OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
PBRX56

Pan Brothers Tbk PT

Apparel & AccessoriesVerified

The company's capital structure is highly leveraged, with total liabilities of $384.2 million and total equity of -$93.2 million, resulting in a debt-to-equity ratio of -3.61. Liquidity is constrained, as evidenced by a current ratio of 1.02 and negative free cash flow of -$437.1 million. The negative net cash position after subtracting total debt further highlights the company's liquidity challenges. Profitability is severely underperforming, with a net loss of $436.7 million and an operating loss of $129.9 million. Return on equity is 4.69, but this is misleading due to the negative equity base. Return on assets is -1.50%, indicating poor asset utilization. These metrics fall well below the industry median for profitability and returns, suggesting operational inefficiencies and potential market share erosion. The company's revenue is concentrated in a single geographic market, with no disclosed segment breakdown, making it difficult to assess diversification. This lack of geographic or product diversification increases exposure to regional economic downturns and shifts in consumer demand. Growth trajectory is negative, with a reported revenue of $66.7 million. Analyst estimates for the current fiscal year align with the reported revenue, but no forward-looking guidance is available to assess future performance. The absence of capital expenditure and positive operating cash flow further limits the company's ability to invest in growth initiatives. Risk factors include high liquidity risk due to negative free cash flow and a current ratio near 1.0. The risk assessment indicates a low probability of dilution, but the company's negative equity and high debt levels could necessitate equity issuance in the near term. No recent filings or transcripts are available to provide additional context on the company's strategic direction or risk mitigation efforts.

30-day price · PBRX-6.00 (-14.3%)
Low$32.00High$42.00Close$36.00As of12 May, 00:00 UTC
Profile
CompanyPan Brothers Tbk PT
TickerPBRX.JK
SectorConsumer Cyclicals
BusinessCyclical Consumer Products
Industry groupCyclical Consumer Products
IndustryApparel & Accessories
AI analysis

Business. Pan Brothers Tbk PT operates in the Apparel & Accessories industry, manufacturing and distributing clothing and related products, primarily generating revenue through retail sales and wholesale distribution.

Classification. The company is classified under the Consumer Cyclicals economic sector, Cyclical Consumer Products business sector, and Apparel & Accessories industry, with a classification confidence of 0.92 based on verified market data.

