Stock BSDE PT BUMI SERPONG DAMAI TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Bumi Serpong Damai Tbk

Equities

BSDE

ID1000110802

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
905 IDR +1.69% Intraday chart for PT Bumi Serpong Damai Tbk +4.02% -16.20%
Mar. 14 PT Bumi Serpong Damai Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Bumi Serpong Damai Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 23,830,850 25,618,909 21,122,529 19,240,324 22,586,467 18,926,623 - -
Enterprise Value (EV) 2 30,378 31,823 25,350 19,240 22,586 19,955 18,630 19,049
P/E ratio 8.54 x 86.8 x 15.7 x 7.91 x 11.6 x 7.56 x 7.91 x 6.12 x
Yield - - 0.09% - - 1.72% 2.1% 1.25%
Capitalization / Revenue 3.36 x 4.15 x 2.76 x 1.88 x 1.96 x 1.74 x 1.75 x 1.7 x
EV / Revenue 4.29 x 5.15 x 3.31 x 1.88 x 1.96 x 1.83 x 1.72 x 1.71 x
EV / EBITDA 9.64 x 12.3 x 8.31 x 4.32 x 6.01 x 4.64 x 4.31 x 4.24 x
EV / FCF 25.8 x 23.9 x 7.74 x - - 14.4 x 12.2 x -
FCF Yield 3.88% 4.18% 12.9% - - 6.97% 8.2% -
Price to Book 1.24 x 0.85 x 0.68 x - - 0.49 x 0.45 x 0.42 x
Nbr of stocks (in thousands) 18,988,725 20,913,395 20,913,395 20,913,395 20,913,395 20,913,395 - -
Reference price 3 1,255 1,225 1,010 920.0 1,080 905.0 905.0 905.0
Announcement Date 3/27/20 3/31/21 3/31/22 3/10/23 3/14/24 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 7,085 6,181 7,655 10,235 11,539 10,882 10,839 11,165
EBITDA 1 3,152 2,585 3,052 4,457 3,760 4,297 4,326 4,494
EBIT 1 2,793 2,204 2,629 4,039 3,299 3,694 3,724 3,822
Operating Margin 39.42% 35.66% 34.35% 39.46% 28.59% 33.95% 34.36% 34.23%
Earnings before Tax (EBT) 1 3,165 502.1 1,547 2,662 2,658 2,964 3,130 3,286
Net income 1 2,791 281.7 1,349 2,433 1,945 2,424 2,613 2,790
Net margin 39.4% 4.56% 17.62% 23.77% 16.86% 22.28% 24.1% 24.99%
EPS 2 147.0 14.12 64.49 116.3 93.02 119.7 114.4 147.9
Free Cash Flow 3 1,179,345 1,328,876 3,276,086 - - 1,390,409 1,527,866 -
FCF margin 16,645.98% 21,500.8% 42,797.79% - - 12,777.2% 14,096.45% -
FCF Conversion (EBITDA) 37,414.41% 51,406.6% 107,352.96% - - 32,354.96% 35,318.35% -
FCF Conversion (Net income) 42,248.98% 471,733.1% 242,920.84% - - 57,357.14% 58,482.69% -
Dividend per Share 2 - - 0.9230 - - 15.59 18.99 11.34
Announcement Date 3/27/20 3/31/21 3/31/22 3/10/23 3/14/24 - - -
1IDR in Billions2IDR3IDR in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,913 2,488 2,027 1,809 3,310 3,090 2,876 2,122 2,310 4,231 2,737 2,189 2,737 3,284 -
EBITDA 1 557.6 960.9 800.5 566.1 1,361 1,730 1,312 783.5 1,103 561.2 1,030 824.2 1,030 1,236 -
EBIT 1 545.2 855.5 694.5 460.7 1,255 1,629 1,198 565.7 763.7 771.5 895.1 716.1 895.1 1,074 -
Operating Margin 28.5% 34.39% 34.27% 25.47% 37.92% 52.72% 41.65% 26.65% 33.06% 18.24% 32.71% 32.71% 32.71% 32.71% -
Earnings before Tax (EBT) - - - - - - - - - - - - - - -
Net income - - - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - - - -
EPS 2 11.99 19.98 16.64 5.530 21.74 72.43 42.27 15.15 27.17 8.430 32.86 26.29 32.86 39.43 -
Dividend per Share - - - - - - - - - - - - - - 2.498
Announcement Date 1/3/22 3/31/22 4/28/22 7/28/22 10/31/22 3/10/23 4/28/23 7/31/23 10/30/23 3/14/24 - - - - -
1IDR in Billions2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 6,547 6,204 4,228 - - 1,029 - 122
Net Cash position 1 - - - - - - 297 -
Leverage (Debt/EBITDA) 2.077 x 2.4 x 1.385 x - - 0.2394 x - 0.0271 x
Free Cash Flow 2 1,179,345 1,328,876 3,276,086 - - 1,390,409 1,527,866 -
ROE (net income / shareholders' equity) 10.1% 0.95% 4.38% - - 6.35% 6.52% 6.35%
ROA (Net income/ Total Assets) 5.24% 0.49% 2.2% - - 3.53% 3.71% 4%
Assets 1 53,273 57,702 61,166 - - 68,770 70,337 69,750
Book Value Per Share 3 1,008 1,440 1,486 - - 1,839 1,995 2,171
Cash Flow per Share 3 106.0 73.40 158.0 - - 98.00 102.0 -
Capex 1 838 135 841 - - 1,364 1,433 1,218
Capex / Sales 11.82% 2.19% 10.99% - - 12.54% 13.22% 10.91%
Announcement Date 3/27/20 3/31/21 3/31/22 3/10/23 3/14/24 - - -
1IDR in Billions2IDR in Million3IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for PT Bumi Serpong Damai Tbk

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
16
Last Close Price
905 IDR
Average target price
1,333 IDR
Spread / Average Target
+47.26%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
PT BUMI SERPONG DAMAI TBK Stock PT Bumi Serpong Damai Tbk
-16.20% 1.15B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.91% 26.97B
DLF LIMITED Stock DLF Limited
+21.99% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+2.14% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.52% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.54% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. BSDE Stock
  4. Financials PT Bumi Serpong Damai Tbk