Stock INPP PT INDONESIAN PARADISE PROPERTY TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Indonesian Paradise Property Tbk

Equities

INPP

ID1000100001

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
1,000 IDR +1.52% Intraday chart for PT Indonesian Paradise Property Tbk 0.00% +38.89%
Apr. 01 PT Indonesian Paradise Property Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Indonesian Paradise Property 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 7,827,380 9,392,856 8,162,839 7,268,282 4,987,159 8,051,020
Enterprise Value (EV) 1 8,978,975 9,933,991 9,090,202 8,367,184 6,431,156 9,353,909
P/E ratio 103 x 4.63 x -17 x -1,400 x 178 x 76.7 x
Yield 0.14% 0.54% - - - -
Capitalization / Revenue 10.2 x 10.4 x 20.6 x 17 x 5.22 x 7.29 x
EV / Revenue 11.7 x 11 x 22.9 x 19.6 x 6.73 x 8.47 x
EV / EBITDA 31.9 x 32.8 x 120 x 79 x 19.4 x 25.6 x
EV / FCF -80.8 x -18.3 x -20.9 x -10.2 x -21.1 x 72 x
FCF Yield -1.24% -5.47% -4.78% -9.8% -4.74% 1.39%
Price to Book 2.09 x 1.64 x 1.57 x 1.4 x 0.96 x 1.51 x
Nbr of stocks (in thousands) 11,181,972 11,181,972 11,181,972 11,181,972 11,181,972 11,181,972
Reference price 2 700.0 840.0 730.0 650.0 446.0 720.0
Announcement Date 3/27/19 3/2/20 6/30/21 4/29/22 4/19/23 4/1/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 770,398 900,209 397,050 427,677 955,541 1,104,711
EBITDA 1 281,518 303,083 75,927 105,916 330,779 366,011
EBIT 1 188,641 203,177 -24,695 -3,685 214,155 248,609
Operating Margin 24.49% 22.57% -6.22% -0.86% 22.41% 22.5%
Earnings before Tax (EBT) 1 167,568 2,125,366 -485,438 -28,634 104,438 219,124
Net income 1 76,275 2,028,065 -479,317 -5,192 28,075 105,002
Net margin 9.9% 225.29% -120.72% -1.21% 2.94% 9.5%
EPS 2 6.820 181.4 -42.87 -0.4643 2.511 9.390
Free Cash Flow 1 -111,094 -543,433 -434,458 -820,313 -304,652 129,931
FCF margin -14.42% -60.37% -109.42% -191.81% -31.88% 11.76%
FCF Conversion (EBITDA) - - - - - 35.5%
FCF Conversion (Net income) - - - - - 123.74%
Dividend per Share 2 1.000 4.500 - - - -
Announcement Date 3/27/19 3/2/20 6/30/21 4/29/22 4/19/23 4/1/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,151,595 541,135 927,363 1,098,903 1,443,997 1,302,890
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.091 x 1.785 x 12.21 x 10.38 x 4.365 x 3.56 x
Free Cash Flow 1 -111,094 -543,433 -434,458 -820,313 -304,652 129,931
ROE (net income / shareholders' equity) 2.86% 38.9% -7.99% -0.5% 1.22% 3.17%
ROA (Net income/ Total Assets) 1.73% 1.7% -0.2% -0.03% 1.48% 1.68%
Assets 1 4,406,673 119,424,384 243,061,313 18,542,858 1,901,965 6,254,202
Book Value Per Share 2 335.0 513.0 465.0 465.0 466.0 477.0
Cash Flow per Share 2 52.10 56.10 39.10 46.40 54.30 37.50
Capex 1 94,223 199,950 299,730 177,748 110,402 177,656
Capex / Sales 12.23% 22.21% 75.49% 41.56% 11.55% 16.08%
Announcement Date 3/27/19 3/2/20 6/30/21 4/29/22 4/19/23 4/1/24
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 INDONESIAN PARADISE PROPERTY TBK Stock PT Indonesian Paradise Property Tbk
+38.89% 689M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 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.
+1.45% 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
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. INPP Stock
  4. Financials PT Indonesian Paradise Property Tbk