Subscribe

PT Siloam International Hospitals Tbk (SILO.JK)

IDR2,200.00 +30.00 (+1.38%)
ID JKT Healthcare Medical - Care Facilities
Address Gedung Fakultas Kedokteran Universitas Pelita Harapan (UPH) 15810
Tangerang, JK, ID
CEO Benny Haryanto Djie
IPO 2013-09-12
ISIN ID1000129208

Explore sections of this company profile

Description

PT Siloam International Hospitals Tbk operates hospitals and clinics in Indonesia. The company offers general, pre-marital, and lite checkups; male and female screenings; heart, kidney, and cancer screenings; visa application and preemployment screenings; and vaccine and genomic testing services. It also provides diagnostic services, including laboratory and radiology checks; home services; COVID-19 tests; radiation therapy; and teleconsultation services. In addition, it offers services in the areas of andrology, anesthesiology, and arrythmia; cardiothoracic, digestive, general, neuro, pediatric, plastic, and vascular surgery; cardiology, cardiovascular emergency and intensive care, cardiovascular imaging, pediatric cardiology and congenital heart diseases, and preventive cardiology and cardiac rehabilitation; clinical nutrition and psychology; medical acupuncture and laboratory; dermatology, venereology, and aesthetics; and echocardiography, internal medicine, interventional cardiology, neurology, nuclear medicine, obstetrics and gynecologist, occupational medicine, ophthalmology, orthopedic and traumatology, otorhinolaryngology, physical medicine and rehabilitation, pulmonology, radiation oncology, radiology, sports medicine, and urology. Further, it engages in trading, development, mining, agriculture, land transportation, printing, plantation, forestry, electrical, mechanical, engineering, construction, and real estate businesses; computer programming; software publishing and retail trading; provision of management consulting, retail, professional, and scientific and technical; web portal and/or digital platform business; workshops; leasing; wholesale trade; IT; and social services. The company was formerly known as PT Sentralindo Wirasta. PT Siloam International Hospitals Tbk was founded in 1996 and is headquartered in Tangerang, Indonesia. PT Siloam International Hospitals Tbk operates as a subsidiary of Sight Investment Company Pte. Limited.

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
IDR2,200.00 +30.00 (+1.38%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
421.8K
Beta
-0.07
Float Shares
663.93M
Free Float %
5.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.26% -2.07% -5.60% -11.94% -4.07% -10.27% +0.85% +43.03% +126.11% +90.64% +100.03%
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
2,200.00
DCF (Unlevered) 5,249.12 +138.6%
DCF (Levered) 7,645.62 +247.5%

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) 67% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 5 -1
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.15
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Care Facilities: +10.2%
    +5.2% Q1'26: +7.9% (vs Q1'25)
  • EPS growth Medical - Care Facilities: +19.2%
    +23.8% Q1'26: +13.8% (vs Q1'25)
  • FCF margin FCF growth · Medical - Care Facilities: +32.0%
    +9.1% Q1'26: +2.7% (vs Q1'25)
  • EBIT margin Medical - Care Facilities: +11.3%
    +13.0% Q1'26: +12.5% (vs Q1'25)
  • ROIC Medical - Care Facilities: +6.8%
    +12.1% Q1'26: +11.3% (vs Q1'25)
  • Share dilution Medical - Care Facilities: +0.0%
    -0.4% Q1'26: -0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Care Facilities: 0.99×
    0.61× Q1'26: 0.78× (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 (-0.03) × ERP
WACC = 95% × Ke + 5% × Kd (7.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,249.12 Current price: 2,200.00
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 2015
actual
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
6 Rev. Ana.
6 EPS Ana.
Dec 2027
7 Rev. Ana.
7 EPS Ana.
Dec 2028
4 Rev. Ana.
4 EPS Ana.
Revenue
4.14T
est: 4.11T (+1.0%)
5.17T
est: 5.16T (+0.2%)
5.85T
est: 5.98T (-2.2%)
5.96T
est: 5.96T (0.0%)
7.02T
est: 6.63T (+5.8%)
7.11T
est: 6.82T (+4.3%)
9.38T
est: 7.89T (+18.8%)
9.52T
est: 8.30T (+14.7%)
11.19T
est: 11.93T (-6.2%)
12.21T
est: 12.45T (-1.9%)
12.85T
est: 12.75T (+0.8%)
13.35T
12.97T – 13.72T
+4.7% YoY
14.76T
13.85T – 15.41T
+10.6% YoY
15.25T
15.13T – 15.38T
+3.4% YoY
EBITDA
495.03B
est: 838.16B (-40.9%)
581.34B
est: 1.05T (-44.8%)
626.93B
est: 1.22T (-48.6%)
705.41B
est: 1.22T (-42.1%)
448.72B
est: 1.35T (-66.9%)
1.21T
est: 1.39T (-13.1%)
1.99T
est: 1.61T (+23.3%)
2.01T
est: 1.69T (+18.9%)
2.69T
est: 2.53T (+6.4%)
2.28T
est: 2.64T (-13.7%)
2.70T
est: 2.71T (-0.3%)
2.83T
2.75T – 2.91T
+4.7% YoY
3.13T
2.94T – 3.27T
+10.6% YoY
3.24T
3.21T – 3.26T
+3.4% YoY
EBIT
158.07B
est: 451.74B (-65.0%)
221.70B
est: 567.38B (-60.9%)
219.29B
est: 657.71B (-66.7%)
207.51B
est: 656.41B (-68.4%)
-122.00B
est: 729.66B (-116.7%)
401.82B
est: 749.96B (-46.4%)
1.04T
est: 868.79B (+19.5%)
1.05T
est: 913.28B (+15.2%)
1.75T
est: 1.49T (+17.7%)
1.42T
est: 1.55T (-8.7%)
1.67T
est: 1.59T (+4.9%)
1.66T
1.62T – 1.71T
+4.7% YoY
1.84T
1.73T – 1.92T
+10.6% YoY
1.90T
1.89T – 1.92T
+3.4% YoY
Net Income
70.40B
est: 122.24B (-42.4%)
85.90B
est: 144.96B (-40.7%)
93.57B
est: 109.75B (-14.7%)
16.18B
est: 33.57B (-51.8%)
-333.00B
est: 65.21B (-610.7%)
116.16B
est: 2.67B (+4,254.2%)
674.12B
est: 659.46B (+2.2%)
696.50B
est: 588.58B (+18.3%)
1.21T
est: 1.02T (+18.5%)
902.15B
est: 1.13T (-20.2%)
1.11T
est: 1.02T (+9.3%)
1.18T
863.17B – 1.38T
+15.9% YoY
1.34T
916.47B – 1.83T
+13.2% YoY
1.48T
665.60B – 2.33T
+10.6% YoY
SGA
373.33B
est: 303.89B (+22.8%)
475.38B
est: 381.68B (+24.5%)
494.44B
est: 442.45B (+11.8%)
590.78B
est: 441.57B (+33.8%)
670.57B
est: 490.85B (+36.6%)
454.96B
est: 504.50B (-9.8%)
747.38B
est: 584.44B (+27.9%)
716.89B
est: 614.37B (+16.7%)
827.38B
est: 925.27B (-10.6%)
942.86B
est: 965.74B (-2.4%)
1.05T
est: 989.40B (+6.2%)
1.04T
1.01T – 1.06T
+4.7% YoY
1.15T
1.07T – 1.20T
+10.6% YoY
1.18T
1.17T – 1.19T
+3.4% YoY
EPS
7.47
est: 9.37 (-20.3%)
9.06
est: 11.12 (-18.5%)
8.54
est: 8.42 (+1.5%)
1.24
est: 2.57 (-51.8%)
-25.60
est: 5.00 (-611.9%)
8.94
est: 0.20 (+4,269.5%)
52.12
est: 50.57 (+3.1%)
70.74
est: 45.14 (+56.7%)
93.27
est: 78.69 (+18.5%)
69.49
est: 87.59 (-20.7%)
85.68
est: 78.82 (+8.7%)
89.47
66.46 – 106.57
+13.5% YoY
101.70
70.56 – 141.14
+13.7% YoY
98.14
51.25 – 179.35
-3.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 5/5 4/5 5/5 2/5 1/5 2/5
2026-05-26 B+ 3/5 5/5 4/5 5/5 2/5 1/5 2/5
2026-05-25 B+ 3/5 5/5 4/5 5/5 2/5 1/5 2/5
2026-05-22 B+ 3/5 5/5 4/5 5/5 2/5 1/5 2/5
2026-05-21 B+ 3/5 5/5 4/5 5/5 2/5 1/5 2/5
2026-05-20 B+ 3/5 5/5 4/5 5/5 2/5 1/5 2/5
2026-05-19 B+ 3/5 5/5 4/5 5/5 2/5 1/5 2/5
2026-05-18 B+ 3/5 5/5 4/5 5/5 2/5 1/5 2/5
2026-05-13 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-12 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-11 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-08 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-07 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-06 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-05 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-04 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-30 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-29 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-28 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-27 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-24 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-23 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-22 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-21 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-20 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-17 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-16 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-15 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.36T
OE per share TTM
104.80
Owner's Yield
4.44%
Maintenance CapEx ratio
94.97%
Maint CapEx / Avg PPE
68.1%

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
105.16M
Shares Outstanding
12.99B

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
David Utama President Director male
Mochtar Riady Founder
Paulus Sujono Hospital Chief Executive Officer
Ratih Hadiwinoto Corporate Secretary female
Wily Tjandera Investor Relations Manager
Yuke Yolan Gunawan Head of Internal Audit
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