Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Laporan Neraca PT Industri Jamu dan Farmasi Sido Muncul Tbk 2010-2013
109
LAMPIRAN 2
Laporan Laba Rugi PT Jamu dan Farmasi Sido Muncul Tbk 2010-2013
Operating Expenses:
Sales and Marketing Expenses 218,599 337,612 336,690 341,463
General and Administrative Expenses 132,263 101,128 79,604 152,907
Total Operating Expenses (350,862) (438,740) (416,294) (494,370)
110
LAMPIRAN 3
Laporan Arus Kas PT Jamu dan Farmasi Sido Muncul Tbk 2010-2013
111
LAMPIRAN 4
Proyeksi Penjualan PT Jamu dan Farmasi Sido Muncul Tbk 2014-2016 Skenario Optimis (dalam jutaan rupiah keculai dinyatakan
lain)
Optimistic
Sales 2010 2011 2012 2013
2014 2015 2016
Herbal Medicine Category 482,523 586,722 785,253 1,030,507 1,352,360 1,774,735 2,329,029
Proportion 21.59% 33.84% 31.23% 31.23% 31.23% 31.23%
Energy Drink Category 1,201,982 1,339,653 1,266,185 1,013,114 1,058,704 1,106,346 1,156,131
Proportion 11.45% -5.48% -19.99% 4.50% 4.50% 4.50%
Beverage and Candy Category 139,762 229,729 198,868 159,646 183,593 211,132 242,802
Proportion 64.37% -13.43% -19.72% 15.00% 15.00% 15.00%
Healthy Drink Category 30,068 32,282 126,947 148,717 185,896 232,370 290,463
Proportion 7.36% 293.24% 17.15% 25.00% 25.00% 25.00%
Others Product Category 12,203 9,887 14,414 20,380 25,475 31,844 39,805
Proportion -18.98% 45.79% 41.39% 25.00% 25.00% 25.00%
Total Sales 1,866,538 2,198,273 2,391,667 2,372,364 2,806,028 3,356,427 4,058,230
Growth 17.77% 8.80% -0.81% 18.28% 19.61% 20.91%
112
LAMPIRAN 5
Proyeksi Penjualan PT Jamu dan Farmasi Sido Muncul Tbk 2014-2016 Skenario Netral (dalam jutaan rupiah keculai dinyatakan lain)
Neutral
Sales 2010 2011 2012 2013
2014 2015 2016
Herbal Medicine Category 482,523 586,722 785,253 1,030,507 1,236,608 1,483,930 1,780,716
Proportion 21.59% 33.84% 31.23% 20.00% 20.00% 20.00%
Energy Drink Category 1,201,982 1,339,653 1,266,185 1,013,114 1,058,704 1,106,346 1,156,131
Proportion 11.45% -5.48% -19.99% 4.50% 4.50% 4.50%
Beverage and Candy Category 139,762 229,729 198,868 159,646 183,593 211,132 242,802
Proportion 64.37% -13.43% -19.72% 15.00% 15.00% 15.00%
Healthy Drink Category 30,068 32,282 126,947 148,717 185,896 232,370 290,463
Proportion 7.36% 293.24% 17.15% 25.00% 25.00% 25.00%
Others Product Category 12,203 9,887 14,414 20,380 25,475 31,844 39,805
Proportion -18.98% 45.79% 41.39% 25.00% 25.00% 25.00%
Total Sales 1,866,538 2,198,273 2,391,667 2,372,364 2,690,277 3,065,622 3,509,917
Growth 17.77% 8.80% -0.81% 13.40% 13.95% 14.49%
113
LAMPIRAN 6
Proyeksi Penjualan PT Jamu dan Farmasi Sido Muncul Tbk 2014-2016 Skenario Pesimis (dalam jutaan rupiah keculai dinyatakan
lain)
Pesimistic
Sales 2010 2011 2012 2013
2014 2015 2016
Herbal Medicine Category 482,523 586,722 785,253 1,030,507 1,185,083 1,362,846 1,567,272
Proportion 21.59% 33.84% 31.23% 15.00% 15.00% 15.00%
Energy Drink Category 1,201,982 1,339,653 1,266,185 1,013,114 1,058,704 1,106,346 1,156,131
Proportion 11.45% -5.48% -19.99% 4.50% 4.50% 4.50%
