Analysts Consensus

Target Price

Max

2,200.00

926.43

Min

495.68

*Source: Target Prices of 24 analysts as of November 30, 2022

Recommendation

Recommendation

BUY

42.90%

HOLD

35.70%

SELL

21.40%

*Source: Recommendation of 24 analysts as of November 30, 2022

Forecast Table

	2020	2021	2022 F*
Revenue	16,536.38	17,809.72	22,973.30
Gross Profit	1,524.79	1,694.57	2,416.80
Operating Income	1,463.94	906.15	1,480.70
Pretax Income	310.28	196.66	828.00
Net Income (After Minority)	185.77	117.67	528.00

*Source: Bloomberg(in Billion Rupiah)