FROM EQUITY RESEARCH DESK

IDEA OF THE DAY

Bukalapak: 4Q24 Earnings: BUKA rebuilt path to EBITDA profitability via revenue growth and rightsizing (BUKA.IJ Rp 142; BUY TP Rp 165)

  • BUKA’s 4Q24 adjusted EBITDA loss narrowed, supported by gaming-led revenue recovery and aggressive cost rationalization.
  • Despite headcount cuts and restructuring, 4Q24 results showed limited disruption supporting an optimistic FY25 outlook for revenue and OPEX.
  • We maintain our BUY rating with TP: Rp165, based on 3.5x -25 revenue, while incorporating a more modest earnings trajectory for BUKA.

To see the full version of this report, please click here

 

Medikaloka Hermina: FY24 Earnings Miss, But LT Prospect Remains Intact (HEAL.IJ Rp 1,055; BUY TP Rp 1,900)

  • HEAL posted FY24 PATMI of Rp536bn (91%/92% to ours/con.) mainly due to loss of IKN hospital, though this was previously well guided.
  • Incorporating risks of weaker admissions in 1H25 and cost of new hospitals, we lower our FY25/26 PATMI by -19/-17%.
  • We maintain our Buy rating, yet lower our DCF-based TP to Rp1,900; long-term prospect of HEAL shall remain intact.

To see the full version of this report, please click here

 

To see the full version of this snapshoot, please click here

 

BRIDS FIRST TAKE  

  • Aneka Tambang: KTAs from Call: Latest Operational and Royalty Updates (ANTM.IJ Rp 1,585; BUY TP Rp 2,000)

To see the full version of this report, please click here

 

RESEARCH COMMENTARY

AMRT (Not Rated) - FY24 Result: Below Consensus

FY24 Insights:

·         Revenue: Rp118tr, up 10.5% yoy, in line with consensus estimates.  By segment, food revenue grew by 10.1% yoy while non-food increased by 11.7% yoy (vs 5.7% in FY23).

·         Opex is increasing by 13.2% yoy to Rp22tr, making the ratio of opex to revenue 18.9% (vs 18.5% in FY23).

·         Operating profit decreased by -7.9% yoy, with an operating margin of 3.4% from 4.1% in the previous year.

·         Net profit decreased to -7.5% yoy to Rp3.1tr, 81% to consensus estimates (i.e., below) with a net margin of 2.7% (FY23: 3.2%).

 

4Q24 Insights:

·         Revenue: Rp30tr, +3.5% qoq/+11.5% yoy.

·         Opex: Rp5.8tr, +3.2% qoq/+17.7% yoy (19.2% to revenue).

·         Net profit: 23.9% qoq/-38.3% yoy, with a net margin of 2.5% (vs 2.1%/4.5% in 3Q24/4Q23).

 

Comments:

·         We observe that FY24 revenue remains in line with consensus estimates (99%). While net profit increased qoq, it dropped significantly yoy by 38.3% due to a high base in 4Q23 (Rp1.2tr), falling below consensus estimates (81%).  We expect AMRT's performance to improve in 1Q25 due to demand during the festive. (Natalia Sutanto & Sabela Nur Amalina – BRIDS)

24 maret 2025 (1).png

BBRI (Not Rated) - Feb25 Bank-Only Results

Feb25 Insight:

·         Normalized bottom line: BBRI booked normalized earnings of Rp4.6tr in Feb25 (+129% mom, +42% yoy). Despite appearing spectacular, both comparisons come off a low base due to elevated CoC in prior periods.

·         CoC improved but remained elevated: CoC declined to 3.3% in Feb25, still above the FY25 target of max 3.2%, but improved from 5.6% in Jan25 and 6.7% in Feb24.

·         NIM improved on lower CoF: NIM rose to 6.9% in Feb25 (+27bps mom, +24bps yoy), supported by a drop in CoF to 3.4% (-19bps mom, -29bps yoy).

·         Other operating income remained robust: BBRI booked Rp4.2tr in other operating income, supported by fair value gains on financial assets and strong recovery income.

·         Deposit grew amid lower CoF: Deposits grew 2% mom, while loans rose 1% mom, resulting in a lower LDR of 88% in Feb25 from 89% in Jan25.

