Back to announcement
20230912_VOKS_Laporan Hasil Pemeringkatan_31409677_lamp1.pdf
Other Text extracted VOKSSource file signed link, expires in 15 minutes
Extracted text 4
Page 1
Rating Summary
September 11, 2023
PT Voksel Electric Tbk
Credit Rating(s) PEFINDO has affirmed its “idBBB” rating for PT Voksel Electric Tbk (VOKS) and its
General Obligation (GO) idBBB/Stable outstanding bond. The outlook for the corporate rating is “stable”. The rating reflects
Bond I idBBB VOKS’ strong market position, and the stable demand for electricity and
telecommunication sectors. The rating is constrained by its aggressive capital structure
and weak cash flow protection, concentrated customer base, as well as exposure to
the risk of fluctuating raw material prices.
Rating Period
September 7, 2023 – September 1, 2024 We may raise the rating if VOKS significantly strengthens its EBITDA and profitability
indicators, as well as diversifies its customer profile and product mix on a sustained
basis. It must be accompanied by persistently improving capital structure and cash
Published Rating History
flow protection measures. The rating may be lowered if its revenue and EBITDA
DEC 2022 idBBB/Stable
significantly fall short of the targets or if it accumulates a substantial debt that may
SEP 2022 idBBB/C.W.Negative
impair its credit profile. The rating may also be under pressure if PEFINDO views a
SEP 2021 idBBB+/Stable
potential failure for VOKS to execute its refinancing plan for its maturing bond on
SEP 2020 idA-/Negative
November 11, 2023.
JUN 2020 idA-/Negative
Established in 1971, VOKS manufactures electricity and telecommunications cables. It
has been listed on the Indonesia Stock Exchange since 1990. As of June 30, 2023, its
shareholders consisted of DBS Vickers (Hong Kong) Limited A/C Hengtong Optic –
Electric International Co, Ltd (30.08%); SWCC Showa Cable Systems Co, Ltd (10.02%);
Low Tuck Kwong (7.93%); and others including public (51.97%).
Rating Definition Financial Highlights
An obligor rated idBBB has an adequate capacity to As of/for the year ended Jun-2023 Dec-2022 Dec-2021 Dec-2020
meet its long-term financial commitments relative to
(Unaudited) (Audited) (Audited) (Audited)
those of other Indonesian obligors. However, adverse
Total adjusted assets [IDR bn] 2,803.3 2,665.6 2,893.2 2,915.6
economic conditions or changing circumstances are
Total adjusted debt [IDR bn] 1,019.0 865.5 1,217.4 1,054.3
more likely to weaken its capacity to meet its financial
commitments. Total adjusted equity [IDR bn] 720.0 718.7 905.8 1,112.1
Total sales [IDR bn] 1,356.1 2,628.6 1,710.1 1,834.2
EBITDA [IDR bn] 63.4 (31.0) (20.9) 202.1
Net income after MI [IDR bn] 2.7 (191.0) (210.8) 2.8
EBITDA margin [%] 4.7 (1.2) (1.2) 11.0
Adjusted debt/EBITDA [X] *8.0 (27.9) (58.3) 5.2
Adjusted debt/adjusted equity [X] 1.4 1.2 1.3 0.9
FFO/adjusted debt [%] *3.6 (16.3) (10.9) 9.1
EBITDA/IFCCI [X] 1.4 (0.3) (0.2) 1.8
USD exchange rate [IDR/USD] 15,026 15,731 14,269 14,105
FFO = EBITDA – IFCCI + Interest Income – Current Tax Expense
EBITDA = Operating Profit + Depreciation Expense + Amortization Expense
Contact Analysts: IFCCI = Gross Interest Expense + Other Financial Charges + Capitalized Interest; (FX Loss not included)
MI= Minority Interest *annualized
aishantya@pefindo.co.id
fahrinaldi.akbar@pefindo.co.id The above ratios have been computed based on information from the company and published accounts. Where applicable, some items have
been reclassified according to PEFINDO’s definitions.
http://www.pefindo.com 1/4 September 2023
Page 2
Rating Summary
September 11, 2023
DISCLAIMER
The rating contained in this report or publication is the opinion of PT Pemeringkat Efek Indonesia (PEFINDO) given based on the rating result on the date the rating
was made. The rating is a forward-looking opinion regarding the rated party’s capability to meet its financial obligations fully and on time, based on assumptions
made at the time of rating. The rating is not a recommendation for investors to make investment decisions (whether the decision is to buy, sell, or hold any debt
securities based on or related to the rating or other investment decisions) and/or an opinion on the fairness value of debt securities and/or the value of the entity
assigned a rating by PEFINDO. All the data and information needed in the rating process are obtained from the party requesting the rating, which are considered
reliable in conveying the accuracy and correctness of the data and information, as well as from other sources deemed reliable. PEFINDO does not conduct audits,
due diligence, or independent verifications of every information and data received and used as basis in the rating process. PEFINDO does not take any responsibility
for the truth, completeness, timeliness, and accuracy of the information and data referred to. The accuracy and correctness of the information and data are fully the
responsibility of the parties providing them. PEFINDO and every of its member of the Board of Directors, Commissioners, Shareholders and Employees are not
responsible to any party for losses, costs and expenses suffered or that arise as a result of the use of the contents and/or information in this rating report or publication,
either directly or indirectly. PEFINDO generally receives fees for its rating services from parties who request the ratings, and PEFINDO discloses its rating fees prior to
the rating assignment. PEFINDO has a commitment in the form of policies and procedures to maintain objectivity, integrity, and independence in the rating process.
