B0C Stock Financial Analysis - PT Merdeka Copper Gold Tbk (DB) Stock

Overview

PT Merdeka Copper Gold Tbk is an Indonesia-based company primarily engaged in the mining industry, focusing on copper and gold mining. The company operates several prominent mining projects, which include the Tujuh Bukit Project in East Java. This project is notable for its vast reserves and production of gold, copper, and silver. PT Merdeka Copper Gold Tbk integrates ore extraction with processing capabilities, emphasizing sustainable mining practices and technological implementation to improve yield and reduce environmental impact. The company's strategic approach targets operational efficiency and resource management to optimize production and ensure long-term viability in the competitive mining sector.

Quality, Value, Momentum Scores

This card shows the Quality, Value, and Momentum scores for the company

Quality

The QualityScore is a proprietary scoring model that identifies high quality companies, based on cash generating efficiencies.

Value

Proprietary scoring model that ranks companies based on their relative valuation. Scores range from 0 to 100, with 100 being the most undervalued.

Momentum

Proprietary scoring model that ranks companies on their six-month momentum.

Fund Sentiment

The Fund Sentiment (fka Ownership) score is a proprietary quantitative model that ranks companies based on levels of ownership accumulation.

QVM

The QVM Score is a proprietary scoring model that combines Quality, Value, and Momentum into a single metric that ranks companies from 0 to 100.

Income Statement: Revenue, Operating Income, Net Income

The revenue for PT Merdeka Copper Gold Tbk as of 31 March 2025 is 2,200.15 MM.
The operating income for PT Merdeka Copper Gold Tbk as of 31 March 2025 is 141.90 MM.
The net income for PT Merdeka Copper Gold Tbk as of 31 March 2025 is -44.27 MM.

Period End (TTM)	Revenue (MM)	Operating Income (MM)	Net Income (MM)
2025-03-31	2,200.15	141.90	-44.27
2024-12-31	2,239.03	119.00	-55.76
2024-09-30	2,204.14	94.08	-63.91
2024-06-30	2,280.58	139.95	16.06
2024-03-31	2,033.62	97.59	-39.00
2023-12-31	1,706.78	96.74	-20.66
2023-09-30	1,414.04	86.12	-34.54
2023-06-30	1,048.51	40.94	-87.58
2023-03-31	961.01	93.79	-8.12
2022-12-31	869.88	112.24	58.42
2022-09-30	745.82	145.54	84.27
2022-06-30	586.94	163.62	127.06
2022-03-31	457.50	135.71	110.77
2021-12-31	380.96	89.63	36.14
2021-09-30	286.48	45.84	0.07
2021-06-30	258.47	42.97	3.80
2021-03-31	264.62	52.69	16.24
2020-12-31	321.86	89.87	36.20
2020-09-30	374.28	104.31	61.83
2020-06-30

Income Statement: EPS

Period End (TTM)	Earnings Per Share Basic	Earnings Per Share Diluted
2025-03-31
2024-12-31	-0.00
2024-09-30	-0.00	-0.00
2024-06-30	0.00	0.00
2024-03-31	-0.00	-0.00
2023-12-31	-0.00
2023-09-30	-0.00	-0.00
2023-06-30	-0.00	-0.00
2023-03-31	-0.00	-0.00
2022-12-31	0.00
2022-09-30	0.00	0.00
2022-06-30	0.01	0.01
2022-03-31	0.00	0.00
2021-12-31	0.00
2021-09-30	0.00	0.00
2021-06-30	0.00	0.00
2021-03-31	0.00	0.00
2020-12-31	0.00
2020-09-30	0.00	0.00
2020-06-30	0.00	0.00

Cash Flow: Operations, Investing, Financing

The cash from operating activities for PT Merdeka Copper Gold Tbk as of 31 March 2025 is 170.77 MM.
The cash from investing activities for PT Merdeka Copper Gold Tbk as of 31 March 2025 is -480.14 MM.
The cash from financing activities for PT Merdeka Copper Gold Tbk as of 31 March 2025 is 223.28 MM.

Period End (TTM)	Cash From Operating Activities (MM)	Cash From Investing Activities (MM)	Cash From Financing Activities (MM)
2025-03-31	170.77	-480.14	223.28
2024-12-31	149.12	-430.74	224.06
2024-09-30	125.81	-418.32	306.63
2024-06-30	93.13	-420.73	193.51
2024-03-31	105.04	-742.52	692.60
2023-12-31	57.18	-717.97	737.82
2023-09-30	43.35	-767.99	792.11
2023-06-30	253.21	-967.57	793.76
2023-03-31	368.50	-795.65	690.97
2022-12-31	462.97	-1,127.06	931.57
2022-09-30	495.42	-1,106.37	782.47
2022-06-30	315.55	-855.16	685.99
2022-03-31	229.47	-653.82	274.63
2021-12-31	132.88	-242.31	246.65
2021-09-30	115.02	-137.57	143.45
2021-06-30	67.94	-70.32	222.89
2021-03-31	66.03	-65.37	209.77
2020-12-31	119.97	-69.91	-48.83
2020-09-30	121.27	-73.22	-27.20
2020-06-30

Valuation Metrics : PE, PriceToBook, PriceToTBV

P/Book: The current closing price divided by the book value per share.