Beverage and Candy Category 139,762 229,729 198,868 159,646 175,611 193,172 212,489
Proportion 64.37% -13.43% -19.72% 10.00% 10.00% 10.00%
Healthy Drink Category 30,068 32,282 126,947 148,717 178,460 214,152 256,983
Proportion 7.36% 293.24% 17.15% 20.00% 20.00% 20.00%
Others Product Category 12,203 9,887 14,414 20,380 24,456 29,347 35,217
Proportion -18.98% 45.79% 41.39% 20.00% 20.00% 20.00%
Total Sales 1,866,538 2,198,273 2,391,667 2,372,364 2,622,314 2,905,863 3,228,092
Growth 17.77% 8.80% -0.81% 10.54% 10.81% 11.09%
114
LAMPIRAN 7
115
LAMPIRAN 8
116
LAMPIRAN 9
117
LAMPIRAN 10
Proyeksi Laporan Laba Rugi PT Jamu dan Farmasi Sido Muncul Tbk 2014-2016 Skenario Optimis, Netral dan Pesimis (dalam jutaan
rupiah keculai dinyatakan lain)
Optimistic Neutral Pesimistic
Income Statement 2010 2011 2012 2013
2014 2015 2016 2014 2015 2016 2010 2011 2016
Sales 1,866,538 2,198,273 2,391,667 2,372,364 2,806,028 3,356,427 4,058,230 2,690,277 3,065,622 3,509,917 2,622,314 2,905,863 3,228,092
COGS 1,180,604 1,320,584 1,471,020 1,361,583 1,318,288 1,556,593 1,881,082 1,401,738 1,433,306 1,651,550 1,468,156 1,467,258 1,630,157
Gross Profit 685,934 877,689 920,647 1,010,781 1,487,740 1,799,834 2,177,148 1,288,539 1,632,316 1,858,367 1,154,158 1,438,604 1,597,935
OPEX:
Marketing and Sales Exp 218,599 337,612 336,690 341,463 384,313 459,695 555,814 368,460 419,867 480,717 359,151 397,986 442,119
G&A 132,263 101,128 79,604 152,907 150,544 180,073 217,725 144,334 164,471 188,308 140,688 155,900 173,188
T. OPEX 350,862 438,740 416,294 494,370 534,857 639,768 773,539 512,793 584,338 669,025 499,839 553,886 615,306
OPINC 335,072 438,949 504,353 516,411 952,884 1,160,066 1,403,609 775,746 1,047,978 1,189,342 654,319 884,718 982,629
EBT 339,191 455,044 513,621 582,658 987,653 1,208,458 1,469,040 809,080 1,092,177 1,245,933 686,811 926,614 1,034,676
Tax 102,022 115,109 126,083 176,715 272,225 333,085 404,909 223,005 301,035 343,414 189,305 255,401 285,186
30.08% 25.30% 24.55% 30.33% 27.56% 27.56% 27.56% 27.56% 27.56% 27.56% 27.56% 27.56% 27.56%
Minority Interest - - - - - - - - - - - - -
Other comprehensive income - - - 993.00 - - - - - - - - -
NI 237,169 339,935 387,538 406,936 715,428 875,373 1,064,131 586,075 791,143 902,518 497,507 671,213 749,490
Growth 43.33% 14.00% 5.01% 75.81% 22.36% 21.56% 44.02% 34.99% 14.08% 22.26% 34.92% 11.66%
EPS (In Rupiah Full Amount) 6,588,028 9,442,639 342,954 27 48 58 71 39 53 60 33 45 50
118
LAMPIRAN 11
Proyeksi Properti, Pabrik dan Peralatan PT Jamu dan Farmasi Sido Muncul Tbk
2014-2016 Bagian 1 (dalam jutaan rupiah keculai dinyatakan lain)
PP&E 2010 2011 2012 2013 2014F 2015F 2016F
Land
Cost
Beginning 5,255 5,255 72,247 165,126 156,515 238,183 340,268
Additions - 66,992 86,042 14,389 81,668 102,085 -
Deductions - - 59 23,000 - - -
Reclass - - 6,896 - - - -
Ending 5,255 72,247 165,126 156,515 238,183 340,268 340,268
Buildings
Cost
Beginning 69,071 76,069 78,316 117,356 165,047 221,561 292,074
