PT Bank Rakyat Indonesia (Persero) Tbk

IDX-BBRI

Basic

Market Cap
IDR 708.64T
EV
—
Shares Out
150.77B
Revenue
IDR 135.27T
Employees
80,165

Margins

Gross
—
EBITDA
—
Operating
—
Pre-Tax
57.43%
Net
44.64%
FCF
-88.52%

Returns (5Yr Avg)

ROA
2.46%
ROTA
15.8%
ROE
15.8%
ROCE
—
ROIC
2.18%

Valuation (TTM)

P/E
—
P/B
—
EV/Sales
—
EV/EBITDA
—
P/FCF
—
EV/Gross Profit
—

Valuation (NTM)

Price Target
IDR 6,010.95
P/E
—
PEG
—
EV/Sales
—
EV/EBITDA
—
P/FCF
—

Financial Health

Cash
—
Net Debt
IDR 106.66T
Debt/Equity
—
EBIT/Interest
—

Growth (CAGR)

Rev 3Yr
8.41%
Rev 5Yr
10.86%
Rev 10Yr
—
Dil EPS 3Yr
33.19%
Dil EPS 5Yr
7.79%
Dil EPS 10Yr
8.13%
Rev Fwd 2Yr
6.13%
EBITDA Fwd 2Yr
—
EPS Fwd 2Yr
7.27%
EPS LT Growth Est
11.38%

Dividends

Yield
—
Payout
79.68%
DPS
IDR 319
DPS Growth 3Yr
—
DPS Growth 5Yr
—
DPS Growth 10Yr
20.01%
DPS Growth Fwd 2Yr
3.23%

Metric	Dec '14	Dec '15	Dec '16	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23	LTM
Interest Income On Loans						121,756,276	135,764,561	143,523,329	151,874,816	178,995,994	192,052,519
Interest Income, Total						121,756,276	135,764,561	143,523,329	151,874,816	178,995,994	192,052,519
Interest On Deposits						40,048,971	42,180,448	29,428,900	27,277,743	43,812,507	52,480,501
Interest Expense, Total						40,048,971	42,180,448	29,428,900	27,277,743	43,812,507	52,480,501
Net Interest Income						81,707,305	93,584,113	114,094,429	124,597,073	135,183,487	139,572,018
Gain (Loss) on Sale of Assets						141	41,211	44,164	242,077	125,187	125,187
Gain (Loss) on Sale of Invest. & Securities						1,325,306	3,115,308	3,572,852	1,663,711	2,113,088	1,733,132
Total Other Non Interest Income						20,463,556	28,512,612	29,680,270	26,872,136	29,160,155	30,688,816
Non Interest Income, Total						21,789,003	31,669,131	33,297,286	28,777,924	31,398,430	32,547,135
Revenues Before Provison For Loan Losses						103,496,308	125,253,244	147,391,715	153,374,997	166,581,917	172,119,153
Provision For Loan Losses						21,556,319	33,024,492	35,806,312	27,384,906	29,523,426	36,852,130
Total Revenues						81,939,989	92,228,752	111,585,403	125,990,091	137,058,491	135,267,023
Total Revenues % Chg.						5.7%	12.6%	21%	12.9%	8.8%	-3.8%
Salaries And Other Employee Benefits						23,773,911	30,647,564	35,806,729	38,956,576	36,836,264	38,607,750
Federal Deposit Insurance			—	—	—	—	—	—	—	—	—
Selling General & Admin Expenses, Total						15,485,208	23,284,471	24,701,759	25,958,686	28,741,523	29,482,725
Total Other Non Interest Expense						5,963,868	17,932,102	20,323,895	8,424,048	10,105,813	7,879,078
Non Operating (Income) Expenses						68,021	-173,494	196,481	-48,587	524,212	583,029
Non Interest Expense, Total						45,291,008	71,690,643	81,028,864	73,290,723	76,207,812	76,552,582
EBT, Excl. Unusual Items						36,648,981	20,538,109	30,556,539	52,699,368	60,850,679	58,714,441
Restructuring Charges	—	—				-350,909	-177,916	-807,682	-433,557	-756,697	-756,697
Asset Writedown						7,065,981	7,252,171	8,842,517	12,330,890	16,335,730	19,721,369
EBT, Incl. Unusual Items						43,364,053	27,612,364	38,591,374	64,596,701	76,429,712	77,679,113
Income Tax Expense						8,950,228	8,951,971	7,835,608	13,188,494	16,004,664	16,919,315
Earnings From Continuing Operations						34,413,825	18,660,393	30,755,766	51,408,207	60,425,048	60,759,798
Minority Interest						-41,216	-5,640	310,826	-237,895	-325,185	-379,591
Net Income						34,372,609	18,654,753	31,066,592	51,170,312	60,099,863	60,380,207
Net Income to Common Incl Extra Items						34,372,609	18,654,753	31,066,592	51,170,312	60,099,863	60,380,207
Net Income to Common Excl. Extra Items						34,372,609	18,654,753	31,066,592	51,170,312	60,099,863	60,380,207
Total Shares Outstanding						122,380.6	122,595.3	151,543.1	151,070.7	150,790.9	150,750.6
Weighted Avg. Shares Outstanding						122,334.6	122,564.8	130,552.6	151,386.4	150,881	150,826.6
Weighted Avg. Shares Outstanding Dil						122,341.5	123,315.3	130,573.5	151,408.9	150,914.8	150,860.5
EPS						281	152.2	238	338	398.3	400.3
EPS Diluted						281	151.3	238	338	398	400
Effective Tax Rate						20.6%	32.4%	20.3%	20.4%	20.9%	21.8%