PEFINDO also has a “Code of Conduct” to avoid conflicts of interest in the rating process. Ratings may change in the future due to events that were not anticipated
at the time they were first assigned. PEFINDO has the right to withdraw ratings if the data and information received are determined to be inadequate and/or the rated
company does not fulfill its obligations to PEFINDO. For ratings that received approval for publication from the rated party, PEFINDO has the right to publish the
ratings and analysis in its reports or publication, and publish the results of the review of the published ratings, both periodically and specifically in case there are
material facts or important events that could affect the previous ratings. Reproduction of the contents of this publication, in full or in part, requires written approval
from PEFINDO. PEFINDO is not responsible for publications by other parties of contents related to the ratings given by PEFINDO.
http://www.pefindo.com 2/4 September 2023
Page 3
Ikhtisar Peringkat
11 September 2023
PT Voksel Electric Tbk
Credit Rating(s) PEFINDO menegaskan peringkat “idBBB” kepada PT Voksel Electric Tbk (VOKS) dan
General Obligation (GO) idBBB/Stable obligasi yang masih beredar. Prospek untuk peringkat Perusahaan adalah “stabil”.
Bond I idBBB Peringkat mencerminkan posisi pasar VOKS yang kuat, dan permintaan yang stabil di
sektor ketenagalistrikan dan telekomunikasi. Peringkat dibatasi oleh struktur
permodalan yang agresif dan proteksi arus kas yang lemah, basis pelanggan yang
Rating Period terkonsentrasi serta eksposur terhadap risiko fluktuasi harga bahan baku.
September 7, 2023 – September 1, 2024
Kami dapat menaikkan peringkat jika VOKS secara signifikan memperkuat indikator
EBITDA dan profitabilitasnya, serta memperluas profil nasabah dan bauran produk
Published Rating History
secara berkelanjutan. Hal ini juga harus disertai dengan perbaikan struktur
DEC 2022 idBBB/Stable
permodalan dan perlindungan arus kas secara konsisten. Peringkat dapat diturunkan
SEP 2022 idBBB/C.W.Negative
jika Perusahaan tidak dapat mencapai target pendapatan dan EBITDA secara
SEP 2021 idBBB+/Stable
signifikan atau jika VOKS menarik utang yang substansial dan mengakibatkan
SEP 2020 idA-/Negative
pelemahan profil kredit. Peringkat juga dapat berada dalam tekanan jika PEFINDO
JUN 2020 idA-/Negative
melihat adanya potensi ketidakmampuan VOKS dalam merealisasikan rencana
pembiayaan kembali obligasi yang akan jatuh tempo pada 11 November 2023.
Didirikan pada 1971, VOKS memproduksi kabel listrik dan kabel telekomunikasi.
Perusahaan terdaftar di Bursa Efek Indonesia sejak 1990. Pada 30 September 2023,
pemegang saham adalah DBS Vickers (Hong Kong) Limited A/C Hengtong Optic –
Electric International Co, Ltd. (30,08%), SWCC Showa Cable Systems Co, Ltd. (10,02%),
Low Tuck Kwong (7,93%), dan lainnya termasuk publik. (51,97%).
Rating Definition Financial Highlights
Obligor dengan peringkat idBBB memiliki
As of/for the year ended Jun-2023 Dec-2022 Dec-2021 Dec-2020
kemampuan yang memadai dibandingkan obligor
(Unaudited) (Audited) (Audited) (Audited)
Indonesia lainnya untuk memenuhi komitmen
Total adjusted assets [IDR bn] 2,803.3 2,665.6 2,893.2 2,915.6
keuangan jangka panjangnya. Walaupun demikian,
Total adjusted debt [IDR bn] 1,019.0 865.5 1,217.4 1,054.3
kemampuan obligor lebih mungkin akan
Total adjusted equity [IDR bn] 720.0 718.7 905.8 1,112.1
terpengaruh oleh perubahan buruk keadaan dan
Total sales [IDR bn] 1,356.1 2,628.6 1,710.1 1,834.2
kondisi ekonomi.
