Stock RDTX PT RODA VIVATEX TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Roda Vivatex Tbk

Equities

RDTX

ID1000067200

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
14,075 IDR -0.18% Intraday chart for PT Roda Vivatex Tbk +1.44% -1.05%
Mar. 27 PT Roda Vivatex Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Roda Vivatex 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 1,477,195 1,491,840 1,411,200 1,800,960 2,493,120 3,823,680
Enterprise Value (EV) 1 991,217 1,289,457 1,220,614 1,619,946 2,079,558 3,244,876
P/E ratio 5.52 x 6.41 x 5.98 x 9.2 x 9.21 x 12.6 x
Yield 1.64% 1.62% 2.57% 6.94% 10.8% -
Capitalization / Revenue 3.68 x 3.74 x 3.52 x 4.35 x 4.89 x 7.17 x
EV / Revenue 2.47 x 3.23 x 3.05 x 3.92 x 4.08 x 6.08 x
EV / EBITDA 3.96 x 4.59 x 4.16 x 5.52 x 5.58 x 8.27 x
EV / FCF 5.84 x 7.78 x 7.96 x 6.43 x 5.42 x 8.14 x
FCF Yield 17.1% 12.9% 12.6% 15.6% 18.4% 12.3%
Price to Book 0.64 x 0.59 x 0.52 x 0.62 x 0.84 x 1.33 x
Nbr of stocks (in thousands) 268,581 268,800 268,800 268,800 268,800 268,800
Reference price 2 5,500 5,550 5,250 6,700 9,275 14,225
Announcement Date 3/29/19 5/20/20 6/30/21 4/27/22 4/4/23 3/27/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 400,870 399,419 400,750 413,584 509,518 533,306
EBITDA 1 250,303 280,870 293,466 293,510 372,986 392,598
EBIT 1 220,720 251,664 264,241 206,070 284,280 294,107
Operating Margin 55.06% 63.01% 65.94% 49.83% 55.79% 55.15%
Earnings before Tax (EBT) 1 268,960 273,299 277,030 237,743 323,056 357,083
Net income 1 267,385 232,773 236,088 195,806 270,817 302,802
Net margin 66.7% 58.28% 58.91% 47.34% 53.15% 56.78%
EPS 2 996.0 866.0 878.3 728.4 1,008 1,126
Free Cash Flow 1 169,648 165,791 153,355 252,031 383,536 398,595
FCF margin 42.32% 41.51% 38.27% 60.94% 75.27% 74.74%
FCF Conversion (EBITDA) 67.78% 59.03% 52.26% 85.87% 102.83% 101.53%
FCF Conversion (Net income) 63.45% 71.22% 64.96% 128.71% 141.62% 131.64%
Dividend per Share 2 90.00 90.00 135.0 465.0 1,005 -
Announcement Date 3/29/19 5/20/20 6/30/21 4/27/22 4/4/23 3/27/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 485,978 202,383 190,586 181,014 413,562 578,804
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 169,648 165,791 153,355 252,031 383,536 398,595
ROE (net income / shareholders' equity) 12.3% 9.64% 9% 6.96% 9.23% 10.4%
ROA (Net income/ Total Assets) 5.74% 5.91% 5.73% 4.2% 5.43% 5.38%
Assets 1 4,658,674 3,938,234 4,122,006 4,661,504 4,990,725 5,623,695
Book Value Per Share 2 8,606 9,393 10,181 10,806 11,059 10,734
Cash Flow per Share 2 1,808 754.0 711.0 674.0 1,540 2,154
Capex 1 4,830 3,669 885 23,214 6,040 6,468
Capex / Sales 1.2% 0.92% 0.22% 5.61% 1.19% 1.21%
Announcement Date 3/29/19 5/20/20 6/30/21 4/27/22 4/4/23 3/27/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Office Real Estate Development

1st Jan change Capi.
PT RODA VIVATEX TBK Stock PT Roda Vivatex Tbk
-1.05% 233M
CA IMMOBILIEN ANLAGEN AG Stock CA Immobilien Anlagen AG
-6.01% 3.19B
HUFVUDSTADEN AB Stock Hufvudstaden AB
-9.43% 2.37B
ENTRA ASA Stock Entra ASA
-11.09% 1.69B
HYSAN DEVELOPMENT COMPANY LIMITED Stock Hysan Development Company Limited
-21.03% 1.61B
HEIWA REAL ESTATE CO., LTD. Stock Heiwa Real Estate Co., Ltd.
+4.24% 993M
PLATZER FASTIGHETER HOLDING AB Stock Platzer Fastigheter Holding AB
+7.01% 983M
CROMWELL PROPERTY GROUP Stock Cromwell Property Group
-5.95% 689M
BEIJING ELECTRONIC ZONE HIGH-TECH GROUP CO., LTD. Stock Beijing Electronic Zone High-tech Group Co., Ltd.
-15.44% 584M
EMPERADOR PROPERTIES SOCIMI, S.A. Stock Emperador Properties SOCIMI, S.A.
-.--% 458M
Office Real Estate Development
  1. Stock Market
  2. Equities
  3. RDTX Stock
  4. Financials PT Roda Vivatex Tbk