PT Bank Negara Indonesia (Persero) Tbk (BBNI)

Basic

  • Market Cap

    IDR 189.28T

  • EV

    —

  • Shares Out

    37.3B

  • Revenue

    IDR 48.91T

  • Employees

    27,611

Margins

  • Gross

    —

  • EBITDA

    —

  • Operating

    —

  • Pre-Tax

    51.69%

  • Net

    41.66%

  • FCF

    -146.35%

Returns (5Yr Avg)

  • ROA

    —

  • ROE

    10.58%

  • ROCE

    —

  • ROIC

    1.61%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    IDR 5,920.65

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    IDR 1,311.58

  • Earnings (Dil)

    IDR 546.36

  • FCF

    -IDR 1,919.53

  • Book Value

    IDR 3,828.2

Growth (CAGR)

  • Rev 3Yr

    14.78%

  • Rev 5Yr

    4.92%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    38.14%

  • Dil EPS 5Yr

    6.47%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    6.62%

  • EBITDA Fwd 2Yr

    -24.82%

  • EPS Fwd 2Yr

    14.89%

  • EPS LT Growth Est

    22.32%

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    243.78%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Interest Income On Loans

54,138,613.0

58,532,373.0

56,172,871.0

50,025,887.0

54,658,681.0

61,606,822.0

Interest Income, Total

54,138,613.0

58,532,373.0

56,172,871.0

50,025,887.0

54,658,681.0

61,606,822.0

Interest On Deposits

18,692,298.0

21,929,999.0

19,020,905.0

11,779,156.0

13,337,989.0

19,348,829.0

Interest Expense, Total

18,692,298.0

21,929,999.0

19,020,905.0

11,779,156.0

13,337,989.0

19,348,829.0

Net Interest Income

35,446,315.0

36,602,374.0

37,151,966.0

38,246,731.0

41,320,692.0

42,257,993.0

Income From Trading Activities

11,956.0

—

—

—

—

—

Gain (Loss) on Sale of Invest. & Securities

508,516.0

971,584.0

1,434,646.0

1,715,456.0

1,347,383.0

877,243.0

Income (Loss) on Equity Invest.

—

—

—

698,334.0

1,083,052.0

1,262,350.0

Total Other Non Interest Income

10,806,832.0

12,083,378.0

11,900,461.0

12,623,995.0

13,940,683.0

13,805,585.0

Non Interest Income, Total

11,327,304.0

13,054,962.0

13,335,107.0

15,037,785.0

16,371,118.0

15,945,178.0

Revenues Before Provison For Loan Losses

46,773,619.0

49,657,336.0

50,487,073.0

53,284,516.0

57,691,810.0

58,203,171.0

Provision For Loan Losses

7,388,411.0

8,838,178.0

22,590,435.0

18,297,151.0

11,513,892.0

9,295,815.0

Total Revenues

39,385,208.0

40,819,158.0

27,896,638.0

34,987,365.0

46,177,918.0

48,907,356.0

Total Revenues % Chg.

9.7%

3.6%

-31.7%

25.4%

32.0%

15.5%

Salaries And Other Employee Benefits

9,506,468.0

10,176,508.0

9,739,807.0

11,183,076.0

12,444,038.0

12,234,044.0

Federal Deposit Insurance

970,733.0

1,110,996.0

1,188,620.0

1,293,463.0

1,411,806.0

1,464,634.0

Selling General & Admin Expenses, Total

8,957,618.0

9,570,765.0

10,093,087.0

9,686,610.0

9,907,397.0

10,287,050.0

Total Other Non Interest Expense

2,335,872.0

2,819,011.0

3,181,268.0

2,625,611.0

3,283,042.0

3,244,467.0

Non Operating (Income) Expenses

-221,316.0

117,517.0

119,291.0

216,297.0

212,147.0

249,787.0

Non Interest Expense, Total

21,549,375.0

23,794,797.0

24,322,073.0

25,005,057.0

27,258,430.0

27,479,982.0

EBT, Excl. Unusual Items

17,835,833.0

17,024,361.0

3,574,565.0

9,982,308.0

18,919,488.0

21,427,374.0

Total Merger & Related Restructuring Charges

—

—

—

—

-882.0

—

Asset Writedown

1,997,152.0

2,354,364.0

1,548,562.0

2,580,871.0

3,780,086.0

3,863,110.0

Other Unusual Items

-12,270.0

-9,619.0

-10,974.0

-12,192.0

-11,984.0

-11,984.0

EBT, Incl. Unusual Items

19,820,715.0

19,369,106.0

5,112,153.0

12,550,987.0

22,686,708.0

25,278,500.0

Income Tax Expense

4,728,952.0

3,860,523.0

1,790,711.0

1,573,936.0

4,204,928.0

4,709,766.0

Earnings From Continuing Operations

15,091,763.0

15,508,583.0

3,321,442.0

10,977,051.0

18,481,780.0

20,568,734.0

Minority Interest

-76,645.0

-124,107.0

-41,039.0

-78,533.0

-169,726.0

-195,607.0

Net Income

15,015,118.0

15,384,476.0

3,280,403.0

10,898,518.0

18,312,054.0

20,373,127.0

Net Income to Common Incl Extra Items

15,015,118.0

15,384,476.0

3,280,403.0

10,898,518.0

18,312,054.0

20,373,127.0

Net Income to Common Excl. Extra Items

15,015,118.0

15,384,476.0

3,280,403.0

10,898,518.0

18,312,054.0

20,373,127.0

Total Shares Outstanding

37,297.3

37,297.3

37,258.2

37,247.9

37,297.3

37,297.3

Weighted Avg. Shares Outstanding

37,297.3

37,297.3

37,264.7

37,240.3

37,276.7

37,288.9

Weighted Avg. Shares Outstanding Dil

37,297.3

37,297.3

37,264.7

37,240.3

37,276.7

37,288.9

EPS

402.6

412.5

88.0

292.7

491.2

546.4

EPS Diluted

402.6

412.5

88.0

292.7

491.2

546.4