Sillo Maritime Perdana Tbk PT
IDX:SHIP

Watchlist Manager
Sillo Maritime Perdana Tbk PT Logo
Sillo Maritime Perdana Tbk PT
IDX:SHIP
Watchlist
Price: 1 205 IDR Market Closed
Market Cap: 3.3T IDR
Have any thoughts about
Sillo Maritime Perdana Tbk PT?
Write Note

Intrinsic Value

The intrinsic value of one SHIP stock under the Base Case scenario is 1 717.93 IDR. Compared to the current market price of 1 205 IDR, Sillo Maritime Perdana Tbk PT is Undervalued by 30%.

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

SHIP Intrinsic Value
1 717.93 IDR
Undervaluation 30%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Sillo Maritime Perdana 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 SHIP 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 SHIP?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Energy Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about Sillo Maritime Perdana Tbk PT

Provide an overview of the primary business activities
of Sillo Maritime Perdana Tbk PT.

What unique competitive advantages
does Sillo Maritime Perdana Tbk PT hold over its rivals?

What risks and challenges
does Sillo Maritime Perdana Tbk PT face in the near future?

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

Show all valuation multiples
for Sillo Maritime Perdana Tbk PT.

Provide P/S
for Sillo Maritime Perdana Tbk PT.

Provide P/E
for Sillo Maritime Perdana Tbk PT.

Provide P/OCF
for Sillo Maritime Perdana Tbk PT.

Provide P/FCFE
for Sillo Maritime Perdana Tbk PT.

Provide P/B
for Sillo Maritime Perdana Tbk PT.

Provide EV/S
for Sillo Maritime Perdana Tbk PT.

Provide EV/GP
for Sillo Maritime Perdana Tbk PT.

Provide EV/EBITDA
for Sillo Maritime Perdana Tbk PT.

Provide EV/EBIT
for Sillo Maritime Perdana Tbk PT.

Provide EV/OCF
for Sillo Maritime Perdana Tbk PT.

Provide EV/FCFF
for Sillo Maritime Perdana Tbk PT.

Provide EV/IC
for Sillo Maritime Perdana Tbk PT.

Compare the intrinsic valuations
of Sillo Maritime Perdana Tbk PT and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Sillo Maritime Perdana Tbk PT against its competitors.

Analyze the profit margins
(gross, operating, and net) of Sillo Maritime Perdana Tbk PT compared to its peers.

Compare the P/E ratios
of Sillo Maritime Perdana Tbk PT against its peers.

Discuss the investment returns and shareholder value creation
comparing Sillo Maritime Perdana Tbk PT with its peers.

Analyze the financial leverage
of Sillo Maritime Perdana Tbk PT compared to its main competitors.

Show all profitability ratios
for Sillo Maritime Perdana Tbk PT.

Provide ROE
for Sillo Maritime Perdana Tbk PT.

Provide ROA
for Sillo Maritime Perdana Tbk PT.

Provide ROIC
for Sillo Maritime Perdana Tbk PT.

Provide ROCE
for Sillo Maritime Perdana Tbk PT.

Provide Gross Margin
for Sillo Maritime Perdana Tbk PT.

Provide Operating Margin
for Sillo Maritime Perdana Tbk PT.

Provide Net Margin
for Sillo Maritime Perdana Tbk PT.

Provide FCF Margin
for Sillo Maritime Perdana Tbk PT.

Show all solvency ratios
for Sillo Maritime Perdana Tbk PT.

Provide D/E Ratio
for Sillo Maritime Perdana Tbk PT.

Provide D/A Ratio
for Sillo Maritime Perdana Tbk PT.

Provide Interest Coverage Ratio
for Sillo Maritime Perdana Tbk PT.

Provide Altman Z-Score Ratio
for Sillo Maritime Perdana Tbk PT.

Provide Quick Ratio
for Sillo Maritime Perdana Tbk PT.

Provide Current Ratio
for Sillo Maritime Perdana Tbk PT.

Provide Cash Ratio
for Sillo Maritime Perdana Tbk PT.

What is the historical Revenue growth
over the last 5 years for Sillo Maritime Perdana Tbk PT?