P/TBV: The current price divided by the tangible book value per share.

Period End (TTM)	p/e	P/Book	P/TBV
2025-03-31
2024-12-31
2024-09-30
2024-06-30
2024-03-31
2023-12-31
2023-09-30
2023-06-30
2023-03-31
2022-12-31
2022-09-30
2022-06-30
2022-03-31
2021-12-31
2021-09-30
2021-06-30
2021-03-31
2020-12-31
2020-09-30
2020-06-30

Valuation Metrics : EBitToEv, EBit3YrAvgToEv

Period End (TTM)	EBIT/EV	EBIT (3y)/EV
2025-03-31
2024-12-31
2024-09-30
2024-06-30
2024-03-31
2023-12-31
2023-09-30
2023-06-30
2023-03-31
2022-12-31
2022-09-30
2022-06-30
2022-03-31
2021-12-31
2021-09-30
2021-06-30
2021-03-31
2020-12-31
2020-09-30
2020-06-30

Management Effectiveness

The roa for PT Merdeka Copper Gold Tbk as of 31 March 2025 is -0.01.
The roe for PT Merdeka Copper Gold Tbk as of 31 March 2025 is -0.02.
The roic for PT Merdeka Copper Gold Tbk as of 31 March 2025 is -0.01.
The croic for PT Merdeka Copper Gold Tbk as of 31 March 2025 is 0.00.
The ocroic for PT Merdeka Copper Gold Tbk as of 31 March 2025 is 0.03.

Period End (TTM)	ROA	ROE	ROIC	CROIC	OCROIC
2025-03-31	-0.01	-0.02	-0.01	0.00	0.03
2024-12-31	-0.01	-0.02	-0.01	0.00	0.03
2024-09-30	0.00	-0.02	0.00	0.01	0.02
2024-06-30	-0.01	-0.02	-0.01	0.01	0.02
2024-03-31	-0.01	-0.01	-0.00	0.02	0.01
2023-12-31	-0.01	-0.02	-0.01	0.02	0.01
2023-09-30	-0.03	-0.05	-0.02	0.02	0.06
2023-06-30	-0.03	-0.05	-0.02	0.02	0.06
2023-03-31	-0.00	-0.01	-0.00	0.07	0.10
2022-12-31	0.07	0.11	0.03	0.05	0.15
2022-09-30	0.07	0.11	0.03	0.05	0.15
2022-06-30	0.11	0.17	0.04	0.04	0.11
2022-03-31	0.10	0.15	0.07	-0.10	0.15
2021-12-31	0.04	0.06	0.03	0.12	0.11
2021-09-30	0.00	0.00	0.00	0.11	0.11
2021-06-30	0.00	0.01	0.00	0.20	0.06
2021-03-31	0.02	0.03	0.02	0.20	0.06
2020-12-31	0.04	0.07	0.04	0.00	0.14
2020-09-30	0.06	0.12	0.07	0.02	0.14
2020-06-30	0.08	0.15	0.08	0.02	0.12

Gross Margins

The gross margin for PT Merdeka Copper Gold Tbk as of 31 March 2025 is 0.07.
The net margin for PT Merdeka Copper Gold Tbk as of 31 March 2025 is -0.03.
The operating margin for PT Merdeka Copper Gold Tbk as of 31 March 2025 is 0.04.

Gross Margin: The Gross Margin is the ratio of revenue left after substracting the Cost of Goods Sold. It is calculated as 1.0 - (Revenue - COGS ) / Revenue.

Net Margin: The Net Margin (aka Profit Margin) is the ratio of revenue left after substracting the Net Income. It is calculated as Net Income / Revenue.

Operating Margin: The Operaing Margin is the ratio of revenue left after substracting the Operating Income. It is calculated as Operating Income / Revenue.

Period End (TTM)	Gross Margin	Net Margin	Operating Margin
2025-03-31	0.07	-0.03	0.04
2024-12-31	0.07	-0.03	0.04
2024-09-30	0.07	0.01	0.06
2024-06-30	0.07	-0.02	0.05
2024-03-31	0.09	-0.01	0.06
2023-12-31	0.10	-0.02	0.06
2023-09-30	0.10	-0.08	0.04
2023-06-30	0.10	-0.08	0.04
2023-03-31	0.16	-0.01	0.10
2022-12-31	0.26	0.11	0.20
2022-09-30	0.26	0.11	0.20
2022-06-30	0.33	0.22	0.28
2022-03-31	0.37	0.24	0.30
2021-12-31	0.32	0.09	0.24
2021-09-30	0.24	0.00	0.16
2021-06-30	0.26	0.01	0.17
2021-03-31	0.29	0.06	0.20
2020-12-31	0.35	0.11	0.28
2020-09-30	0.37	0.17	0.28
2020-06-30	0.35	0.16	0.30