Additions 518 - 17,831 31,944 56,514 70,513 -
Deductions - - 219 - - - -
Reclass 6,480 2,247 21,428 15,747 - - -
Ending 76,069 78,316 117,356 165,047 221,561 292,074 292,074
Growth 0 0 -
Acc Depre
Beginning 13,125 16,949 20,911 25,578 32,108 40,874 52,430
Additions 3,824 3,962 4,854 6,530 8,766 11,556 7,926
Deductions - - 187 - - - -
Reclass - - - - - - -
Ending 16,949 20,911 25,578 32,108 40,874 52,430 60,356
119
LAMPIRAN 12
Proyeksi Properti, Pabrik dan Peralatan PT Jamu dan Farmasi Sido Muncul Tbk
2014-2016 Bagian 2 (dalam jutaan rupiah keculai dinyatakan lain)
Vehicles
Cost
Beginning 14,221 14,356 19,885 23,259 24,092 27,731 31,863
Additions 1,669 6,157 4,867 1,863 3,639 4,132 3,625
Deductions 1,534 628 2,457 1,030 - - -
Reclass - - 964 - - - -
Ending 14,356 19,885 23,259 24,092 27,731 31,863 35,488
Acc Depre
Beginning 6,168 7,257 8,636 9,049 10,924 12,994 15,209
Additions 1,493 1,769 2,304 2,715 2,070 2,215 2,326
Deductions 404 390 2,013 840 - - -
Reclass - - 122 - - - -
Ending 7,257 8,636 9,049 10,924 12,994 15,209 17,535
Acc Depre
Beginning - - 29 174 393 491 614
Additions - 29 145 219 98 123 146
Deductions - - - - - - -
Reclass - - - - - - -
Ending - 29 174 393 491 614 760
Acc Depre
Beginning 56 92 122 - - - -
Additions 36 30 - - - - -
Deductions - - - - - - -
Reclass - - (122) - - - -
Ending 92 122 - - - - -
120
LAMPIRAN 13
Proyeksi Properti, Pabrik dan Peralatan PT Jamu dan Farmasi Sido Muncul Tbk
2014-2016 Bagian 3 (dalam jutaan rupiah keculai dinyatakan lain)
PP&E 2010 2011 2012 2013 2014F 2015F 2016F
Construction in Progress
Building
Beginning 3,407 10,916 13,626 7,656 6,130 - -
Additions 14,349 4,957 22,354 14,221 - - -
Deductions - - - - - - -
Reclass (6,840) (2,247) (28,324) (15,747) (6,130)
Ending 10,916 13,626 7,656 6,130 - - -
Total
Fixed Assets 314,646 424,582 595,042 756,477 1,083,620 1,392,352 1,396,283
Depreciation 98,083 117,736 153,248 200,101 270,404 357,002 440,106
Impairment - - - - - - -
Book Value 216,563 306,846 441,794 556,376 813,216 1,035,350 956,177
121
LAMPIRAN 14
Proyeksi Persediaan dan Perhitungan Perputaran Piutang PT Jamu dan Farmasi Sido Muncul Tbk 2014-2016 (dalam jutaan rupiah
keculai dinyatakan lain)
Optimistic Neutral Pesimistic
Inventories 2010 2011 2012 2013
2014 2015 2016 2014 2015 2016 2010 2011 2016
Finished Goods 50,613 52,787 55,272 79,868 220,054 238,584 262,211 216,158 228,794 243,752 213,870 223,415 234,264
2.71% 2.40% 2.31% 3.37% 3.37% 3.37% 3.37% 3.37% 3.37% 3.37% 3.37% 3.37% 3.37%
Work in process 2 56 90 536 634 758 917 608 693 793 592 657 729
0.00% 0.00% 0.00% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
Raw Material 121,601 153,191 179,720 206,350 590,438 638,312 699,356 580,370 613,018 651,663 574,459 599,122 627,150
7% 7% 8% 9% 8.70% 8.70% 8.70% 8.70% 8.70% 8.70% 8.70% 8.70% 8.70%
Fuel 173 150 150 259 693 753 830 680 721 770 673 704 739
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
