daily.

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

DB:WK0 Future Dividends Estimate Data
Date (Data in IDR) Dividend per Share (annual) Avg. No. Analysts
2022-12-31 24.10 2.00
2021-12-31 20.57 3.00
2020-12-31 18.99 4.00
2020-04-08
DB:WK0 Past Annualized Dividends Data
Date (Data in IDR) Dividend per share (annual) Avg. Yield (%)
2019-04-26 17.500 4.018
2019-02-25 17.500 3.005
2018-04-10 12.130 3.084
2018-02-23 12.130 2.277
2017-04-28 9.800 1.659
2017-02-16 9.800 1.230
2016-04-27 6.260 0.700
2016-03-02 6.260 0.638
2015-11-30 11.820 1.283
2015-03-09 11.820 1.139
2014-04-30 29.990 2.907

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

  • Wijaya Karya Beton has been paying a dividend for less than 10 years and during this time payments have been volatile (annual drop of over 20%).
  • Wijaya Karya Beton has only been paying a dividend for 6 years, and since then dividends per share have fallen.
Current Payout to shareholders
What portion of Wijaya Karya Beton's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (3.4x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (3.7x coverage).
X
Income/ dividend checks
We assess Wijaya Karya Beton's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - 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 Wijaya Karya Beton afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Wijaya Karya Beton 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.

Management

 What is the CEO of Wijaya Karya Beton'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
Hadian Pramudita
AGE 58
TENURE AS CEO 3.1 years
CEO Bio

Engineer Hadian Pramudita serves as President Director of PT. Wijaya Karya Beton, Tbk since March 13, 2017 and served as its Director of Marketing & Business Development from June 08, 2012 to 2017. Engineer Pramudita served as a Marketing Manager in the Company. He commenced his career as a Technical Staff at PT Wijaya Karya (Persero) Tbk.'s Construction Component Division in 1987 and being promoted to the management levels, i.e. Central Java UPPB Manager of PT Wijaya Karya (Persero) Tbk. DPB II and Sales Area IV Manager and then Sales Area III Manager and Marketing Manager prior to filling his current position at director-level. He has been Director of PT. Wijaya Karya Beton, Tbk since 2012. Engineer Pramudita completed his undergraduate study majoring in Civil Engineering in Parahyangan Catholic University, Bandung.

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

Average tenure and age of the Wijaya Karya Beton management team in years:

2.5
Average Tenure
52.5
Average Age
  • The tenure for the Wijaya Karya Beton management team is about average.
Management Team

Yuherni Rachmiyati

TITLE
Corporate Secretary
COMPENSATION
IDR114M
AGE
48
TENURE
2.7 yrs

Hadian Pramudita

TITLE
President Director
AGE
58
TENURE
3.1 yrs

Imam Sudiyono

TITLE
Director of Finance & Director
AGE
56
TENURE
1.3 yrs

Achmad Arifin

TITLE
Operations Bureau Manager
AGE
57
TENURE
2 yrs

I Ketut Senjaya Putra

TITLE
Operational Director & Director
AGE
47
TENURE
1.3 yrs

- Ashuri

TITLE
Corporate Finance Manager
TENURE
2.3 yrs

- Yushadi

TITLE
Investor Relations & Public Relations Manager

Deden Alfaisal

TITLE
Legal & GCG Manager

Fnu Kuntjara

TITLE
Marketing Director & Director
AGE
49
TENURE
3.3 yrs

Taufik Wibowo

TITLE
Sales Manager
TENURE
3 yrs
Board of Directors Tenure

Average tenure and age of the Wijaya Karya Beton board of directors in years:

3.1
Average Tenure
53.5
Average Age
  • The tenure for the Wijaya Karya Beton board of directors is about average.
Board of Directors

Hadian Pramudita

TITLE
President Director
AGE
58
TENURE
3.1 yrs

Imam Sudiyono

TITLE
Director of Finance & Director
AGE
56
TENURE
1.3 yrs

I Ketut Senjaya Putra

TITLE
Operational Director & Director
AGE
47
TENURE
1.3 yrs

Fnu Kuntjara

TITLE
Marketing Director & Director
AGE
49
TENURE
3.1 yrs

- Mursyid

TITLE
Director of Human Capital & Production and Director
AGE
51
TENURE
2.9 yrs

Sidiq Purnomo

TITLE
Director of Engineering & Development and Independent Director
AGE
47
TENURE
3.8 yrs

Asfiah Mahdiani

TITLE
Independent Commissioner
AGE
63
TENURE
9.9 yrs

Priyo Suprobo

TITLE
Independent Commissioner
AGE
60
TENURE
6.1 yrs

Yustinus Prastowo

TITLE
Independent Commissioner
AGE
49
TENURE
3.1 yrs

Bambang Pramujo

TITLE
President Commissioner
AGE
62
TENURE
2.1 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 Wijaya Karya Beton'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. Wijaya Karya Beton 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.

News

Simply Wall St News

Company Info

Description

PT Wijaya Karya Beton Tbk manufactures and sells pre-stressed concrete (PC) products in Indonesia. The company offers concrete poles; piles, rounded hollow poles, poles hollow boxes, and cylinder piles; concrete pipe products; PC piles, such as spun, triangle, square hollow, and solid square piles; and railway concrete products, such as railway sleepers, poles, and bridges. It also provides bridge concrete products comprising girder, voided slab, double tee, full depth slab, and half slab concrete products; retaining wall concrete products, such as corrugated, flat prestressed, and flat reinforced concrete sheet piles; maritime concrete products including breakwater and dock components; hydro concrete products; building concrete products, which consists of precast walls, hollow core slabs, concrete slabs, columns, blocks, stairs, beams, and ladders; and ready-mix concrete. In addition, the company engages in the mining and production of split, screen material, etc.; engineering, production, and installation businesses; and provision of patent, inner bore system installation, gantry, and post tensioning services. The company was founded in 1997 and is headquartered in Jakarta, Indonesia. PT Wijaya Karya Beton Tbk is a subsidiary of PT Wijaya Karya (Persero) Tbk.

Details
Name: PT Wijaya Karya Beton Tbk
WK0
Exchange: DB
Founded: 1997
IDR127,985,637
8,338,308,649
Website: http://www.wika-beton.co.id
Address: PT Wijaya Karya Beton Tbk
WIKA Tower 1 Lt. 2-4,
Jl. D.I Panjaitan Kav 9-10,
Jakarta,
Jakarta Raya, 13340,
Indonesia
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
IDX WTON Ordinary Shares Indonesia Stock Exchange ID IDR 08. Apr 2014
DB WK0 Ordinary Shares Deutsche Boerse AG DE EUR 08. Apr 2014
Number of employees
Current staff
Staff numbers
1,492
Wijaya Karya Beton employees.
Industry
Construction Materials
Materials
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/08 05:04
End of day share price update: 2020/04/07 00:00
Last estimates confirmation: 2020/04/07
Last earnings filing: 2020/03/05
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


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.