Stock BCIP PT BUMI CITRA PERMAI TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Bumi Citra Permai Tbk

Equities

BCIP

ID1000113509

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
50 IDR 0.00% Intraday chart for PT Bumi Citra Permai Tbk 0.00% -16.67%
Apr. 05 PT Bumi Citra Permai Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Bumi Citra Permai Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 127,262 91,515 107,244 131,552 97,234 85,795
Enterprise Value (EV) 1 212,045 174,006 187,330 119,761 88,512 91,716
P/E ratio 2.59 x 4.14 x 9.47 x -84.6 x 7.38 x 5.24 x
Yield - - - - - -
Capitalization / Revenue 0.63 x 0.7 x 1.47 x 2.18 x 1.04 x 0.91 x
EV / Revenue 1.06 x 1.33 x 2.56 x 1.98 x 0.94 x 0.97 x
EV / EBITDA 3 x 7.28 x -16.4 x 270 x 6.16 x 6.64 x
EV / FCF 3.9 x -2.36 x 23.2 x -1.8 x -2.59 x -12.2 x
FCF Yield 25.7% -42.5% 4.31% -55.5% -38.7% -8.2%
Price to Book 0.32 x 0.22 x 0.25 x 0.3 x 0.22 x 0.18 x
Nbr of stocks (in thousands) 1,429,916 1,429,916 1,429,916 1,429,916 1,429,916 1,429,916
Reference price 2 89.00 64.00 75.00 92.00 68.00 60.00
Announcement Date 4/1/19 5/29/20 6/30/21 4/29/22 4/11/23 4/5/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 200,659 131,094 73,155 60,410 93,743 94,303
EBITDA 1 70,576 23,911 -11,408 443.1 14,372 13,804
EBIT 1 67,438 21,108 -14,050 -2,794 11,780 11,322
Operating Margin 33.61% 16.1% -19.21% -4.63% 12.57% 12.01%
Earnings before Tax (EBT) 1 58,370 29,395 14,608 3,533 21,203 21,146
Net income 1 49,109 22,127 11,329 -1,554 15,564 16,363
Net margin 24.47% 16.88% 15.49% -2.57% 16.6% 17.35%
EPS 2 34.34 15.47 7.923 -1.087 9.210 11.44
Free Cash Flow 1 54,432 -73,884 8,065 -66,505 -34,212 -7,521
FCF margin 27.13% -56.36% 11.02% -110.09% -36.5% -7.98%
FCF Conversion (EBITDA) 77.12% - - - - -
FCF Conversion (Net income) 110.84% - 71.19% - - -
Dividend per Share - - - - - -
Announcement Date 4/1/19 5/29/20 6/30/21 4/29/22 4/11/23 4/5/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 84,782 82,491 80,087 - - 5,921
Net Cash position 1 - - - 11,791 8,722 -
Leverage (Debt/EBITDA) 1.201 x 3.45 x -7.02 x - - 0.429 x
Free Cash Flow 1 54,432 -73,884 8,065 -66,505 -34,212 -7,521
ROE (net income / shareholders' equity) 13% 5.5% 2.95% 0.03% 3.75% 3.66%
ROA (Net income/ Total Assets) 4.98% 1.54% -0.99% -0.19% 0.83% 0.79%
Assets 1 986,439 1,439,884 -1,145,853 799,495 1,872,043 2,075,255
Book Value Per Share 2 282.0 297.0 305.0 304.0 315.0 326.0
Cash Flow per Share 2 6.550 6.760 5.990 8.720 6.680 14.10
Capex 1 2,033 2,397 6,600 625 3,255 10,390
Capex / Sales 1.01% 1.83% 9.02% 1.04% 3.47% 11.02%
Announcement Date 4/1/19 5/29/20 6/30/21 4/29/22 4/11/23 4/5/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Industrial Real Estate Development

1st Jan change Capi.
PT BUMI CITRA PERMAI TBK Stock PT Bumi Citra Permai Tbk
-16.67% 4.41M
AB SAGAX Stock AB Sagax
+0.73% 8.76B
CTP N.V. Stock CTP N.V.
+6.02% 7.76B
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V. Stock Corporación Inmobiliaria Vesta, S.A.B. de C.V.
-7.70% 3.15B
INVESTMENT AND INDUSTRIAL DEVELOPMENT CORPORATION Stock Investment and Industrial Development Corporation
-16.69% 2.14B
WHA CORPORATION Stock WHA Corporation
-7.92% 1.97B
AMATA CORPORATION Stock Amata Corporation
-16.64% 692M
PROPERTY FOR INDUSTRY LIMITED Stock Property For Industry Limited
-2.22% 655M
TRITAX EUROBOX PLC Stock Tritax Eurobox plc
-7.53% 541M
PT PURADELTA LESTARI TBK Stock PT Puradelta Lestari Tbk
-1.23% 478M
Industrial Real Estate Development
  1. Stock Market
  2. Equities
  3. BCIP Stock
  4. Financials PT Bumi Citra Permai Tbk