PERUSAHAAN YANG TERDAFTAR DI SUB SEKTOR FARMASI (UPDATE 18 JANUARI 2020)

*Sumber : [Link]
Kriteria
No. Emiten Nama Perusahaan
1 2 3
1 DVLA Darya Varia Laboratorium Tbk ✓ ✓ ✓
2 INAF Indofarma Tbk ✓ ✓ ✓
3 KAEF Kimia Farma Tbk ✓ ✓ ✓
4 KLBF Kalbe Farma Tbk ✓ ✓ ✓
5 MERK Merck Tbk ✓ ✓ ✓
6 PEHA Phapros Tbk ✓ X -
7 PYFA Pyridam Farma Tbk ✓ ✓ ✓
8 SCPI Merck Sharp Dohme Pharma Tbk ✓ ✓ ✓
9 SIDO Industri Jamu dan Farmasi Sido Muncul Tbk ✓ ✓ ✓
10 TSPC Tempo Scan Pacific Tbk ✓ ✓ ✓
11 SQBI Taisho Pharmaceutical Indonesia Tbk ✓ ✓ X

*SQBI (delisting 21 maret 2018)

PEHA laporan keuangan tidak lengkap
RI 2020)
armasi/
eria Laporan Keuangan : Kriteria 2 Tabulasi
4 2014 2015 2016 2017 2018 No. Emiten Tahun X1
✓ ✓ ✓ ✓ ✓ ✓ 1 DVLA 2014 0.59
✓ ✓ ✓ ✓ ✓ ✓ 2015 0.54
✓ ✓ ✓ ✓ ✓ ✓ 2016 0.45
✓ ✓ ✓ ✓ ✓ ✓ 2017 0.45
✓ ✓ ✓ ✓ ✓ ✓ 2018 0.47
- - - - - - 2 INAF 2014 0.10
✓ ✓ ✓ ✓ ✓ ✓ 2015 0.14
✓ ✓ ✓ ✓ ✓ ✓ 2016 0.10
✓ ✓ ✓ ✓ ✓ ✓ 2017 0.02
✓ ✓ ✓ ✓ ✓ ✓ 2018 0.03
- 3 KAEF 2014 0.40
2015 0.29
2016 0.26
2017 0.21
2018 0.17
4 KLBF 2014 0.46
2015 0.47
2016 1.39
2017 0.47
2018 0.46
5 MERK 2014 0.65
2015 0.55
2016 0.52
2017 0.45
2018 0.21
6 PYFA 2014 0.17
2015 0.23
2016 0.27
2017 0.35
2018 0.31
7 SCPI 2014 0.47
2015 0.38
2016 0.67
2017 0.18
2018 0.52
8 SIDO 2014 0.60
2015 0.54
2016 0.53
2017 0.45
 2018 0.35
9 TSPC 2014 0.44
2015 0.42
2016 0.41
2017 0.41
2018 0.39
Tabulasi Data
X2 X3 X4 X5 Y
0.07 0.09 3.22 0.89 3.91
0.08 0.10 2.42 0.95 3.51
0.10 0.14 2.39 0.95 3.53
0.10 0.14 2.13 0.96 3.37
0.12 0.16 2.49 1.01 3.77
0.00 0.01 2.05 0.47 1.85
0.01 0.02 1.85 0.45 1.80
0.01 0.01 1.18 0.43 1.29
-0.03 -0.04 0.52 1.07 1.25
-0.02 -0.02 0.53 1.10 1.36
0.08 0.12 1.57 1.52 3.43
0.08 0.11 1.49 1.42 3.15
0.06 0.10 0.97 1.26 2.56
0.05 0.09 0.73 1.03 2.08
0.04 0.08 0.55 0.81 1.67
0.17 0.22 3.65 1.40 5.11
0.15 0.20 3.97 1.31 5.11
0.45 0.59 4.51 3.71 10.66
0.15 0.20 5.10 1.21 5.69
0.14 0.18 5.36 1.16 5.73
0.25 0.29 3.40 1.20 5.32
0.22 0.30 2.82 1.53 5.19
0.21 0.29 3.61 1.39 5.43
0.17 0.05 2.66 1.37 3.91
0.92 0.04 0.70 0.48 2.57
0.02 0.02 1.27 1.29 2.36
0.02 0.03 1.72 1.36 2.79
0.03 0.04 1.71 1.30 2.83
0.04 0.06 2.15 1.40 3.37
0.05 0.06 1.75 1.34 3.02
-0.02 -0.01 0.03 0.26 0.78
0.02 0.03 0.00 0.51 1.12
0.10 0.16 0.31 1.72 3.37
0.09 0.13 0.36 1.61 2.62
0.08 0.12 0.44 1.35 2.73
0.15 0.19 13.46 0.78 10.42
0.16 0.20 13.14 0.79 10.21
0.16 0.21 12.00 0.86 9.61
0.17 0.22 11.04 0.81 8.93
0.20 0.26 0.67 0.83 2.79
0.10 0.13 2.83 1.34 4.16
0.08 0.11 2.23 1.30 3.63
0.08 0.11 2.38 1.39 3.79
0.07 0.10 2.16 1.29 3.51
0.07 0.09 2.23 1.28 3.49
 X1 X2 X3
Z=
1.2 1.4 3.3

Modal Kerja
Total aset
Current Asset Current Liabilities = Total MK
1,241,239,780 925,293,721 188,297,347 736,996,374
1,376,278,237 1,043,830,034 296,298,118 747,531,916
1,531,365,558 1,068,967,094 374,427,510 694,539,584
1,640,886,147 1,175,655,601 441,622,865 734,032,736
1,682,821,739 1,203,372,372 416,537,366 786,835,006
885,717,307,216 341,714,967,823 250,680,183,689 91,034,784,134
921,548,277,156 379,702,125,519 247,547,130,176 132,154,995,343
1,126,524,736,436 550,755,405,712 439,697,556,730 111,057,848,982
1,529,874,782,290 930,982,222,120 893,289,027,427 37,693,194,693
1,442,350,608,575 867,493,107,334 827,237,832,766 40,255,274,568
2,968,184,626,297 2,040,430,857,906 854,811,681,427 1,185,619,176,479
3,434,879,313,034 2,100,921,793,619 1,092,623,765,562 1,008,298,028,057
4,612,562,541,064 2,906,737,458,288 1,696,208,867,581 1,210,528,590,707
6,096,148,972,533 3,662,090,215,984 2,369,507,448,768 1,292,582,767,216
9,460,427,317,681 5,369,546,726,061 3,774,304,481,466 1,595,242,244,595
12,439,267,396,015 8,120,805,370,192 2,385,920,172,489 5,734,885,197,703
13,696,417,381,439 8,748,491,608,702 2,365,880,490,863 6,382,611,117,839
5,226,009,210,657 9,572,529,767,897 2,317,161,787,100 7,255,367,980,797
16,616,239,416,335 10,042,738,649,964 2,227,336,011,715 7,815,402,638,249
18,146,206,145,369 10,648,288,386,726 2,286,167,471,594 8,362,120,915,132
716,599,526 595,338,719 129,820,145 465,518,574
641,646,818 483,679,971 132,435,895 351,244,076
743,934,894 508,615,377 120,622,129 387,993,248
847,006,544 569,889,512 184,971,088 384,918,424
1,263,113,689 973,309,659 709,437,157 263,872,502
172,736,624,689 78,077,523,686 47,994,726,116 30,082,797,570
159,951,537,229 72,745,997,374 36,534,059,349 36,211,938,025
167,062,795,608 83,106,443,468 37,933,579,448 45,172,864,020
159,563,931,041 78,364,312,306 22,245,115,479 56,119,196,827
187,057,163,854 91,387,136,759 33,141,647,397 58,245,489,362
1,317,314,768 1,052,936,823 429,723,053 623,213,770
1,901,502,353 1,639,385,673 908,775,201 730,610,472
1,393,083,772 1,144,723,804 214,416,021 930,307,783
1,354,104,356 1,098,244,680 848,450,095 249,794,585
1,635,702,779 1,343,319,687 499,413,906 843,905,781
2,820,273 1,860,438 181,431 1,679,007
2,796,111 1,707,439 184,060 1,523,379
2,987,614 1,794,125 215,686 1,578,439
3,158,198 1,628,901 208,507 1,420,394
 3,337,628 1,547,666 368,380 1,179,286
5,592,730,492,960 3,714,700,991,066 1,237,332,206,210 2,477,368,784,856
6,284,729,099,203 4,304,922,144,352 1,696,486,657,073 2,608,435,487,279
6,585,807,349,438 4,385,083,916,291 1,653,413,220,121 2,731,670,696,170
7,434,900,309,021 5,049,363,864,387 2,002,621,403,597 3,046,742,460,790
7,869,975,060,326 5,130,662,268,849 2,039,075,034,339 3,091,587,234,510
 X4 X5
0.6 1.0

Laba Ditahan EBIT Total Ekuitas Nilai Total Hutang

81,597,761 106,757,491 947,454,725 293,785,055
107,894,430 144,437,708 973,517,334 402,760,903
152,083,400 214,417,056 1,079,579,612 451,785,946
162,249,293 226,147,921 1,116,300,069 524,586,078
200,651,968 272,843,904 1,200,261,863 482,559,876
2,402,407,449 7,010,708,334 595,765,961,140 289,951,346,076
8,296,425,426 14,086,784,417 598,417,323,667 323,130,953,489
8,157,014,418 8,022,977,499 608,660,586,736 517,864,149,699
(46,284,759,301) (56,816,969,124) 526,409,897,704 1,003,464,884,586
(32,736,482,313) (25,298,215,466) 496,646,859,858 945,703,748,717
236,531,070,864 342,480,745,051 1,811,143,949,913 1,157,040,676,384
265,549,762,082 391,046,821,297 2,056,559,640,523 1,378,319,672,511
271,597,947,663 442,824,103,843 2,271,407,409,194 2,341,155,131,870
331,707,917,461 535,661,371,401 2,572,520,755,128 3,523,628,217,406
401,792,808,948 765,017,358,119 3,356,459,729,851 6,103,967,587,830
2,122,677,647,816 2,765,593,462,800 9,764,101,018,423 2,675,166,377,592
2,057,694,281,873 2,720,881,244,459 10,938,285,985,269 2,758,131,396,170
2,350,884,933,551 3,091,188,460,230 12,463,847,141,085 2,762,162,069,572
2,453,251,410,604 3,241,186,725,992 13,894,031,782,689 2,722,207,633,646
2,497,261,964,757 3,306,399,669,021 15,294,594,796,354 2,851,611,349,015
181,472,234 205,058,431 553,690,856 162,908,670
142,545,462 193,940,841 473,543,282 168,103,536
153,842,847 214,916,161 582,672,469 161,262,425
144,677,294 41,895,576 615,437,441 231,569,103
1,163,324,165 50,208,396 518,280,401 744,833,288
2,657,665,405 4,206,712,519 96,558,938,621 76,177,686,068
3,087,104,465 4,554,931,095 101,222,059,197 58,729,478,032
5,146,317,041 7,053,407,169 105,508,790,427 61,554,005,181
7,127,402,168 9,599,280,773 108,856,000,711 50,707,930,330
8,447,447,988 11,317,263,776 118,927,560,800 68,129,603,054
(20,616,418) (19,347,390) 43,856,772 1,361,171,540
43,029,967 65,009,791 826,805 1,902,329,159
134,727,271 223,074,487 357,150,110 1,158,814,947
122,515,010 180,641,570 357,150,110 996,954,246
127,091,642 193,103,981 502405327 1,133,297,452
417,511 548,742 2,625,180 195,093
437,475 560,399 2,598,314 197,797
480,525 629,082 2,757,885 229,729
533,799 681,889 2,895,865 262,333
 663,849 867,837 2,902,614 4,354,014
585,790,816,012 742,732,619,498 4,132,338,998,550 1,460,391,494,410
529,218,651,807 707,110,932,867 4,337,140,975,120 1,947,588,124,083
545,493,536,262 718,958,200,369 4,635,273,142,692 1,950,534,206,746
557,339,581,996 744,090,262,873 5,082,008,409,145 2,352,891,899,876
540,378,145,887 727,700,178,905 5,432,848,070,494 2,437,126,989,832
 Penjualan
1,103,821,775
1,306,098,136
1,451,356,680
1,575,647,308
1,699,657,296
413,471,530,908
417,908,533,886
486,769,208,671
1,631,317,499,096
1,592,979,941,258
4,521,024,379,759
4,860,371,483,524
5,811,502,656,431
6,255,312,383,294
7,636,245,960,236
17,368,532,547,558
17,887,464,223,321
19,374,230,957,505
20,182,120,166,616
21,074,306,186,027
863,207,535
983,446,471
1,034,806,890
1,156,648,155
611,958,076
222,302,407,528
217,843,921,422
216,951,583,953
223,002,490,278
250,445,853,364
347,834,959
976,069,498
2,399,834,508
2,184,623,635
2,205,541,657
2,197,907
2,218,536
2,561,806
2,573,840
 2,763,292
7,512,115,037,587
8,181,481,867,179
9,138,238,993,842
9,565,462,045,199
10,088,118,830,780