Stock ADCP PT ADHI COMMUTER PROPERTI TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Adhi Commuter Properti Tbk

Equities

ADCP

ID1000166309

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-05-19 pm EDT 		5-day change 1st Jan Change
50 IDR 0.00% Intraday chart for PT Adhi Commuter Properti Tbk 0.00% 0.00%
Apr. 25 PT Adhi Commuter Properti Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 06 PT Adhi Commuter Properti Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2022 2023
Capitalization 1 1,488,889 1,111,111
Enterprise Value (EV) 1 2,252,103 2,023,589
P/E ratio 14.2 x 9.56 x
Yield - -
Capitalization / Revenue 2.51 x 1.7 x
EV / Revenue 3.8 x 3.1 x
EV / EBITDA 21,515,404 x 18,707,440 x
EV / FCF 6,577,518 x -7,564,858 x
FCF Yield 0% -0%
Price to Book 0.61 x 0.43 x
Nbr of stocks (in thousands) 22,222,222 22,222,222
Reference price 2 67.00 50.00
Announcement Date 3/3/23 3/6/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 526,413 808,896 977,221 563,688 592,688 651,959
EBITDA - - 155,303 153,219 104,674 108,170
EBIT 1 83,153 143,631 152,661 151,860 103,524 107,404
Operating Margin 15.8% 17.76% 15.62% 26.94% 17.47% 16.47%
Earnings before Tax (EBT) 1 83,612 160,573 147,061 140,964 119,352 130,736
Net income 1 77,446 150,312 133,251 130,361 105,019 116,165
Net margin 14.71% 18.58% 13.64% 23.13% 17.72% 17.82%
EPS - 75,156 66,626 65,180 4.726 5.227
Free Cash Flow - -268,153 40,510 366,270 342,394 -267,499
FCF margin - -33.15% 4.15% 64.98% 57.77% -41.03%
FCF Conversion (EBITDA) - - 26.08% 239.05% 327.11% -
FCF Conversion (Net income) - - 30.4% 280.97% 326.03% -
Dividend per Share - - - 1.170 - -
Announcement Date 3/25/19 4/1/20 9/1/21 5/31/22 3/3/23 3/6/24
1IDR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 88,648 204,244 398,656 858,117 763,214 912,478
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - - 2.567 x 5.601 x 7.291 x 8.436 x
Free Cash Flow - -268,153 40,510 366,270 342,394 -267,499
ROE (net income / shareholders' equity) - 8.8% 6.37% 6.41% 4.61% 4.62%
ROA (Net income/ Total Assets) - 2.6% 2.11% 1.78% 1.05% 1.04%
Assets 1 - 5,773,230 6,314,331 7,317,462 9,981,863 11,218,287
Book Value Per Share 2 1,056,862 1,107,425 984,913 1,050,093 111.0 116.0
Cash Flow per Share 2 100,521 148,620 22,349 30,265 1.210 12.80
Capex - 3,488 1,110 - - -
Capex / Sales - 0.43% 0.11% - - -
Announcement Date 3/25/19 4/1/20 9/1/21 5/31/22 3/3/23 3/6/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
PT ADHI COMMUTER PROPERTI TBK Stock PT Adhi Commuter Properti Tbk
0.00% 69.64M
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+15.18% 30.03B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-5.62% 28.11B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+28.01% 26.23B
DLF LIMITED Stock DLF Limited
+17.50% 25.3B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+17.30% 23.18B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+39.86% 22.31B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
+11.92% 18.4B
EMAAR PROPERTIES Stock Emaar Properties
-2.27% 18.21B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED Stock Henderson Land Development Company Limited
+11.23% 16.41B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. ADCP Stock
  4. Financials PT Adhi Commuter Properti Tbk
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW