Loading...

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

Express Transindo Utama

BST:5XT
Snowflake Description

Imperfect balance sheet with weak fundamentals.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
5XT
BST
IDR307B
Market Cap
  1. Home
  2. DE
  3. Transportation
Company description

PT Express Transindo Utama Tbk, together with its subsidiaries, provides land transportation services in Indonesia. The last earnings update was 18 days ago. More info.


Add to Portfolio Compare Print
5XT Share Price and Events
7 Day Returns
0%
BST:5XT
-1.8%
Europe Transportation
0%
DE Market
1 Year Returns
-
BST:5XT
1.3%
Europe Transportation
9.9%
DE Market
5XT Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Express Transindo Utama (5XT) 0% 0% 0% - -80% -98.4%
Europe Transportation -1.8% -1.3% 1.7% 1.3% 12.6% 23.9%
DE Market 0% 4.6% 12.1% 9.9% 14.6% 18.2%
1 Year Return vs Industry and Market
  • No trading data on 5XT.
  • No trading data on 5XT.
Price Volatility
5XT
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Express Transindo Utama's competitors could be found in our database.

5XT Value

 Is Express Transindo Utama 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 Express Transindo Utama 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 Express Transindo Utama.

BST:5XT Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 12.1%
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 BST:5XT
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Transportation Unlevered Beta Simply Wall St/ S&P Global 0.98
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.981 (1 + (1- 25%) (245.36%))
2.196
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
2
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (2 * 5.96%)
12.15%

Discounted Cash Flow Calculation for BST:5XT using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Express Transindo Utama is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

BST:5XT DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (IDR, Millions) Source Present Value
Discounted (@ 12.15%)
2020 4,798.84 Est @ -48.4% 4,279.02
2021 3,176.31 Est @ -33.81% 2,525.46
2022 2,426.73 Est @ -23.6% 1,720.47
2023 2,027.51 Est @ -16.45% 1,281.73
2024 1,795.41 Est @ -11.45% 1,012.06
2025 1,652.77 Est @ -7.94% 830.74
2026 1,561.99 Est @ -5.49% 700.06
2027 1,502.99 Est @ -3.78% 600.66
2028 1,464.29 Est @ -2.58% 521.80
2029 1,438.89 Est @ -1.73% 457.21
Present value of next 10 years cash flows IDR13,929.00
BST:5XT DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= IDR1,438.89 × (1 + 0.23%) ÷ (12.15% – 0.23%)
IDR12,098.78
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= IDR12,098.78 ÷ (1 + 12.15%)10
IDR3,844.38
BST:5XT Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= IDR13,929.00 + IDR3,844.38
IDR17,773.38
Equity Value per Share
(IDR)
= Total value / Shares Outstanding
= IDR17,773.38 / 6,145.60
IDR2.89
BST:5XT Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BST:5XT represents 2.0E-5x of IDX:TAXI
(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 2.89 x 2.0E-5
€0.00
Value per share (EUR) From above. €0.00
Current discount Discount to share price of €0.00
= -1 x (€0.00 - €0.00) / €0.00
-1628.9%

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

  • The current share price of Express Transindo Utama 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 Express Transindo Utama's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Express Transindo Utama's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BST:5XT PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-09-30) in IDR IDR-186.30
IDX:TAXI Share Price ** IDX (2019-11-15) in IDR IDR50
Europe Transportation Industry PE Ratio Median Figure of 28 Publicly-Listed Transportation Companies 10.89x
Germany Market PE Ratio Median Figure of 401 Publicly-Listed Companies 20.03x

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

** Primary Listing of Express Transindo Utama.

BST:5XT PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

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

= 50 ÷ -186.30

-0.27x

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

  • Express Transindo Utama is loss making, we can't compare its value to the Europe Transportation industry average.
  • Express Transindo Utama is loss making, we can't compare the value of its earnings to the Germany market.
Price based on expected Growth
Does Express Transindo Utama's expected growth come at a high price?
Raw Data
BST:5XT PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -0.27x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Europe Transportation Industry PEG Ratio Median Figure of 19 Publicly-Listed Transportation Companies 1.13x
Germany Market PEG Ratio Median Figure of 256 Publicly-Listed Companies 1.38x

*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 Express Transindo Utama, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Express Transindo Utama's assets?
Raw Data
BST:5XT PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-09-30) in IDR IDR-103.42
IDX:TAXI Share Price * IDX (2019-11-15) in IDR IDR50
Europe Transportation Industry PB Ratio Median Figure of 36 Publicly-Listed Transportation Companies 1.47x
Germany Market PB Ratio Median Figure of 577 Publicly-Listed Companies 1.84x
BST:5XT PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

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

= 50 ÷ -103.42

-0.48x

* Primary Listing of Express Transindo Utama.

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

  • Express Transindo Utama has negative assets, we can't compare the value of its assets to the Europe Transportation industry average.
X
Value checks
We assess Express Transindo Utama'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 Transportation 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 Transportation industry average (and greater than 0)? (1 check)
  5. Express Transindo Utama has a total score of 0/6, 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.

5XT Future Performance

 How is Express Transindo Utama expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Express Transindo Utama has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

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
9.5%
Expected Transportation industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Express Transindo Utama expected to grow at an attractive rate?
  • Unable to compare Express Transindo Utama's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Express Transindo Utama's earnings growth to the Germany market average as no estimate data is available.
  • Unable to compare Express Transindo Utama's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
BST:5XT Future Growth Rates Data Sources
Data Point Source Value (per year)
Europe Transportation Industry Earnings Growth Rate Market Cap Weighted Average 9.5%
Europe Transportation Industry Revenue Growth Rate Market Cap Weighted Average 1.2%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.5%
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
BST:5XT 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 IDR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BST:5XT Future Estimates Data
Date (Data in IDR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
BST:5XT Past Financials Data
Date (Data in IDR Millions) Revenue Cash Flow Net Income *
2019-09-30 161,910 9,300 -668,895
2019-06-30 190,159 -2,945 -746,429
2019-03-31 217,657 -23,643 -769,684
2018-12-31 241,664 -1,772 -836,373
2018-09-30 260,109 45,557 -899,700
2018-06-30 274,672 55,136 -563,992
2018-03-31 288,407 65,502 -541,725
2017-12-31 304,712 79,236 -491,379
2017-09-30 337,253 64,236 -313,276
2017-06-30 402,873 78,484 -274,721
2017-03-31 486,041 175,142 -233,205
2016-12-31 618,207 149,684 -184,506

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Express Transindo Utama is high growth as no earnings estimate data is available.
  • Unable to determine if Express Transindo Utama 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
BST:5XT 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 Express Transindo Utama Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:5XT Future Estimates Data
Date (Data in IDR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
BST:5XT Past Financials Data
Date (Data in IDR Millions) EPS *
2019-09-30 -186.30
2019-06-30 -289.70
2019-03-31 -358.73
2018-12-31 -389.81
2018-09-30 -419.32
2018-06-30 -262.86
2018-03-31 -252.48
2017-12-31 -229.02
2017-09-30 -146.01
2017-06-30 -128.04
2017-03-31 -108.69
2016-12-31 -85.99

*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 Express Transindo Utama will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Express Transindo Utama's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Transportation companies here
  2. Express Transindo Utama's competitive advantages and company strategy can generally be found in its financial reports archived here.
  3. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess Express Transindo Utama'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.
Express Transindo Utama 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.

5XT Past Performance

  How has Express Transindo Utama 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 Express Transindo Utama's growth in the last year to its industry (Transportation).
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.
  • Express Transindo Utama does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare Express Transindo Utama's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Express Transindo Utama's 1-year growth to the Europe Transportation industry average as it is not currently profitable.
Earnings and Revenue History
Express Transindo Utama'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 Express Transindo Utama Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:5XT Past Revenue, Cash Flow and Net Income Data
Date (Data in IDR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-09-30 161,910.14 -668,894.57 130,674.10
2019-06-30 190,159.19 -746,428.70 79,158.71
2019-03-31 217,657.48 -769,683.58 89,357.36
2018-12-31 241,663.92 -836,372.87 104,221.43
2018-09-30 260,108.84 -899,699.61 267,908.04
2018-06-30 274,671.88 -563,991.82 221,755.00
2018-03-31 288,407.33 -541,725.32 203,219.23
2017-12-31 304,711.72 -491,378.64 194,068.82
2017-09-30 337,253.49 -313,276.02 48,578.88
2017-06-30 402,873.05 -274,721.01 43,003.07
2017-03-31 486,041.14 -233,204.61 39,212.15
2016-12-31 618,207.04 -184,506.28 50,087.62
2016-09-30 761,260.17 -60,634.56 53,937.73
2016-06-30 833,760.74 -43,149.54 66,425.36
2016-03-31 933,486.02 2,087.66 85,982.85
2015-12-31 970,093.41 32,246.56 86,140.22
2015-09-30 970,981.11 20,741.10 113,462.89
2015-06-30 991,141.69 72,246.85 109,138.67
2015-03-31 954,802.94 109,825.40 107,988.39
2014-12-31 889,722.97 118,710.11 103,309.55
2014-09-30 820,778.91 146,559.14 72,937.25
2014-06-30 764,502.22 150,931.06 78,354.01
2014-03-31 710,989.12 137,800.55 76,828.69
2013-12-31 686,916.91 132,423.22 82,805.34
2013-09-30 656,960.29 113,591.84 74,286.09
2013-06-30 615,318.58 100,333.91 73,751.59
2013-03-31 562,180.94 80,661.71 73,837.89
2012-12-31 520,863.27 79,159.48 62,088.85