What is the historical Net Income growth
over the last 5 years for Sillo Maritime Perdana Tbk PT?

What is the current Free Cash Flow
of Sillo Maritime Perdana Tbk PT?

Discuss the annual earnings per share (EPS)
trend over the past five years for Sillo Maritime Perdana Tbk PT.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Sillo Maritime Perdana Tbk PT

Current Assets 72.9m
Cash & Short-Term Investments 36.3m
Receivables 23m
Other Current Assets 13.6m
Non-Current Assets 388.8m
Long-Term Investments 132.3k
PP&E 386.9m
Intangibles 8.9k
Other Non-Current Assets 1.8m
Current Liabilities 61.3m
Accounts Payable 3.4m
Accrued Liabilities 8.3m
Other Current Liabilities 49.6m
Non-Current Liabilities 255.4m
Long-Term Debt 189.2m
Other Non-Current Liabilities 66.2m
Efficiency

Earnings Waterfall
Sillo Maritime Perdana Tbk PT

Revenue
178.6m USD
Cost of Revenue
-125.6m USD
Gross Profit
53.1m USD
Operating Expenses
-10m USD
Operating Income
43.1m USD
Other Expenses
-26.3m USD
Net Income
16.7m USD

Free Cash Flow Analysis
Sillo Maritime Perdana Tbk PT

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

SHIP Profitability Score
Profitability Due Diligence

Sillo Maritime Perdana Tbk PT's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Exceptional 3-Years Revenue Growth
Positive 3-Year Average ROE
51/100
Profitability
Score

Sillo Maritime Perdana Tbk PT's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

SHIP Solvency Score
Solvency Due Diligence

Sillo Maritime Perdana Tbk PT's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
Average D/E
45/100
Solvency
Score

Sillo Maritime Perdana Tbk PT's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SHIP Price Targets Summary
Sillo Maritime Perdana Tbk PT

There are no price targets for SHIP.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for SHIP?

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 SHIP 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

Sillo Maritime Perdana Tbk PT Logo
Sillo Maritime Perdana Tbk PT

Country

Indonesia

Industry

Energy

Market Cap

3.3T IDR

Dividend Yield

1.66%

Description

PT Sillo Maritime Perdana Tbk engages in the provision of a fleet of offshore vessels to support business activities of the oil and gas industry. The company is headquartered in Jakarta Pusat, Dki Jakarta and currently employs 133 full-time employees. The company went IPO on 2016-06-16. The firm is engaged in shipping operations with nine vessels, namely SHIP 114, Ina Waka, Ina Sela, Ina Permata I, Ina Permata II, Ina Tuni, S Eleanor, S Hermes and S Grace. The firm operates and manages business in a single segment, which provides vessel charter and other marine services. The company rents out its own vessels based on time charter in return for rental based on tenders or negotiations between the two parties. During the rental period, the lessee is responsible for paying all travel expenses, including costs of fuel and port. The company is responsible for vessel crews, vessel maintenance, spare parts and other operational costs, all of which have been calculated in the rental fees agreed by both parties. In this time charter scheme, the charterers rent the vessel and crews in full for a certain period.

Contact

DKI JAKARTA
Jakarta Pusat
GHJ Suite Lantai 5-6, Jl. Tanah Abang III No. 18, Petojo, Gambir
+62213863861
sillomaritime.com

IPO

2016-06-16

Employees

133

Officers

President Director
Ms. Theresia Herjati
Finance Director & Director
Mr. Hans Raymond Ekajaya
Operational & Marketing Director and Director
Mr. Bartolomeus Christopher Ekajaya
Human Resource Manager & General Affairs
Ms. Irene Dian Wiryandari
Head of Internal Audit
Mr. Milky Siboney Hondojono
Corporate Secretary
Ms. Anastasia Xenia

See Also

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

The intrinsic value of one SHIP stock under the Base Case scenario is 1 717.93 IDR.

Is SHIP stock undervalued or overvalued?

Compared to the current market price of 1 205 IDR, Sillo Maritime Perdana Tbk PT is Undervalued by 30%.

Back to Top