Alcohol - 92 92 716 1,240 1,407 1,618 1,206 1,319 1,453 1,185 1,271 1,368
0.00% 0.00% 0.00% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03%
Total 172,389 206,276 235,324 287,729 813,060 879,814 964,932 799,021 844,545 898,430 790,779 825,168 864,250
Receivable Turnover
Trade Receivables Collection Period 31.95 36.53 46.05 46.05 46.05 46.05 46.05 46.05 46.05 46.05 46.05 46.05
Other Receivables Collection Period 15.02 64.59 61.37 61.37 61.37 61.37 61.37 61.37 61.37 61.37 61.37 61.37
122
LAMPIRAN 15
Proyeksi Laporan Neraca PT Jamu dan Farmasi Sido Muncul Tbk 2014-2016
Skenario Optimis (dalam jutaan rupiah keculai dinyatakan lain)
Optimistic
Balance Sheet 2010 2011 2012 2013
2014 2015 2016
ASSETS
Cash 277,316 121,574 410,731 1,348,955 1,031,052 1,315,489 2,007,076
Time Deposit - - - 200,000 - - -
Investment - - - 61,816 - - -
Trade Receivables - net 167,102 207,937 260,923 329,975 351,232 420,673 509,214
AFDA 4,927 4,927 4,927 2,785 2,785.00 2,785.00 2,785.00
2.86% 2.31% 1.85% 0.84% 0.84% 0.84% 0.84%
Trade Receivables - gross 172,029 212,864 265,850 332,760 354,017 423,458 511,999
Other Receivables - net 235 180,641 665,766 132,000 471,798 564,341 682,340
AFDA - - - - - - -
Other Receivables - gross 235 180,641 665,766 132,000 471,798 564,341 682,340
Inventories 172,389 206,276 235,540 287,729 813,060 879,814 964,932
Prepaid Taxes 1,580 2,254 1,140 3,649 4,316 5,163 6,242
0.08% 0.10% 0.05% 0.15% 0.15% 0.15% 0.15%
Other CA 20,505 25,116 10,750 2,786 19,698 23,562 28,489
1.10% 1.14% 0.45% 0.12% 0.70% 0.70% 0.70%
T.CA 639,127 743,798 1,584,850 2,366,910 2,691,157 3,209,042 4,198,293
Down payment for the purchase of Fixes Assets 22,363 8,999 17,277 25,672 23,935 28,630 34,616
1.20% 0.41% 0.72% 1.08% 0.85% 0.85% 0.85%
Investment in Associates - 101,754 101,903 - 62,361 93,241 93,960
0% 5% 4% 0% 2% 3% 2%
Deferred Tax Assets 11,686 7,082 5,025 2,304 8,807 7,915 8,694
0.63% 0.32% 0.21% 0.10% 0.31% 0.24% 0.21%
PP&E - net 216,563 306,846 441,794 556,376 813,216 1,035,350 956,177
Acc Depre & Impairment 98,083 117,736 153,248 200,101 270,404 357,002 440,106
PP&E - gross 314,646 424,582 595,042 756,477 1,083,620 1,392,352 1,396,283
Investment - - - 60 71 85 103
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other NCA 463 179 150 185 330 285 348
0.02% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
T.NCA 251,075 424,860 566,149 584,597 908,720 1,165,506 1,093,898
T.ASSETS 890,202 1,168,658 2,150,999 2,951,507 3,599,877 4,374,548 5,292,191
LIABILITIES & EQUITY
Short-term Bank Loans - 139 298,797 - - - -
Trade Payables 98,644 155,313 192,776 175,019 194,934 247,116 301,802
Related Parties 84,324 31,139 29,615 19,597 56,110 45,987 55,132
4.52% 1.42% 1.24% 0.83% 2.00% 1.37% 1.36%
Third Parties 14,320 124,174 163,161 155,422 138,823 201,129 246,670
0.77% 5.65% 6.82% 6.55% 4.95% 5.99% 6.08%
Royalty Payable - - 28,736 9,459 11,226 13,428 16,235
0.00% 0.00% 1.20% 0.40% 0.40% 0.40% 0.40%
Taxes Payable 143,326 110,817 238,146 96,662 96,662 96,662 96,662