 

2M25 Insight:

·         Lower earnings on one-off lower opex last year: BBRI booked NP of Rp6.6tr in 2M25 (-18% yoy), forming only 11% of consensus FY25F, i.e., below expectations due to a weak Jan25.

·         Higher CIR despite the higher other income: Opex rose 37% yoy, offsetting a 23% yoy increase in other operating income, resulting in a higher CIR of 34.3% vs 26.1% in 2M24, due to a low opex base last year.

·         NIM declined on lower EA yield: NIM fell to 6.7% in 2M25 (-20bps yoy) as EA yield dropped 40bps, likely due to a lower proportion of high-yield Kupedes loans.

·         Flattish CoC: Provision expenses rose 6% yoy, while loans increased 5% yoy, leading to a relatively flat CoC of 4.4% in 2M25, still above the FY25 target due to front-loaded provisioning.

 

Summary:

·         BBRI’s Feb25 results were Neutral, as CoC remained above target, but strong deposit growth and lower CoF supported NIM. (Victor Stefano & Naura Reyhan Muchlis – BRIDS)

24 maret 2025 (2).png

INTP (Buy, TP: Rp8,800) – FY24 Result: Above Ours and Cons

·         INTP recorded net profit of Rp2tr in FY24 (+3% yoy, 125% of ours/cons, or above), with 4Q24 net profit expanding by 53% qoq. This was due to strong operating income and higher associated income (+467% yoy) in FY24.

·         Revenue grew by 3% yoy in FY24 (100%/99% from ours/cons, or in line), with 4Q24 revenue grew by 0.6% qoq. Using ASI data, ASP reached Rp969k/t (+2.5% yoy), with 4Q24 ASP at Rp866k/t (+0.3% qoq)

·         GPM improved slightly to 32.7% in FY24 (+10 bps yoy), due to strong GPM in 4Q24 (+350 bps qoq), as packing cost declined by 12% yoy in FY24. However, the main driver of upbeat performance was EBIT, which reached Rp2.4tr in FY24 (+5% yoy, 116%/118% of our/cons, above), with strong 4Q24 EBIT growth of 26% qoq. Opex-to-revenue declined to 20% in FY24 (-10 bps yoy), with 4Q24 opex-to-revenue declined by 20 bps qoq

·         Overall, a surprising strong performance, given pressure on the cement industry last year. INTP will conduct analyst call at Mar 25th, 2pm JKT time. (Richard Jerry, CFA & Sabela Nur Amalina – BRIDS)

24 maret 2025 (3).png.jpg

MIDI (Buy, TP: Rp540) - FY24 results: Below Consensus Estimates

FY24 results:

·         FY24 revenue grew 14.6% yoy, supported by FY24 SSSG of +9.86% yoy and the addition of 203 stores, driven by Alfamidi (+8.7% yoy)

·         FY24 gross margin improved to 26.3%, supported by higher margins in the non-food products

·         Despite higher opex, FY24 net profit increased by +5.8% yoy to Rp546bn

·         The FY24 net profit accounted for 89% of consensus estimates (below) and 106.5% of our FY24F (above)

 

4Q24 results:

·         Revenue surged 17.5% yoy, driven by strong revenue growth outside java (+31% yoy) and higher growth in the Fresh Food segment (+42% yoy)

·         A higher contribution from fresh food in 4Q24 put pressure on the 4Q24 gross margin

·         Combined with higher opex from Lawson closure, 4Q24 Net profit decline 37% yoy to Rp80bn

 

Summary:

·         As the closure of Lawson is expected to be completed in 2025, this should support better earnings growth, given the strong performance of Alfamidi. (Natalia Sutanto & Sabela Nur Amalina – BRIDS)

24 maret 2025 (4).png.jpg

MARKET NEWS

MACROECONOMY

Indonesia Money Supply (M2) Rose 5.7% yoy in Feb25

Indonesia Money Supply (M2) rose 5.7% yoy in Feb25, slightly accelerating from Jan's 5.5%, driven by stable loan growth at 9%. MSMEs Loan growth dropped to 2.1% from downwardly revised Jan's 2.5%. (Bank Indonesia)

 