The company's capital structure is highly leveraged, with total liabilities of $384.2 million and total equity of -$93.2 million, resulting in a debt-to-equity ratio of -3.61. Liquidity is constrained, as evidenced by a current ratio of 1.02 and negative free cash flow of -$437.1 million. The negative net cash position after subtracting total debt further highlights the company's liquidity challenges. Profitability is severely underperforming, with a net loss of $436.7 million and an operating loss of $129.9 million. Return on equity is 4.69, but this is misleading due to the negative equity base. Return on assets is -1.50%, indicating poor asset utilization. These metrics fall well below the industry median for profitability and returns, suggesting operational inefficiencies and potential market share erosion. The company's revenue is concentrated in a single geographic market, with no disclosed segment breakdown, making it difficult to assess diversification. This lack of geographic or product diversification increases exposure to regional economic downturns and shifts in consumer demand. Growth trajectory is negative, with a reported revenue of $66.7 million. Analyst estimates for the current fiscal year align with the reported revenue, but no forward-looking guidance is available to assess future performance. The absence of capital expenditure and positive operating cash flow further limits the company's ability to invest in growth initiatives. Risk factors include high liquidity risk due to negative free cash flow and a current ratio near 1.0. The risk assessment indicates a low probability of dilution, but the company's negative equity and high debt levels could necessitate equity issuance in the near term. No recent filings or transcripts are available to provide additional context on the company's strategic direction or risk mitigation efforts.
Key takeaways
  • The company is operating at a significant net loss, with a net income of -$436.7 million.
  • Liquidity is constrained, with a current ratio of 1.02 and negative free cash flow.
  • Profitability metrics are poor, with a return on assets of -1.50%.
  • The company's capital structure is highly leveraged, with a debt-to-equity ratio of -3.61.
  • There is no disclosed segment or geographic diversification, increasing exposure to regional risks.
  • --
  • # RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyUSD
Revenue$66.7M
Gross profit-$476.7k
Operating income-$129.9M
Net income-$436.7M
R&D
SG&A
D&A
SBC
Operating cash flow-$14.5M
CapEx-$384.9k
Free cash flow-$437.1M
Total assets$291.0M
Total liabilities$384.2M
Total equity-$93.2M
Cash & equivalents
Long-term debt$336.5M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY-4$689.4M$39.8M$16.1M$24.3M
FY-3$690.0M$34.5M$3.7M$10.3M
FY-2$581.6M$24.9M-$1.2M$350.9k
FY-1$319.9M-$418.5M-$448.3M-$450.8M
FY0$273.3M$95.9M$26.2M$24.1M
PeriodGross %Op %Net %FCF %
FY-4
FY-3
FY-2
FY-1
FY0
PeriodAssetsEquityCashDebt
FY-4$696.6M$293.5M
FY-3$724.6M$344.6M
FY-2$696.8M$343.5M
FY-1$257.6M-$103.6M
FY0$208.9M$79.3M
PeriodOCFCapExFCFSBC
FY-4-$3.4M-$4.4M$24.3M
FY-3$13.8M-$3.1M$10.3M
FY-2-$30.4M-$5.0M$350.9k
FY-1-$4.6M-$1.0M-$450.8M
FY0-$302.2k-$5.2M$24.1M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ-7$66.7M-$129.9M-$436.7M-$437.1M
FQ-6$87.6M$4.5M-$7.1M-$4.5M
FQ-5$73.4M-$4.9M-$4.6M-$11.1M
FQ-4$51.8M-$1.9M$94.6M$96.1M
FQ-3$68.3M$258.5k-$17.6k-$1.3M
FQ-2$82.2M$638.6k-$671.7k-$4.6M
FQ-1$71.0M-$5.6M-$67.7M-$66.0M
FQ0$57.1M-$654.4k-$1.7M-$838.6k
PeriodGross %Op %Net %FCF %
FQ-7
FQ-6
FQ-5
FQ-4
FQ-3
FQ-2
FQ-1
FQ0
PeriodAssetsEquityCashDebt
FQ-7$291.0M-$93.2M
FQ-6$286.4M-$100.3M
FQ-5$257.6M-$103.6M
FQ-4$255.3M$147.3M
FQ-3$263.0M$147.3M
FQ-2$254.5M$146.6M
FQ-1$208.9M$79.3M
FQ0$213.6M$79.0M
PeriodOCFCapExFCFSBC
FQ-7-$14.5M-$384.9k-$437.1M
FQ-6-$12.1M-$423.5k-$4.5M
FQ-5-$4.6M-$1.0M-$11.1M
FQ-4-$8.5M-$397.9k$96.1M
FQ-3-$6.7M-$1.5M-$1.3M
FQ-2$622.3k-$4.4M-$4.6M
FQ-1-$302.2k-$5.2M-$66.0M
FQ0$85.6k-$1.3M-$838.6k
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book-$93.2M
Net cash-$336.5M
Current ratio1.0
Debt/Equity-3.6
ROA-1.5%
ROE4.7%
Cash conversion3.0%
CapEx/Revenue-0.6%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Apparel & Accessories · cohort 419 companies
MetricPBRXActivity
Op margin-194.6%5.0% medp25 -0.5% · p75 9.4%bottom quartile
Net margin-654.2%3.7% medp25 -0.3% · p75 7.5%bottom quartile
Gross margin-0.7%32.5% medp25 19.2% · p75 53.5%bottom quartile
CapEx / revenue-0.6%-2.2% medp25 -5.0% · p75 -0.9%top quartile
Debt / equity-361.0%25.2% medp25 6.2% · p75 71.8%bottom quartile
Observations
IR observations
Last actual EPS0.00 USD
Last actual revenue418,575,000 USD
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-13 00:50 UTC#86d4cb2c
Market quoteclose USD 32.00 · shares 21.48B diluted
no public URL
2026-05-10 02:17 UTC#971aec43
Source: analysis-pipeline (hybrid)Generated: 2026-05-28 22:28 UTCJob: a17d2b51