8% 5% 10% 4% 0.00% 0.00% 0.00%
Accrued Exp 17,876 55,508 19,440 37,827 41,319 53,744 55,608
0.96% 2.53% 0.81% 1.59% 1.47% 1.60% 1.37%
Sales Advances 179 35,246 960 98 11,625 17,302 9,882
0.01% 1.60% 0.04% 0.00% 0.41% 0.52% 0.24%
Other Payables 7,332 3,644 58,829 5,682 22,854 30,875 44,981
0.39% 0.17% 2.46% 0.24% 0.81% 0.92% 1.11%
T.CL 267,357.00 360,667.00 837,684.00 324,747.00 378,619.97 459,126.27 525,171.30
123
LAMPIRAN 16
Proyeksi Laporan Neraca PT Jamu dan Farmasi Sido Muncul Tbk 2014-2016
Skenario Netral (dalam jutaan rupiah keculai dinyatakan lain)
Neutral
Balance Sheet 2010 2011 2012 2013
2014 2015 2016
ASSETS
Cash 277,316 121,574 410,731 1,348,955 968,050 1,246,248 1,897,679
Time Deposit - - - 200,000 - - -
Investment - - - 61,816 - - -
Trade Receivables - net 167,102 207,937 260,923 329,975 336,629 383,984 440,037
AFDA 4,927 4,927 4,927 2,785 2,785.00 2,785.00 2,785.00
2.86% 2.31% 1.85% 0.84% 0.84% 0.84% 0.84%
Trade Receivables - gross 172,029 212,864 265,850 332,760 339,414 386,769 442,822
Other Receivables - net 235 180,641 665,766 132,000 452,336 515,446 590,148
AFDA - - - - - - -
Other Receivables - gross 235 180,641 665,766 132,000 452,336 515,446 590,148
Inventories 172,389 206,276 235,540 287,729 799,021 844,545 898,430
Prepaid Taxes 1,580 2,254 1,140 3,649 4,138 4,715 5,399
0.08% 0.10% 0.05% 0.15% 0.15% 0.15% 0.15%
Other CA 20,505 25,116 10,750 2,786 18,886 21,521 24,640
1.10% 1.14% 0.45% 0.12% 0.70% 0.70% 0.70%
T.CA 639,127 743,798 1,584,850 2,366,910 2,579,060 3,016,458 3,856,333
Down payment for the purchase of Fixes Assets 22,363 8,999 17,277 25,672 22,948 26,150 29,939
1.20% 0.41% 0.72% 1.08% 0.85% 0.85% 0.85%
Investment in Associates - 101,754 101,903 - 59,788 85,163 81,265
0% 5% 4% 0% 2% 3% 2%
Deferred Tax Assets 11,686 7,082 5,025 2,304 8,444 7,229 7,519
0.63% 0.32% 0.21% 0.10% 0.31% 0.24% 0.21%
PP&E - net 216,563 306,846 441,794 556,376 813,216 1,035,350 956,177
Acc Depre & Impairment 98,083 117,736 153,248 200,101 270,404 357,002 440,106
PP&E - gross 314,646 424,582 595,042 756,477 1,083,620 1,392,352 1,396,283
Investment - - - 60 68 78 89
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other NCA 463 179 150 185 231 263 301
0.02% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
T.NCA 251,075 424,860 566,149 584,597 904,695 1,154,232 1,075,290
T.ASSETS 890,202 1,168,658 2,150,999 2,951,507 3,483,755 4,170,690 4,931,623
LIABILITIES & EQUITY
Short-term Bank Loans - 139 298,797 - - - -
Trade Payables 98,644 155,313 192,776 175,019 186,892 225,706 261,025
Related Parties 84,324 31,139 29,615 19,597 53,795 42,003 47,683
4.52% 1.42% 1.24% 0.83% 2.00% 1.37% 1.36%
Third Parties 14,320 124,174 163,161 155,422 133,097 183,703 213,342
0.77% 5.65% 6.82% 6.55% 4.95% 5.99% 6.08%
Royalty Payable - - 28,736 9,459 10,763 12,264 14,042
0.00% 0.00% 1.20% 0.40% 0.40% 0.40% 0.40%
Taxes Payable 143,326 110,817 238,146 96,662 96,662 96,662 96,662
8% 5% 10% 4% 0.00% 0.00% 0.00%
