DATA
Remala Abadi Tbk
1.500
09 Oct 2026
PER
16,31
PBV
5,23
ROE
35,57%
Current Ratio
0,39
DER
172,15%
Berdasarkan data Trailing Twelve Months (TTM).
Klasifikasi
Sektor
Infrastruktur
Sub Sektor
Telekomunikasi
Industri
Jasa Telekomunikasi
Sub Industri
Jasa Telekomunikasi Kabel
Business Line
—
Product & Commodity
—
Info Umum
Tanggal Pencatatan
—
Mata Uang
IDR
Website
—
Email
—
Telepon
—
Alamat
—
Rasio
Rasio Profitabilitas
Gross Profit Margin (TTM)
74,04%
Operating Profit Margin (TTM)
43,05%
Net Profit Margin (TTM)
26,65%
Management Effectiveness
ROA (TTM)
12,56%
ROE (TTM)
35,57%
Asset Turnover (TTM)
0,47x
Rasio Liquiditas & Leverage
Current Ratio
0,39
Quick Ratio
0,25
Debt to Equity Ratio (DER)
172,15%
Rasio Aktivitas
Perputaran Aset (TTM)
0,47x
Inventory Turnover (TTM)
1,53x
Receivables Turnover (TTM)
23,17x
Valuasi
Current Valuation
Current PE Ratio (Annual)
20,22
Current PE Ratio (TTM)
16,31
Earning Yield (Annual)
4,95%
Earning Yield (TTM)
6,13%
Earning Yield (Greenblatt: EBIT/EV)
8,27%
Current Price to Book Value
5,23
Current Price to Sales (TTM)
4,34
Current Price to Cashflow (TTM)
—
EV to EBITDA (TTM)
11,59
Fair Value (Graham Number)
771
Per Share
EPS (Annual)
74
EPS (TTM)
92
Book Value per Share
287
Revenue per Share (Annual)
313
Revenue per Share (TTM)
345
Cash Flow per Share (Annual)
—
Cash Flow per Share (TTM)
—
Ukuran Perusahaan
Market Cap
2,06 T
Enterprise Value
2,51 T
Saham Beredar
1,38 M
Total Aset
1,01 T
Total Ekuitas
355,60 M
Free Cash Flow (Annual)
-243,74 M
Growth (TTM vs Tahun Terbaru)
Revenue Growth
10,30%
Gross Profit Growth
9,99%
Net Income Growth
23,99%
Screening ala Graham
3 / 9
Bukan Saham Teknologi
Lulus
Termasuk Sektor Infrastruktur
Lulus
Revenue Lebih dari Rp175 Miliar
Lulus
Current Ratio > 2
Gagal
Utang Jangka Panjang < Modal Kerja Bersih
Gagal
PER Wajar (< 15)
Gagal
PER x PBV < 22
Gagal
DER Rendah (< 100%)
Gagal
Membagikan Dividen
Gagal
Checklist ala kriteria defensive investor Benjamin Graham — bukan rekomendasi investasi, semata analisis kuantitatif berdasarkan data laporan keuangan terakhir.
Piotroski F-Score
2 / 9
Arus kas operasi positif
Gagal
ROA membaik
Gagal
Rasio utang jangka panjang menurun
Lulus
Kualitas laba (OCF > laba bersih)
Gagal
Laba bersih positif
Lulus
Jumlah saham tidak bertambah
Gagal
Gross margin membaik
Gagal
Current ratio membaik
Gagal
Asset turnover membaik
Gagal
Altman Z-Score
3.06
Modal Kerja / Total Aset
-0.35
Laba Ditahan / Total Aset
0.21
EBIT / Total Aset
0.21
Nilai Pasar Ekuitas / Total Liabilitas
3.37
Penjualan / Total Aset
0.47
Zona
Safe Zone
Model prediksi risiko kebangkrutan Edward Altman (1968) — Z > 2,99 Safe Zone, 1,81–2,99 Grey Zone, di bawah 1,81 Distress Zone.
Graham Valuation
Fair Value (Graham Number)
771
Harga Saat Ini
1.500
Selisih
-729
Status Kuartal Terkini
Checklist fundamental berbasis TTM & laporan tahunan — label berwarna berarti kriteria terpenuhi.
