2
Aktual 2010 2011 2012 2013 Revenue* 3,125 4,190 6,160 6,666 EBITDA* 921.61 1,190 1,878 2,213 EBIT* 740.76 986 1,549 1,943 Pre-Tax Profit* 719.25 985 1,577 1,925 Net Income* 525.35 708 1,060 1,228 EP 30.30 31.56 46.48 53.94 Devi!en! "er #are 2.88 4.33 7.79 14.05 Book $alue "er #are 356.48 382.78 502.99 554.65 R%E 8.30% 8.60% 10.90% 10.50% R%A 3.70% 4.10% 4.10% 4.40%

Fundamental LPKR

Embed Size (px)

DESCRIPTION

LPKR

Citation preview

Sheet1AktualPrediksi20102011201220132014201520162017Revenue*3,1254,1906,1606,66611,65510,42912,03714,146EBITDA*921.611,1901,8782,2134,1462,8583,1273,585EBIT*740.769861,5491,9433,8092,5552,8033,143Pre-Tax Profit*719.259851,5771,9253,6952,7532,7802,886Net Income*525.357081,0601,2282,5471,6571,8092,039EPS30.3031.5646.4853.94111.8673.2277.6789.2Devidend per Share2.884.337.7914.0516.6920.8918.7619.63Book Value per Share356.48382.78502.99554.65676.2686.81745.55995.58ROE8.30%8.60%10.90%10.50%10.50%10.80%10.60%10.50%ROA3.70%4.10%4.10%4.40%4.40%5.00%4.90%5.30%

Sheet2

Sheet3