Stock RODA PT PIKKO LAND DEVELOPMENT TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Pikko Land Development Tbk

Equities

RODA

ID1000075203

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
16 IDR -.--% Intraday chart for PT Pikko Land Development Tbk -.--% -68.00%
Mar. 28 PT Pikko Land Development Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Pikko Land Development 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 5,409,667 679,606 693,199 1,196,107 774,751 679,606
Enterprise Value (EV) 1 6,365,979 1,796,794 1,836,872 2,229,600 1,794,759 1,679,868
P/E ratio 3,518 x -4.4 x -5.45 x 160 x -21.5 x -19.3 x
Yield - - - - - -
Capitalization / Revenue 23 x 2.13 x 6.07 x 2.35 x 4.2 x 6.67 x
EV / Revenue 27.1 x 5.62 x 16.1 x 4.38 x 9.74 x 16.5 x
EV / EBITDA 398 x 42 x -17 x 25 x -196 x 78.3 x
EV / FCF 22.2 x 68.7 x 71.1 x 18.3 x -108 x -31.6 x
FCF Yield 4.5% 1.46% 1.41% 5.46% -0.93% -3.17%
Price to Book 2.24 x 0.3 x 0.34 x 0.57 x 0.38 x 0.34 x
Nbr of stocks (in thousands) 13,592,128 13,592,128 13,592,128 13,592,128 13,592,128 13,592,128
Reference price 2 398.0 50.00 51.00 88.00 57.00 50.00
Announcement Date 3/29/19 5/29/20 6/30/21 4/21/22 3/31/23 3/28/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 234,734 319,784 114,133 508,916 184,360 101,815
EBITDA 1 15,990 42,831 -108,298 89,212 -9,147 21,463
EBIT 1 13,132 40,829 -109,845 88,254 -9,889 21,035
Operating Margin 5.59% 12.77% -96.24% 17.34% -5.36% 20.66%
Earnings before Tax (EBT) 1 -15,445 -274,253 -178,365 29,855 -18,100 -27,293
Net income 1 1,538 -154,352 -127,190 7,453 -35,977 -35,281
Net margin 0.66% -48.27% -111.44% 1.46% -19.51% -34.65%
EPS 2 0.1131 -11.36 -9.358 0.5484 -2.647 -2.596
Free Cash Flow 1 286,716 26,170 25,820 121,772 -16,666 -53,234
FCF margin 122.14% 8.18% 22.62% 23.93% -9.04% -52.29%
FCF Conversion (EBITDA) 1,793.06% 61.1% - 136.5% - -
FCF Conversion (Net income) 18,643.06% - - 1,633.77% - -
Dividend per Share - - - - - -
Announcement Date 3/29/19 5/29/20 6/30/21 4/21/22 3/31/23 3/28/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 956,312 1,117,187 1,143,673 1,033,493 1,020,007 1,000,262
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 59.81 x 26.08 x -10.56 x 11.58 x -111.5 x 46.6 x
Free Cash Flow 1 286,716 26,170 25,820 121,772 -16,666 -53,234
ROE (net income / shareholders' equity) 0% -10.7% -7.25% 1.48% -1.16% -1.57%
ROA (Net income/ Total Assets) 0.21% 0.65% -1.75% 1.45% -0.17% 0.38%
Assets 1 734,443 -23,893,530 7,269,251 512,615 20,953,590 -9,323,657
Book Value Per Share 2 177.0 166.0 152.0 153.0 150.0 148.0
Cash Flow per Share 2 4.660 4.310 3.560 4.810 3.350 3.420
Capex 1 260 1,677 250 757 150 147
Capex / Sales 0.11% 0.52% 0.22% 0.15% 0.08% 0.14%
Announcement Date 3/29/19 5/29/20 6/30/21 4/21/22 3/31/23 3/28/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
PT PIKKO LAND DEVELOPMENT TBK Stock PT Pikko Land Development Tbk
-68.00% 13.41M
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-29.16% 11.18B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+7.58% 10.76B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-24.06% 7.52B
VINHOMES Stock Vinhomes
-5.56% 7.01B
VINGROUP Stock Vingroup
-0.34% 6.53B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+2.87% 6.33B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+15.37% 3.59B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-4.29% 3.56B
TRICON RESIDENTIAL INC. Stock Tricon Residential Inc.
+27.78% 3.33B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. RODA Stock
  4. Financials PT Pikko Land Development Tbk