Adaro Energy Indonesia TBK PT
IDX:ADRO

Watchlist Manager
Adaro Energy Indonesia TBK PT Logo
Adaro Energy Indonesia TBK PT
IDX:ADRO
Watchlist
Price: 3 750 IDR 1.63% Market Closed
Market Cap: 110.6T IDR
Have any thoughts about
Adaro Energy Indonesia TBK PT?
Write Note

Intrinsic Value

The intrinsic value of one ADRO stock under the Base Case scenario is 4 309.5 IDR. Compared to the current market price of 3 750 IDR, Adaro Energy Indonesia TBK PT is Undervalued by 13%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ADRO Intrinsic Value
4 309.5 IDR
Undervaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Adaro Energy Indonesia TBK PT

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for ADRO cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about ADRO?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Adaro Energy Indonesia TBK PT

Provide an overview of the primary business activities
of Adaro Energy Indonesia TBK PT.

What unique competitive advantages
does Adaro Energy Indonesia TBK PT hold over its rivals?

What risks and challenges
does Adaro Energy Indonesia TBK PT face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Adaro Energy Indonesia TBK PT.

Provide P/S
for Adaro Energy Indonesia TBK PT.

Provide P/E
for Adaro Energy Indonesia TBK PT.

Provide P/OCF
for Adaro Energy Indonesia TBK PT.

Provide P/FCFE
for Adaro Energy Indonesia TBK PT.

Provide P/B
for Adaro Energy Indonesia TBK PT.

Provide EV/S
for Adaro Energy Indonesia TBK PT.

Provide EV/GP
for Adaro Energy Indonesia TBK PT.

Provide EV/EBITDA
for Adaro Energy Indonesia TBK PT.

Provide EV/EBIT
for Adaro Energy Indonesia TBK PT.

Provide EV/OCF
for Adaro Energy Indonesia TBK PT.

Provide EV/FCFF
for Adaro Energy Indonesia TBK PT.

Provide EV/IC
for Adaro Energy Indonesia TBK PT.

Show me price targets
for Adaro Energy Indonesia TBK PT made by professional analysts.

What are the Revenue projections
for Adaro Energy Indonesia TBK PT?

How accurate were the past Revenue estimates
for Adaro Energy Indonesia TBK PT?

What are the Net Income projections
for Adaro Energy Indonesia TBK PT?

How accurate were the past Net Income estimates
for Adaro Energy Indonesia TBK PT?

What are the EPS projections
for Adaro Energy Indonesia TBK PT?

How accurate were the past EPS estimates
for Adaro Energy Indonesia TBK PT?

What are the EBIT projections
for Adaro Energy Indonesia TBK PT?

How accurate were the past EBIT estimates
for Adaro Energy Indonesia TBK PT?

Compare the revenue forecasts
for Adaro Energy Indonesia TBK PT with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Adaro Energy Indonesia TBK PT and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Adaro Energy Indonesia TBK PT against its competitors.

Analyze the profit margins
(gross, operating, and net) of Adaro Energy Indonesia TBK PT compared to its peers.

Compare the P/E ratios
of Adaro Energy Indonesia TBK PT against its peers.

Discuss the investment returns and shareholder value creation
comparing Adaro Energy Indonesia TBK PT with its peers.

Analyze the financial leverage
of Adaro Energy Indonesia TBK PT compared to its main competitors.

Show all profitability ratios
for Adaro Energy Indonesia TBK PT.

Provide ROE
for Adaro Energy Indonesia TBK PT.

Provide ROA
for Adaro Energy Indonesia TBK PT.

Provide ROIC
for Adaro Energy Indonesia TBK PT.

Provide ROCE
for Adaro Energy Indonesia TBK PT.

Provide Gross Margin
for Adaro Energy Indonesia TBK PT.

Provide Operating Margin
for Adaro Energy Indonesia TBK PT.

Provide Net Margin
for Adaro Energy Indonesia TBK PT.

Provide FCF Margin
for Adaro Energy Indonesia TBK PT.

Show all solvency ratios
for Adaro Energy Indonesia TBK PT.

Provide D/E Ratio
for Adaro Energy Indonesia TBK PT.

Provide D/A Ratio
for Adaro Energy Indonesia TBK PT.

Provide Interest Coverage Ratio
for Adaro Energy Indonesia TBK PT.

Provide Altman Z-Score Ratio
for Adaro Energy Indonesia TBK PT.

Provide Quick Ratio
for Adaro Energy Indonesia TBK PT.

Provide Current Ratio
for Adaro Energy Indonesia TBK PT.

Provide Cash Ratio
for Adaro Energy Indonesia TBK PT.

What is the historical Revenue growth
over the last 5 years for Adaro Energy Indonesia TBK PT?

What is the historical Net Income growth
over the last 5 years for Adaro Energy Indonesia TBK PT?

What is the current Free Cash Flow
of Adaro Energy Indonesia TBK PT?