EBITDA [IDR bn] 63.4 (31.0) (20.9) 202.1
Net income after MI [IDR bn] 2.7 (191.0) (210.8) 2.8
EBITDA margin [%] 4.7 (1.2) (1.2) 11.0
Adjusted debt/EBITDA [X] *8.0 (27.9) (58.3) 5.2
Adjusted debt/adjusted equity [X] 1.4 1.2 1.3 0.9
FFO/adjusted debt [%] *3.6 (16.3) (10.9) 9.1
EBITDA/IFCCI [X] 1.4 (0.3) (0.2) 1.8
USD exchange rate [IDR/USD] 15,026 15,731 14,269 14,105
FFO = EBITDA – IFCCI + Interest Income – Current Tax Expense
EBITDA = Operating Profit + Depreciation Expense + Amortization Expense
IFCCI = Gross Interest Expense + Other Financial Charges + Capitalized Interest; (FX Loss not included)
Contact Analysts: MI= Minority Interest *annualized
aishantya@pefindo.co.id The above ratios have been computed based on information from the company and published accounts. Where applicable, some items have
fahrinaldi.akbar@pefindo.co.id been reclassified according to PEFINDO’s definitions.
http://www.pefindo.com 3/4 September 2023
Page 4
Ikhtisar Peringkat
11 September 2023
DISCLAIMER
Peringkat yang dimuat dalam laporan atau publikasi ini adalah pendapat PT Pemeringkat Efek Indonesia (PEFINDO) yang diberikan berdasarkan hasil
pemeringkatan pada saat tanggal dibuatnya peringkat. Peringkat merupakan opini ke depan mengenai kemampuan pihak yang diperingkat dalam memenuhi
kewajiban finansialnya secara penuh dan tepat waktu, berdasarkan asumsi yang dibuat saat pemberian peringkat. Peringkat bukan merupakan rekomendasi bagi
pemodal untuk mengambil keputusan investasi (baik keputusan untuk membeli, menjual, atau menahan efek utang apapun yang diterbitkan berdasarkan atau
berhubungan dengan peringkat atau keputusan investasi lainnya) dan/atau opini atas nilai kewajaran efek utang dan/atau nilai entitas yang diberikan peringkat
oleh PEFINDO. Semua data dan informasi yang diperlukan dalam proses pemeringkatan diperoleh dari pihak yang meminta pemeringkatan yang dianggap dapat
dipercaya keakuratan dan kebenarannya dan dari sumber lain yang dianggap dapat diandalkan. PEFINDO tidak melakukan audit, uji tuntas, atau verifikasi secara
independen dari setiap informasi dan data yang diterima dan digunakan sebagai dasar dalam proses pemeringkatan. PEFINDO tidak bertanggung jawab atas
kebenaran, kelengkapan, ketepatan waktu, dan keakuratan informasi dan data yang dimaksud. Keakuratan dan kebenaran informasi dan data menjadi tanggung
jawab sepenuhnya dari pihak yang memberikan informasi dan data yang dimaksud. PEFINDO dan setiap anggota Direksi, Komisaris, Pemegang Saham, serta
Karyawannya tidak bertanggung jawab kepada pihak manapun atas segala kerugian, biaya-biaya dan pengeluaran yang diderita atau timbul sebagai akibat
penggunaan isi dan/atau informasi dalam laporan atau publikasi ini, baik secara langsung maupun tidak langsung. PEFINDO menerima imbalan untuk jasa
pemeringkatan umumnya dari pihak yang meminta dilakukannya jasa pemeringkatan, dan PEFINDO sudah menginformasikan biaya pemeringkatan sebelum
penetapan peringkat. PEFINDO memiliki komitmen dalam bentuk kebijakan dan prosedur untuk menjaga obyektivitas, integritas, dan independensi dalam proses
pemeringkatan. PEFINDO juga memiliki code of conduct untuk menghindari benturan kepentingan dalam proses pemeringkatan. Peringkat bisa berubah di masa
depan karena peristiwa yang belum diantisipasi sebelumnya pada saat peringkat diberikan pertama kali. PEFINDO berhak menarik peringkat jika data dan informasi
yang diterima tidak memadai dan/atau perusahaan yang diperingkat tidak memenuhi kewajibannya kepada PEFINDO. Atas peringkat yang sudah mendapat
persetujuan publikasi dari pihak yang diperingkat, PEFINDO berhak untuk mempublikasi peringkat dan analisisnya dalam laporan atau publikasi ini serta
mempublikasikan hasil kaji ulang terhadap peringkat yang telah dipublikasikan, baik secara berkala maupun secara khusus dalam hal terdapat fakta material atau
kejadian penting yang dapat mempengaruhi hasil pemeringkatan sebelumnya. Reproduksi isi publikasi ini, secara penuh atau sebagian, harus mendapat
persetujuan tertulis dari PEFINDO. PEFINDO tidak bertanggung jawab atas publikasi yang dilakukan oleh pihak lain terkait peringkat yang diberikan oleh PEFINDO.
http://www.pefindo.com 4/4 September 2023
Names mentioned 0 people and organisations named in the text · linked when the evidence is strong
The name pass has not read this document yet.
Extraction attempts how the parser did, and what it refused
Nothing structured was extracted from this document — the attempts below say why.
No extraction attempted yet.