Accrued Exp 17,876 55,508 19,440 37,827 39,615 49,088 48,095
0.96% 2.53% 0.81% 1.59% 1.47% 1.60% 1.37%
Sales Advances 179 35,246 960 98 11,146 15,803 8,547
0.01% 1.60% 0.04% 0.00% 0.41% 0.52% 0.24%
Other Payables 7,332 3,644 58,829 5,682 21,911 28,200 38,904
0.39% 0.17% 2.46% 0.24% 0.81% 0.92% 1.11%
T.CL 267,357.00 360,667.00 837,684.00 324,747.00 366,988.92 427,721.88 467,274.79
124
LAMPIRAN 17
Proyeksi Laporan Neraca PT Jamu dan Farmasi Sido Muncul Tbk 2014-2016
Skenario Pesimis (dalam jutaan rupiah keculai dinyatakan lain)
Pesimistic
Balance Sheet 2010 2011 2012 2013
2010 2011 2016
ASSETS
Cash 277,316 121,574 410,731 1,348,955 920,911 1,135,282 1,705,809
Time Deposit - - - 200,000 - - -
Investment - - - 61,816 - - -
Trade Receivables - net 167,102 207,937 260,923 329,975 328,055 363,828 404,481
AFDA 4,927 4,927 4,927 2,785 2,785.00 2,785.00 2,785.00
2.86% 2.31% 1.85% 0.84% 0.84% 0.84% 0.84%
Trade Receivables - gross 172,029 212,864 265,850 332,760 330,840 366,613 407,266
Other Receivables - net 235 180,641 665,766 132,000 440,909 488,584 542,763
AFDA - - - - - - -
Other Receivables - gross 235 180,641 665,766 132,000 440,909 488,584 542,763
Inventories 172,389 206,276 235,540 287,729 790,779 825,168 864,250
Prepaid Taxes 1,580 2,254 1,140 3,649 4,033 4,470 4,965
0.08% 0.10% 0.05% 0.15% 0.15% 0.15% 0.15%
Other CA 20,505 25,116 10,750 2,786 18,409 20,399 22,661
1.10% 1.14% 0.45% 0.12% 0.70% 0.70% 0.70%
T.CA 639,127 743,798 1,584,850 2,366,910 2,503,095 2,837,731 3,544,929
Down payment for the purchase of Fixes Assets 22,363 8,999 17,277 25,672 22,368 24,787 27,535
1.20% 0.41% 0.72% 1.08% 0.85% 0.85% 0.85%
Investment in Associates - 101,754 101,903 - 58,278 80,725 74,739
0% 5% 4% 0% 2% 3% 2%
Deferred Tax Assets 11,686 7,082 5,025 2,304 8,231 6,852 7,612
0.63% 0.32% 0.21% 0.10% 0.31% 0.24% 0.24%
PP&E - net 216,563 306,846 441,794 556,376 813,216 1,035,350 956,177
Acc Depre & Impairment 98,083 117,736 153,248 200,101 270,404 357,002 440,106
PP&E - gross 314,646 424,582 595,042 756,477 1,083,620 1,392,352 1,396,283
Investment - - - 60 66 73 82
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other NCA 463 179 150 185 225 249 277
0.02% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
T.NCA 251,075 424,860 566,149 584,597 902,384 1,148,037 1,066,423
T.ASSETS 890,202 1,168,658 2,150,999 2,951,507 3,405,479 3,985,768 4,611,352
LIABILITIES & EQUITY
Short-term Bank Loans - 139 298,797 - - - -
Trade Payables 98,644 155,313 192,776 175,019 182,171 213,943 240,066
Related Parties 84,324 31,139 29,615 19,597 52,436 39,814 43,854
4.52% 1.42% 1.24% 0.83% 2.00% 1.37% 1.36%
Third Parties 14,320 124,174 163,161 155,422 129,735 174,130 196,212
0.77% 5.65% 6.82% 6.55% 4.95% 5.99% 6.08%
Royalty Payable - - 28,736 9,459 10,491 11,625 12,914
0.00% 0.00% 1.20% 0.40% 0.40% 0.40% 0.40%
Taxes Payable 143,326 110,817 238,146 96,662 96,662 96,662 96,662
8% 5% 10% 4% 0.00% 0.00% 0.00%