*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.
  • It is difficult to establish if Express Transindo Utama has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) due to its liabilities exceeding its assets.
  • It is difficult to establish if Express Transindo Utama has efficiently used its assets last year compared to the Europe Transportation industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Express Transindo Utama improved its use of capital last year versus 3 years ago (Return on Capital Employed) due to its liabilities exceeding its assets.
X
Past performance checks
We assess Express Transindo Utama'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 Transportation 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.
Express Transindo Utama has a total score of 0/6, 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.

5XT Health

 How is Express Transindo Utama'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 Express Transindo Utama's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Express Transindo Utama's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • Express Transindo Utama's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Express Transindo Utama'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.
  • Express Transindo Utama has negative shareholder equity (liabilities exceed assets) therefore debt is not covered by short term assets.
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 Express Transindo Utama Company Filings, last reported 1 month ago.

BST:5XT Past Debt and Equity Data
Date (Data in IDR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-09-30 -636,594.91 753,948.29 10,373.61
2019-06-30 -300,542.55 1,049,147.15 12,881.38
2019-03-31 -626,858.25 1,454,983.35 11,209.36
2018-12-31 -584,587.09 1,592,992.13 7,534.07
2018-09-30 -366,984.27 1,590,429.29 5,897.32
2018-06-30 40,501.38 1,585,018.79 6,316.50
2018-03-31 137,505.88 1,547,731.07 7,033.36
2017-12-31 246,512.70 1,547,729.28 8,157.96
2017-09-30 525,824.11 1,626,604.87 7,299.85
2017-06-30 603,398.02 1,577,903.44 9,692.19
2017-03-31 678,075.20 1,518,613.00 6,552.24
2016-12-31 736,712.81 1,535,842.42 16,248.74
2016-09-30 841,855.84 1,539,806.72 14,783.71
2016-06-30 878,037.46 1,538,791.02 18,504.89
2016-03-31 911,135.35 1,566,547.30 18,724.73
2015-12-31 920,983.90 1,632,826.37 136,500.27
2015-09-30 903,665.17 1,701,356.94 42,737.27
2015-06-30 925,098.67 1,721,086.21 41,040.01
2015-03-31 912,874.84 1,768,681.02 52,057.68
2014-12-31 886,597.04 1,746,656.37 215,748.00
2014-09-30 880,653.56 1,756,418.09 298,098.19
2014-06-30 876,254.77 1,820,824.22 1,048,241.50
2014-03-31 826,409.70 866,706.84 110,529.41
2013-12-31 797,152.08 919,467.21 315,528.38
2013-09-30 765,791.24 732,560.65 185,788.69
2013-06-30 726,422.13 767,118.76 218,828.29
2013-03-31 713,475.10 821,700.13 340,855.46
2012-12-31 686,824.64 862,400.24 399,538.23
  • Express Transindo Utama has negative shareholder equity (liabilities exceed assets), this is a more serious situation compared with a high debt level.
  • Irrelevant to check if Express Transindo Utama's debt level has increased considering it has negative shareholder equity.
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • Whilst loss making Express Transindo Utama has sufficient cash runway for more than 3 years if it maintains the current positive free cash flow level.
  • Whilst loss making Express Transindo Utama has sufficient cash runway for more than 3 years, due to free cash flow being positive and growing by 101.7% per year.
X
Financial health checks
We assess Express Transindo Utama'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. Express Transindo Utama has a total score of 2/6, 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.

5XT Dividends

 What is Express Transindo Utama'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
0%
Current annual income from Express Transindo Utama dividends.
If you bought €2,000 of Express Transindo Utama shares you are expected to receive €0 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?
  • Unable to evaluate Express Transindo Utama's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Express Transindo Utama's dividend against the top 25% market benchmark as the company has not reported any payouts.
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
BST:5XT 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
Europe Transportation Industry Average Dividend Yield Market Cap Weighted Average of 25 Stocks 4.9%
Germany Market Average Dividend Yield Market Cap Weighted Average of 334 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.