Kinerja Dasar
Laba
Laba Naik
Laba Naik < 20%
Penjualan Turun < 20%
Hutang Turun < 20%
Pertumbuhan Rata-rata (CAGR)
Modal Naik Rata2 > 10%
Modal Naik Rata2 > 20%
Modal Naik Rata2 > 40%
Penjualan Naik Rata2 > 10%
Laba Naik Rata2 > 20%
Solvabilitas
DER < 0.5x
DER < 1x
Likuiditas
Aset Lancar > Hutang Lancar
Profitabilitas
ROE > 10%
Margin Laba Kotor > 20%
Margin Laba Kotor > 40%
Margin Laba Kotor > 60%
Margin Laba Kotor > 80%
Margin Laba Operasi > 10%
Margin Laba Operasi > 20%
Margin Laba Bersih > 10%
Margin Laba Bersih > 20%
Margin Laba Bersih > 30%
Valuasi
Nilai Buku < Harga
Laba Kotor
57,03 M
2021
87,50 M
2022
158,13 M
2023
259,22 M
2024
319,57 M
2025
Laba Bersih
11,44 M
2021
25,95 M
2022
26,03 M
2023
96,59 M
2024
102,01 M
2025
Margin Laba Kotor
36,7%
2021
41,7%
2022
54,6%
2023
74,5%
2024
74,3%
2025
Margin Laba Operasi
11,1%
2021
17,2%
2022
23,0%
2023
41,7%
2024
38,7%
2025
Margin Laba Bersih
7,4%
2021
12,4%
2022
9,0%
2023
27,7%
2024
23,7%
2025
Imbal Hasil Aset (ROA)
-
2021
21,5%
2022
14,0%
2023
25,3%
2024
10,1%
2025
Imbal Hasil Ekuitas (ROE)
-
2021
33,5%
2022
21,8%
2023
38,5%
2024
28,7%
2025
Current Ratio
-
2021
1,26x
2022
0,97x
2023
1,61x
2024
0,39x
2025
Quick Ratio
-
2021
0,99x
2022
0,63x
2023
0,54x
2024
0,25x
2025
Debt to Equity Ratio (DER)
-
2021
55,4%
2022
55,2%
2023
47,0%
2024
172,2%
2025
Perputaran Aset
-
2021
1,74x
2022
1,56x
2023
0,91x
2024
0,43x
2025
Perputaran Persediaan
-
2021
14,19x
2022
7,50x
2023
1,31x
2024
1,38x
2025
Perputaran Piutang
-
2021
15,98x
2022
24,99x
2023
22,47x
2024
21,01x
2025
Tren historis per tahun buku berdasarkan laporan laba rugi & neraca yang tersedia. Batang berwarna merah menandakan nilai negatif.
| Item | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | 474.690.868.218 | 430.349.759.483 | 348.191.610.324 | 289.580.376.362 | 209.708.540.972 | 155.261.173.916 |
| Cost of Revenue | 123.213.349.568 | 110.783.883.723 | 88.972.534.581 | 131.449.669.891 | 122.204.281.276 | 98.235.063.566 |
| Gross Profit | 351.477.518.650 | 319.565.875.760 | 259.219.075.743 | 158.130.706.471 | 87.504.259.696 | 57.026.110.350 |
| Operating Expenses | 147.122.063.031 | 153.138.906.711 | 113.903.362.054 | 91.505.649.296 | 51.541.224.305 | 39.835.673.166 |
| Operating Income | 204.355.455.619 | 166.426.969.049 | 145.315.713.689 | 66.625.057.175 | 35.963.035.391 | 17.190.437.184 |
| EBIT | 207.646.664.610 | 153.658.514.096 | 147.778.443.759 | 55.892.984.290 | 36.823.122.709 | — |
| Income Before Tax | 181.797.108.854 | 139.215.528.403 | 145.223.207.235 | 54.484.360.241 | 35.506.300.927 | 15.549.167.712 |
| Net Income | 126.481.411.985 | 102.012.086.225 | 96.589.613.487 | 26.027.489.844 | 25.951.805.970 | 11.435.008.937 |
| Basic EPS | 91,99 | 74,19 | 75,53 | 18,93 | 18,87 | 8,32 |
| Item | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Total Aset | 1.006.757.869.766 | 381.204.398.920 | 185.864.220.090 | 120.498.832.706 |
| Aset Lancar | 219.832.782.539 | 102.689.949.332 | 50.287.325.374 | 40.769.811.647 |
| Kas | 24.256.845.278 | 12.232.029.244 | 11.561.916.847 | 15.174.180.157 |
| Piutang | 20.484.351.878 | 15.497.364.014 | 11.586.022.745 | 13.124.995.099 |
| Persediaan | 80.543.418.919 | 67.992.377.284 | 17.527.482.958 | 8.613.955.688 |
| Total Liabilitas | 612.154.237.642 | 118.131.267.688 | 65.998.213.762 | 42.904.050.242 |
| Liabilitas Lancar | 567.804.616.746 | 63.945.771.513 | 51.976.015.893 | 32.461.577.791 |
| Long Term Debt | 1.380.951.123 | 3.965.578.787 | 4.412.553.179 | 2.880.168.471 |
| Total Ekuitas | 355.597.311.079 | 251.208.475.281 | 119.490.456.529 | 77.429.621.509 |
| Working Capital | -347.971.834.207 | 38.744.177.819 | -1.688.690.519 | 8.308.233.856 |
| Item | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Kas dari Aktivitas Operasi | 197.714.873.853 | 137.270.289.257 | 63.455.928.084 | 51.670.828.548 | 34.073.170.833 | 0 |
| Kas dari Aktivitas Investasi | -431.018.421.916 | -533.667.720.350 | -129.628.389.474 | -53.491.941.365 | -21.800.984.053 | 0 |
| Kas dari Aktivitas Pembiayaan | 147.663.322.589 | 419.375.161.410 | 69.910.229.703 | -14.004.568.301 | -3.398.002.550 | 0 |
| Capital Expenditures | -371.016.208.067 | -381.013.722.127 | -99.808.830.001 | -54.294.732.064 | -21.785.317.385 | 0 |
| Arus Kas Bebas (FCF) | -173.301.334.214 | -243.743.432.870 | -36.352.901.917 | -2.623.903.516 | 12.287.853.448 | 0 |
| Dividen Dibayar | — | — | — | — | — | — |