Moody's Reaffirmed Indonesia Rating at Baa2

Moody's reaffirmed Indonesia rating at Baa2, citing solid domestic growth and a more stable debt outlook compared to peers. However, Moody's noted the increasing challenge of fiscal revenue and the global tariff war that could dampen the economy growth. (Bloomberg Technoz)

 

SECTOR

Commodity Price Daily Update Mar 21, 2025

24 maret 2025 (5).png

CORPORATE

BUKA Sets MESOP Phase I Exercise Price at Rp783 Per Share

BUKA is launching its MESOP Phase I. The implementation period for this program will run for 30 trading days, from April 1, 2025, to May 23, 2025. The exercise price has been set at Rp783 per share, with a maximum of 5,000,728,337 shares available for option conversion during this period. (Kontan, IDX)

 

Digital Realty Enters Indonesia via JV with BDIA

Digital Realty has entered the Indonesian market through a 50-50 joint venture named Digital Realty Bersama, partnering with Bersama Digital Infrastructure Asia (BDIA). The JV initially owns two strategic data centers: CGK11 in Central Jakarta, with an initial capacity of 5MW expandable up to 32MW, directly connected to Indonesia's largest internet exchange (APJII), and CGK10 located in West Jakarta. Digital Realty contributed ~US$100mn for its 50% equity stake, which includes rights to adjacent land for future growth. The JV is led by CEO Angelo Syailendra, Chairman Setyanto Hantoro, and CFO Krishna Worotikan, formerly of Microsoft Indonesia. (Digital Realty)

 

HEAL Allocates a Budget of Rp100bn for Share Buyback

HEAL has allocated approximately Rp100bn to carry out a share buyback of up to 95mn shares. The buyback will be executed at a price of approximately Rp1,680/share. The share buyback will take place from March 21, 2025, to May 2, 2025 (three months). (IDX)

 

HMSP Parent Company Strengthens Long-Term Investment in Indonesia

HMSP parent company, Philip Morris International (PMI), has invested US$6.4bn in Indonesia since 2005, recognizing its strong market potential. The country remains a key destination for PMI’s long-term investment and innovation, particularly in smoke-free tobacco products, for which PMI has allocated US$330mn. (Kontan)

 

Honda to Launch Three Hybrid Cars in Indonesia in 2025

Honda Prospect Motor (HPM) has confirmed the launch of three new hybrid vehicles in Indonesia this year. The mgmt. announced that the cars will be introduced gradually, with models likely including the Honda StepWGN e:HEV, Honda HR-V e:HEV, and Honda Civic e:HEV. Although exact launch dates remain undisclosed, the vehicles are expected to align with local market preferences. (Investor Daily)

 

Hyundai Plans Further Expansion in Indonesia

PT Hyundai Motors Indonesia (HMID) aims to strengthen its market position by launching at least three to five more models in 2025, following the release of five new models by March. Some will be new, while others will be updates. The company is also considering local production of the Hyundai Ioniq 9 electric vehicle. (Kontan)

 

SCMA to Distribute 400Mn Shares Through MESOP Program

SCMA will transfer shares from its buyback program through the MESOP, offering up to 400mn shares, equivalent to 0.54% of the company’s capital. This program will not cause shareholding dilution, as no new shares will be issued from SCMA’s portfolio. The implementation will span five years following approval from the GMS, which is scheduled for April 28, 2025. (Kontan, IDX)

 

ULTJ Plans Rp1.67tr Share Buyback

ULTJ plans to buy back up to 10% of its paid-up capital, allocating Rp1.67tr. The buyback, set for March 24 to June 23, 2025, aligns with OJK’s relaxed regulations under POJK No. 29/2023 and OJK Regulation No. 13/2023. (Bisnis)

 

WIFI Plans to Issue Rp2.5tr Bonds

WIFI plans to issue bonds worth Rp2.5tr in 2025. WIFI's President Director, Yune Marketatmo, explained that this bond issuance plan is part of WIFI's financial restructuring efforts, taking advantage of the company's credit rating upgrade. The Rp2.5tr funds will be allocated for network expansion, particularly along Java's main corridors. This aligns with WIFI's target of increasing its home passed coverage. (Kontan)