Subscribe

PT Cikarang Listrindo Tbk (POWR.JK)

IDR715.00 +0.00 (+0.00%)
ID JKT Utilities Independent Power Producers
Address World Trade Centre 1 12920
Jakarta, JK, ID
CEO Andrew K. Labba
IPO 2016-06-14
ISIN ID1000137201

Explore sections of this company profile

Description

PT Cikarang Listrindo Tbk engages in the generation, transmission, and distribution of electricity in Indonesia. The company owns and operates gas and coal power plants with a total installed capacity of 1,144 MW and a rooftop solar power of 35.8 MWp; transmission line of 150 kV; and distribution line of 20kV. It also offers public electric vehicle charging station. It serves light and medium manufacturing, such as automotive, electronic, plastic, food, chemical, consumer goods, heavy, data center, and other industries. PT Cikarang Listrindo Tbk was founded in 1990 and is headquartered in Jakarta, Indonesia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
IDR715.00 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
6M
Beta
0.04
Float Shares
2.15B
Free Float %
13.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.71% +1.43% -3.40% -5.96% -2.74% +0.71% +2.16% +6.77% +4.41% -53.90% -53.90%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
715.00
DCF (Unlevered) 2,884.57 +303.4%
DCF (Levered) 3,125.39 +337.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.34
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
S-
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Independent Power Producers: +3.4%
    -0.1% Q1'26: -6.1% (vs Q1'25)
  • EPS growth Independent Power Producers: -2.8%
    -6.3% Q1'26: +0.0% (vs Q1'25)
  • FCF margin FCF growth · Independent Power Producers: +37.9%
    +11.1% Q1'26: +15.7% (vs Q1'25)
  • EBIT margin Independent Power Producers: +18.7%
    +19.8% Q1'26: +20.9% (vs Q1'25)
  • ROIC Independent Power Producers: +4.3%
    +11.1% Q1'26: +10.4% (vs Q1'25)
  • Share dilution Independent Power Producers: +0.0%
    +0.2% Q1'26: +0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Independent Power Producers: 3.09×
    2.04× Q1'26: 2.03× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.06) × ERP
WACC = 65% × Ke + 35% × Kd (7.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,884.57 Current price: 715.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
Revenue
550.86M
est: 560.75M (-1.8%)
566.15M
est: 573.04M (-1.2%)
574.11M
est: 613.84M (-6.5%)
588.49M
est: 581.54M (+1.2%)
465.90M
est: 496.02M (-6.1%)
514.85M
est: 530.00M (-2.9%)
550.45M
est: 544.65M (+1.1%)
546.08M
est: 33.3K (+1,638,202.6%)
547.02M
est: 547.00M (+0.0%)
546.70M
est: 579.00M (-5.6%)
604.29M
604.29M – 604.29M
+4.4% YoY
613.93M
613.93M – 613.93M
+1.6% YoY
624.64M
624.64M – 624.64M
+1.7% YoY
EBITDA
119.67M
est: 208.68M (-42.7%)
164.30M
est: 213.25M (-23.0%)
155.07M
est: 228.44M (-32.1%)
169.67M
est: 216.41M (-21.6%)
188.32M
est: 184.59M (+2.0%)
204.18M
est: 197.23M (+3.5%)
195.31M
est: 202.68M (-3.6%)
196.57M
est: 11.8K (+1,669,530.8%)
188.80M
est: 193.21M (-2.3%)
169.27M
est: 204.52M (-17.2%)
213.45M
213.45M – 213.45M
+4.4% YoY
216.85M
216.85M – 216.85M
+1.6% YoY
220.64M
220.64M – 220.64M
+1.7% YoY
EBIT
93.08M
est: 147.41M (-36.9%)
162.93M
est: 150.63M (+8.2%)
153.37M
est: 161.36M (-5.0%)
167.63M
est: 152.87M (+9.7%)
132.74M
est: 130.39M (+1.8%)
148.37M
est: 139.32M (+6.5%)
138.77M
est: 143.17M (-3.1%)
138.32M
est: 8.2K (+1,690,456.2%)
129.02M
est: 134.28M (-3.9%)
108.23M
est: 142.13M (-23.9%)
148.34M
148.34M – 148.34M
+4.4% YoY
150.71M
150.71M – 150.71M
+1.6% YoY
153.34M
153.34M – 153.34M
+1.7% YoY
Net Income
103.85M
est: 139.47M (-25.5%)
107.33M
est: 102.34M (+4.9%)
78.89M
est: 122.18M (-35.4%)
113.53M
est: 111.23M (+2.1%)
74.75M
est: 92.68M (-19.3%)
90.44M
est: 93.52M (-3.3%)
72.54M
est: 83.61M (-13.2%)
76.98M
est: 3.3K (+2,330,411.5%)
75.34M
est: 73.43M (+2.6%)
71.17M
est: 83.58M (-14.8%)
78.40M
78.40M – 78.40M
-6.2% YoY
88.05M
88.05M – 88.05M
+12.3% YoY
— – —
-100.0% YoY
SGA
11.53M
est: 12.92M (-10.7%)
11.89M
est: 13.21M (-10.0%)
56.72M
est: 14.15M (+300.9%)
9.09M
est: 13.40M (-32.2%)
9.02M
est: 11.43M (-21.1%)
12.15M
est: 12.21M (-0.5%)
11.81M
est: 12.55M (-5.9%)
12.93M
est: 635.00 (+2,036,292.1%)
14.85M
est: 10.43M (+42.3%)
-286.8K
est: 11.04M (-102.6%)
11.52M
11.52M – 11.52M
+4.4% YoY
11.71M
11.71M – 11.71M
+1.6% YoY
11.91M
11.91M – 11.91M
+1.7% YoY
EPS
0.01
est: 0.01 (-22.9%)
0.01
est: 0.01 (+3.5%)
0.00
est: 0.01 (-36.6%)
0.01
est: 0.01 (+0.9%)
0.00
est: 0.01 (-19.8%)
0.01
est: 0.01 (-3.7%)
0.00
est: 0.01 (-13.0%)
0.00
est: 0.00 (+2,347,981.5%)
0.00
est: 0.00 (+3.5%)
0.00
est: 0.01 (-14.8%)
0.00
0.00 – 0.00
-6.2% YoY
0.01
0.01 – 0.01
+12.3% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-26 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-25 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-22 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-21 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-20 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-19 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-18 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-13 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-12 S- 5/5 5/5 4/5 5/5 4/5 4/5 4/5
2026-05-11 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-08 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-07 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-06 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-05 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-04 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-30 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-29 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-28 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-27 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-24 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-23 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-22 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-21 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-20 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-17 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-16 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5
2026-04-15 A 4/5 5/5 3/5 5/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
84.09M
OE per share TTM
0.01
Owner's Yield
0.00%
Maintenance CapEx ratio
128.41%
Maint CapEx / Avg PPE
136.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
131.5K
Shares Outstanding
15.85B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Andrew K. Labbaika President Director male
Andriyono Adi Nugroho Head of Internal Audit Unit male
Christanto Pranata Financial Director, Company Secretary, Head of ESG & Director male
Jannes Sirait Head of Risk Management Team male
Ko Rina Investor Relations & Corporate Finance Manager
Linda Lotjanawan HR & Procurement Associate Director female
Richard Noel Flynn Technical Director & Director male
Sami Sivola Head of the Environmental Sustainability Team male
Winan Kusno Risk & Compliance Associate Director male
Yudho Pratikto Marketing & Business Development Director and Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits