Bank Central Asia BBCA IJ - Buy - Solid YTD Jul-24 results
BBCA’s bank-only Jul-24 earnings of IDR4.9tr (+1% m-m / +17% y-y) brings YTD Jul-24 headline profit to
ARTO released its 1H25 results on 24 July, which we believe were solid. Despite a still challenging macroeconomic environment amid tight liquidity as well as soft purchasing power and/or economic trajectory, the bank reported 2Q25 profit of IDR67bn (+11% q-q; +136% y-y), bringing YTD 1H25 NP to IDR127bn, accounting for ~42% of our FY25F profit projections. The bank’s solid performance was primarily driven by improved collaboration between the bank and its loan channelling partners. Going forward, ARTO will focus on four key points: optimize existing strategic partnerships, start lending directly to customers, launch wealth management products and upgrade the Jago app with AI, according to management.
For the remaining part of 2025F, we think challenges for Bank Jago will persist, among which is asset quality, where of late we have seen a decline in savings rates at the mass market segments. Moreover, we think a gradual reduction in the lending rate cap for fintechs (they are lending partners for digital banks) could impact the bank’s overall earnings. We believe this could be detrimental to the survivability of many fintechs and tighten future underwriting of loans. We also think loan growth will slow down for digital banks.
2Q25 results summary
Net interest income (NII) stood at IDR575bn (-3% q-q; +58% y-y), bringing 1H25 NII to IDR1.2tn (+65% y-y) – accounting for ~46% of our FY25 projections. PPOP reached IDR271bn (-10% q-q; +173% y-y), bringing 1H25 PPOP to IDR572bn (+218% y-y) – accounting for ~42% of our FY25F projections. These solid operating results resulted in lower cost ratios (CIR) of 60.2% vs. 77.2% in 2Q24 and 63.3% in 4Q24. Consequently, profit increased to IDR67bn (+11% q-q; +136% y-y), bringing 1H25 NP to IDR127bn (+154% y-y) – accounting for ~42% of our FY25F profit projection.
On the balance sheet, ARTO reported deposits and loans growth of IDR22.4tn (+5% q-q; +52% y-y) and IDR21.4tn (+6% q-q; +37% y-y), respectively. This resulted in LDR of 95.6% (down from 105.8% in 2Q24). Growth in deposits primarily came from Time Deposits (+11% q-q; +91% y-y). CASA also showed improvement with current accounts (-11% q-q; +10% y-y) and savings accounts (+10% q-q / +45% y-y), respectively. This resulted in a CASA ratio of 51.0% for 2Q25 (down from 61.0% in 2Q24).
Valuation and risks
We derive our TP based on a target PEG ratio of 1.0x. Using our three-year (2024-27F) earnings CAGR estimate of 69.5% and at a target PEG of 1.0x, we arrive at our TP of IDR2,275. We think it is at a significant discount compared to the average PEG of 2.29x for the Indonesia banks in our coverage universe. Key risks are related to execution risks, particularly the bank’s ability to execute on its collaboration with Goto’s (GOTO IJ, Buy) ecosystems. This, in our view, would be the single major risk to our earnings estimates and TP. Of late, we have also seen upward credit risks in the mass-market segments (which has led to ARTO reducing its loan exposure to syariah ultra-micro lending).