Discuss the annual earnings per share (EPS)
trend over the past five years for Adaro Energy Indonesia TBK PT.

Business Breakdown

Adaro Energy Indonesia Tbk PT is a leading integrated coal and energy company that has carved out a significant presence in the Southeast Asian energy landscape. Founded in 1982, Adaro's journey began with the establishment of its coal mining operations in the eastern part of Indonesia, where it has developed one of the largest coal mines in the country. The company's coal is primarily sold to global markets, with a focus on Asia, particularly China and India, which are among the largest consumers of coal globally. As renewable energy gains traction, Adaro is strategically diversifying its portfolio, venturing into renewable energy projects and embracing technological innovations to enhance...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Adaro Energy Indonesia TBK PT

Current Assets 3.7B
Cash & Short-Term Investments 2.9B
Receivables 533.2m
Other Current Assets 358.8m
Non-Current Assets 6.5B
Long-Term Investments 1.9B
PP&E 3B
Intangibles 781.2m
Other Non-Current Assets 855.9m
Current Liabilities 1.6B
Accounts Payable 365.7m
Accrued Liabilities 318.2m
Other Current Liabilities 958.3m
Non-Current Liabilities 1.5B
Long-Term Debt 468.3m
Other Non-Current Liabilities 1B
Efficiency

Earnings Waterfall
Adaro Energy Indonesia TBK PT

Revenue
6B USD
Cost of Revenue
-3.7B USD
Gross Profit
2.3B USD
Operating Expenses
-276m USD
Operating Income
2B USD
Other Expenses
-476.5m USD
Net Income
1.5B USD

Free Cash Flow Analysis
Adaro Energy Indonesia TBK PT

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

ADRO Profitability Score
Profitability Due Diligence

Adaro Energy Indonesia TBK PT's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Exceptional 3-Year Average ROE
Exceptional 3-Year Average ROIC
Positive Operating Income
73/100
Profitability
Score

Adaro Energy Indonesia TBK PT's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

ADRO Solvency Score
Solvency Due Diligence

Adaro Energy Indonesia TBK PT's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

69/100
Solvency
Score

Adaro Energy Indonesia TBK PT's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ADRO Price Targets Summary
Adaro Energy Indonesia TBK PT

Wall Street analysts forecast ADRO stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ADRO is 3 670.98 IDR with a low forecast of 2 048.28 IDR and a high forecast of 4 515 IDR.

Lowest
Price Target
2 048.28 IDR
45% Downside
Average
Price Target
3 670.98 IDR
2% Downside
Highest
Price Target
4 515 IDR
20% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ADRO?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for ADRO is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Adaro Energy Indonesia TBK PT Logo
Adaro Energy Indonesia TBK PT

Country

Indonesia

Industry

Energy

Market Cap

115.3T IDR

Dividend Yield

10.91%

Description

PT Adaro Energy Indonesia Tbk engages in the integrated coal mining, logistics, and power businesses through its subsidiaries. The company is headquartered in Jakarta Selatan, Dki Jakarta and currently employs 9,711 full-time employees. The company went IPO on 2008-07-16. The firm is an integrated energy producer in Indonesia with businesses in the coal, energy, utilities and supporting infrastructure sectors. Its business activities include Adaro Mining, Adaro Services, Adaro Logistics, Adaro Power, Adaro Land, Adaro Water, Adaro Capital and Adaro Foundation. The firm's segments include Coal mining and trading, Mining services, Logistics and Others. Its coal is marketed under the brand name Envirocoal. Its subsdiaries include PT Alam Tri Abadi, PT Saptaindra Sejati, PT Adaro Power, PT Drupadi Tirta Intan, PT Adaro Logistics, PT Adaro Persada Mandiri, Adaro Capital Limited (ACL).

Contact

DKI JAKARTA
Jakarta Selatan
Jl. H.R. Rasuna Said, Blok X-5, Kav. 1-2
+62215211265.0
www.adaro.com

IPO

2008-07-16

Employees

9 711

Officers

President Director & CEO
Mr. Garibaldi Thohir
Vice President & Deputy CEO
Mr. Christian Ariano Rachmat
Chief Financial Officer
Mr. Lie Luckman
Head of Finance & Accounting Division
- Susanti
Head of Corporate Finance Division
- Jessie
Head of Investor Relations
Mr. Thomas Coombes
Show More
Chief Legal Officer & Director
Mr. Mohammad Syah Indra Aman
Head of Corporate Communication Division
Febriati Nadira
Head of Marketing Division
Mr. Hendri Tamrin
Chief HRGA-IT Officer & Director
Mr. Julius Aslan
Show Less

See Also

Discover More
What is the Intrinsic Value of one ADRO stock?

The intrinsic value of one ADRO stock under the Base Case scenario is 4 309.5 IDR.

Is ADRO stock undervalued or overvalued?

Compared to the current market price of 3 750 IDR, Adaro Energy Indonesia TBK PT is Undervalued by 13%.

Back to Top