Accrued Exp 17,876 55,508 19,440 37,827 38,614 46,529 44,233
0.96% 2.53% 0.81% 1.59% 1.47% 1.60% 1.37%
Sales Advances 179 35,246 960 98 10,864 14,979 7,861
0.01% 1.60% 0.04% 0.00% 0.41% 0.52% 0.24%
Other Payables 7,332 3,644 58,829 5,682 21,358 26,730 35,780
0.39% 0.17% 2.46% 0.24% 0.81% 0.92% 1.11%
T.CL 267,357.00 360,667.00 837,684.00 324,747.00 360,159.85 410,469.31 437,516.88
125
LAMPIRAN 18
Perhitungan Weighted Average Cost of Capital Pada Proyeksi Laporan Keuangan PT Jamu dan Farmasi Sido Muncul Tbk 2014-2016
Optimistic Neutral Pesimistic
WACC 2014 2015 2016 2014 2015 2016 2014 2015 2016
Cost of Debt 8.87% 8.87% 8.87% 8.87% 8.87% 8.87% 8.87% 8.87% 8.87%
Cost of Equity 15.24% 15.24% 15.24% 15.24% 15.24% 15.24% 15.24% 15.24% 15.24%
Tax Rate 30.33% 30.33% 30.33% 30.33% 30.33% 30.33% 30.33% 30.33% 30.33%
Debt Proportion 11.20% 10.91% 10.28% 11.21% 10.66% 9.80% 11.25% 10.70% 9.81%
Equity Proportion 88.80% 89.09% 89.72% 88.79% 89.34% 90.20% 88.75% 89.30% 90.19%
WACC 14.22% 14.25% 14.31% 14.22% 14.27% 14.35% 14.22% 14.27% 14.35%
126
LAMPIRAN 19
Valuasi Nilai Intrinsik Atau Harga Wajar Saham PT Jamu dan Farmasi Sido Muncul Tbk 2014-2016 Metode Free Cash Flow to the
Firm (FCFF) Skenario Optimis (dalam jutaan rupiah kecuali dinyatakan lain)
Optimistic
FCFF
2014 2015 2016 Terminal Value
EBIT 987,653 1,208,458 1,469,040
Tax 30.33% 30.33% 30.33%
EBIT *(1-Tax) 688,106 841,943 1,023,493
Change In Net Working Capital (882,285) (179,063) (240,171)
Depreciation & Amortization 70,303 86,598 83,103
Capital Expenditure 327,143 308,732 3,930
FCFF 1,313,552 798,872 1,342,837
Terminal Value 16,703,763
WACC 14.22% 14.25% 14.31% 14.31%
Present Value 1,149,999 612,045 899,131 11,184,436
127
LAMPIRAN 20
Valuasi Nilai Intrinsik Atau Harga Wajar Saham PT Jamu dan Farmasi Sido Muncul Tbk 2014-2016 Metode Free Cash Flow to the
Firm (FCFF) Skenario Netral (dalam jutaan rupiah kecuali dinyatakan lain)
Neutral
FCFF
2014 2015 2016 Terminal Value
EBIT 809,080 1,092,177 1,245,933
Tax 30.33% 30.33% 30.33%
EBIT *(1-Tax) 563,693 760,930 868,052
Change In Net Working Capital (841,694) (118,885) (151,347)
Depreciation & Amortization 70,303 86,598 83,103
Capital Expenditure 327,143 308,732 3,930
FCFF 1,148,548 657,680 1,098,573
Terminal Value 13,596,745
WACC 14.22% 14.27% 14.35% 14.35%
Present Value 1,005,549 503,667 734,750 9,093,810
128
LAMPIRAN 21
Valuasi Nilai Intrinsik Atau Harga Wajar Saham PT Jamu dan Farmasi Sido Muncul Tbk 2014-2016 Metode Free Cash Flow to the
Firm (FCFF) Skenario Netral (dalam jutaan rupiah kecuali dinyatakan lain)
Pesimistic
FCFF
2014 2015 2016 Terminal Value
EBIT 686,811 926,614 1,034,676
Tax 30.33% 30.33% 30.33%
EBIT *(1-Tax) 478,508 645,580 720,868
Change In Net Working Capital (817,861) (87,358) (109,259)
Depreciation & Amortization 70,303 86,598 83,103
Capital Expenditure 327,143 308,732 3,930
FCFF 1,039,529 510,804 909,300
Terminal Value 11,255,046
WACC 14.22% 14.27% 14.35% 14.35%
Present Value 910,132 391,211 608,171 7,527,761
129