| Bank Jago - IDRbn | 2Q24 | 4Q24 | 1Q25 | 2Q25 | QoQ (%) | YoY % | YTD-25 | YTD-24 | Y-Y % | 2025F | % FY25F |
| Int inc | 469 | 641 | 789 | 804 | 2.0 | 71.4 | 1,593 | 912 | 74.7 | 3,367 | 47.3 |
| Int exp | 106 | 164 | 197 | 230 | 16.3 | 116.2 | 427 | 204 | 109.6 | 817 | 52.3 |
| NII | 363 | 476 | 591 | 575 | (2.8) | 58.3 | 1,166 | 708 | 64.7 | 2,550 | 45.7 |
| Non-int inc | 72 | 80 | 98 | 105 | 7.7 | 45.4 | 203 | 133 | 52.7 | 303 | 67.0 |
| Total op inc | 435 | 556 | 689 | 680 | (1.3) | 56.1 | 1,369 | 841 | 62.8 | 2,852 | 48.0 |
| Non-int exp | 336 | 352 | 388 | 409 | 5.5 | 21.7 | 797 | 661 | 20.6 | 1,499 | 53.2 |
| PPOP | 99 | 204 | 301 | 271 | (10.1) | 172.6 | 572 | 180 | 217.7 | 1,353 | 42.3 |
| Prov expense | 62 | 134 | 224 | 185 | (17.6) | 197.2 | 409 | 115 | 255.5 | 974 | 42.0 |
| PBT | 36 | 69 | 77 | 86 | 10.9 | 136.6 | 163 | 64 | 154.4 | 379 | 43.0 |
| NP | 28 | 43 | 60 | 67 | 10.8 | 136.4 | 127 | 50 | 154.3 | 304 | 41.9 |
| Bank Jago Margins % | 2Q24 | 4Q24 | 1Q25 | 2Q25 | |||||||
| Asset yield | 8.9 | 10.1 | 11.3 | 10.8 | |||||||
| Cost of fund | 3.0 | 3.6 | 3.8 | 4.0 | |||||||
| Spread | 5.8 | 6.5 | 7.5 | 6.7 | |||||||
| NIM % | 6.9 | 7.5 | 8.4 | 7.7 | |||||||
| Bank Jago - Ratios % | 2Q24 | 4Q24 | 1Q25 | 2Q25 | |||||||
| LDR % | 105.8 | 94.1 | 94.5 | 95.6 | |||||||
| Loan yoy | 40.1 | 36.0 | 41.9 | 36.8 | |||||||
| Loan qoq | 9.8 | 2.6 | 14.4 | 5.8 | |||||||
| Deposit yoy | 46.7 | 55.8 | 62.5 | 51.5 | |||||||
| Deposit qoq | 12.2 | 11.0 | 14.0 | 4.6 | |||||||
| CASA % | 61.2 | 53.0 | 53.7 | 51.0 | |||||||
| CIR % | 77.2 | 63.3 | 56.3 | 60.2 | |||||||
| CAR % | 50.3 | 44.4 | 36.4 | 35.9 | |||||||
| ROAE % | 1.3 | 2.0 | 2.8 | 3.1 | |||||||
| ROAA % | 0.5 | 0.6 | 0.8 | 0.8 | |||||||
| BVPS (IDR/share) | 608 | 615 | 620 | 625 | |||||||
| NPL % | 0.4 | 0.2 | 0.3 | 0.3 | |||||||
| LLR % | 1.1 | 1.6 | 2.2 | 1.9 | |||||||
| LAR % | 3.3 | 3.8 | 5.1 | 5.2 | |||||||
| LAR Cov % | 32.4 | 43.0 | 43.6 | 36.4 | |||||||
| Credit costs % | 1.7 | 3.1 | 4.7 | 3.5 | |||||||
| Bank Jago - IDRbn | 2Q24 | 4Q24 | 1Q25 | 2Q25 | QoQ (%) | YoY % | YTD-25 | YTD-24 | Y-Y % | 2025F | |
| Deposits | 14,809 | 18,806 | 21,441 | 22,431 | 4.6 | 51.5 | 19.3 | 22.7 | (15.2) | 23,507 | |
| CASA | 9,060 | 9,958 | 11,507 | 11,444 | (0.5) | 26.3 | 14.9 | 15.0 | (0.3) | 12,447 | |
| TD | 5,749 | 8,848 | 9,934 | 10,987 | 10.6 | 91.1 | 24.2 | 37.3 | (35.2) | 11,060 | |
| CASA ratio % | 61.2 | 53.0 | 53.7 | 51.0 | 53.0 | ||||||
| Loans | 15,671 | 17,701 | 20,258 | 21,434 | 5.8 | 36.8 | 21.1 | 20.4 | 3.6 | 21,242 | |
| Loan NIM % | 14.0 | 16.0 | 17.0 | 18.0 | 16.7 |
INVESTMENT RATINGS
A rating of ‘Buy’, indicates that the analyst expects the stock to outperform the Benchmark over the next 12 months. A rating of ‘Neutral’, indicates that the analyst expects the stock to perform in line with the Benchmark over the next 12 months. A rating of ‘Reduce’, indicates that the analyst expects the stock to underperform the Benchmark over the next 12 months. A rating of ‘Suspended’, indicates that the rating, target price, and estimates have been suspended temporarily to comply with applicable regulations and/or firm policies. Securities and/or companies that are labelled as ‘Not Rated’ or ‘No Rating’ are not in regular research coverage. Benchmark is Indonesia Composite Index (‘IDX Composite’). A ‘Target Price’, if discussed, indicates the analyst’s forecast for the share price with a 12-month time horizon, reflecting in part of the analyst’s estimates for the company’s earnings, and may be impeded by general market and macroeconomic trends, and by other risks related to the company or the market in general.