BST:5XT Future Dividends Estimate Data
Date (Data in IDR) Dividend per Share (annual) Avg. No. Analysts
BST:5XT Past Annualized Dividends Data
Date (Data in IDR) Dividend per share (annual) Avg. Yield (%)
2016-04-29 0.000 0.000
2016-03-31 0.000 0.000
2014-10-31 12.000 3.713
2014-07-25 12.000 0.924
2014-04-29 10.000 0.785
2014-03-13 12.000 0.841
2013-10-31 10.000 0.635
2013-08-01 10.000 0.642

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

  • Unable to perform a dividend volatility check as Express Transindo Utama has not reported any payouts.
  • Unable to verify if Express Transindo Utama's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Express Transindo Utama's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Express Transindo Utama has not reported any payouts.
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 Express Transindo Utama'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 Express Transindo Utama afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Express Transindo Utama has a total score of 0/6, see the detailed checks below.


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

5XT Management

 What is the CEO of Express Transindo Utama'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
Johannes Triatmojo
AGE 54
TENURE AS CEO 0.8 years
CEO Bio

Mr. Johannes B.E Triatmojo is a President Director of PT Express Transindo Utama Tbk since 2019. He joined the Company in 2018 as General Manager of the Human Capital Work Unit, and oversees the Business Performance Taxi, Shelter, and Driver Management Unit. Prior to joining the Company, he had served as assistant Vice President of Human Resources at PT Bank Danamon Indonesia since 1989 until 2004, Senior Vice President of Human Resources and General Affairs at PT BNI Multifinance since 2004 until 2007, Senior Vice President of Human Resources and General Affair at PT Mandiri Tunas Finance since 2009 until 2011, Senior Vice President of Operation at PT Mobile Coin Asiadari since 2011 until 2015, and Chief Operation Officer at PT DartMedia since 2015 until 2016. He holds a Master's degree in Banking Finance from Prasetiya Mulia High School, Jakarta in 1998, and S1 Accounting Department from Padjajaran University, Bandung in 1989.

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

Johannes Triatmojo

TITLE
President Director
AGE
54
TENURE
0.8 yrs

Megawati Affan

TITLE
CFO, Corporate Secretary & Director
AGE
47

Ichsan Harahap

TITLE
Head of the Internal Audit Unit
TENURE
3.8 yrs
Board of Directors Tenure

Average tenure and age of the Express Transindo Utama board of directors in years:

2.8
Average Tenure
53
Average Age
  • The average tenure for the Express Transindo Utama board of directors is less than 3 years, this suggests a new board.
Board of Directors

Johannes Triatmojo

TITLE
President Director
AGE
54
TENURE
0.8 yrs

Megawati Affan

TITLE
CFO, Corporate Secretary & Director
AGE
47
TENURE
2.8 yrs

Abed Nego

TITLE
President Commissioner
AGE
45
TENURE
2.8 yrs

Muhamad Baharudin

TITLE
Independent Commissioner
AGE
62
TENURE
2.8 yrs

Shafruhan Sinungan

TITLE
Independent Director
AGE
63
TENURE
7.2 yrs

Sofia Sugijatmo

TITLE
Director
AGE
53
TENURE
2.8 yrs

Satrio Tjai

TITLE
Commissioner
AGE
37
TENURE
2.8 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 Express Transindo Utama'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. Express Transindo Utama 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.

5XT News

Simply Wall St News

5XT Company Info

Description

PT Express Transindo Utama Tbk, together with its subsidiaries, provides land transportation services in Indonesia. The company offers regular taxi services under the Express Taxi Regular and Eagle Taxi brand name; premium taxi services under the Tiara Express brand; and value added transportation business services, including limousine rental services under the Limousine Express brand name and bus rental services under the Eagle High brand name. It operates a fleet of approximately 8,000 licensed taxis in the Greater Jakarta area, as well as in other cities, such as Medan, Surabaya, Semarang, Bandung, Bali, and Lombok. The company was founded in 1981 and is headquartered in West Jakarta, Indonesia. PT Express Transindo Utama Tbk is a subsidiary of PT Rajawali Corpora.

Details
Name: PT Express Transindo Utama Tbk
5XT
Exchange: BST
Founded: 1981
IDR19,776,030
6,145,600,000
Website: http://expressgroup.co.id
Address: PT Express Transindo Utama Tbk
Jl. Sukarjo Wiryopranoto No. 11,
West Jakarta,
Jakarta Raya, 11160,
Indonesia
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
IDX TAXI Ordinary Shares Indonesia Stock Exchange ID IDR 02. Nov 2012
BST 5XT Ordinary Shares Boerse-Stuttgart DE EUR 02. Nov 2012
Number of employees
Current staff
Staff numbers
507
Express Transindo Utama employees.
Industry
Trucking
Transportation
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/11/18 21:50
End of day share price update: 2019/11/15 00:00
Last estimates confirmation: 2017/03/31
Last earnings filing: 2019/10/31
Last earnings reported: 2019/09/30
Last annual earnings reported: 2018/12/31


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.