GENERAL DISCLOSURE/DISCLAIMER
This report is prepared by PT Verdhana Sekuritas Indonesia (“PTVSI”) a securities company registered in Indonesia, supervised by Indonesia Financial Services Authority (OJK) and a member of the Indonesia Stock Exchange (IDX).
This report is intended for client of PTVSI only and no part of this document may be (i) copied, photocopied or duplicated in any form or by any means or (ii) redistributed without the prior written consent of PTVSI.
The research set out in this report is based on information obtained from sources believed to be reliable, but PTVSI do not make any representation or warranty as to its accuracy, completeness or correctness. The information in this report is subject to change without notice, its accuracy is not guaranteed, it may be incomplete or condensed and it may not contain all material information concerning the company (or companies) referred to in this report. Any information, valuations, opinions, estimates, forecasts, ratings or targets herein constitutes a judgment as of the date of this report is published, and there is no assurance that future results or events will be consistent.
This report is not to be construed as an offer or a solicitation of an offer to buy or sell any securities or financial products. PTVSI and its associates, its directors, and/or its employees may from time to time have interests in the securities mentioned in this report or it may or will engage in any securities transaction or other capital market services for the company (companies) mentioned herein.
ANALYST CERTIFICATION
The research analyst primarily responsible for the content of this report and certifies that the views about the companies including their securities expressed in this report accurately reflect his/her personal views. The analyst also certifies that no part of his/her compensation was, is, or will be, directly, or indirectly, related to specific recommendations or views expressed in this report.
RESTRICTIONS ON DISTRIBUTION
By accepting this report, the recipient hereof represents and warrants that you are entitled to receive such report in accordance with the restrictions and agrees to be bound by the limitations contained herein. Neither this report nor any copy hereof may be distributed except in compliance with applicable Indonesian capital market laws and regulations.
| Rating Remains | Neutral |
| Target price Remains | IDR 2,275 |
| Closing price 23 July 2025 | IDR 1,765 |
Erwin Wijaya (erwin.wijaya@verdhana.id)
saya
BBCA’s bank-only Jul-24 earnings of IDR4.9tr (+1% m-m / +17% y-y) brings YTD Jul-24 headline profit to
Based on the Indonesia government’s latest 2025 budget, we think there will potentially be less exposure to
BBNI released its 1H24 results with headline profit of IDR10.7tn (+3.8% y-y), accounting for 50% of our FY24
BBRI posted its Jul-24 bank-only results, which showed decent improvement
Rolling forward to 2025F book-value; raise TP to IDR6,300
It is considered as the largest privately owned bank in Indonesia.