Stock BSBK PT WULANDARI BANGUN LAKSANA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Wulandari Bangun Laksana Tbk

Equities

BSBK

ID1000176407

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
55 IDR -5.17% Intraday chart for PT Wulandari Bangun Laksana Tbk -5.17% +7.84%
Apr. 29 PT Wulandari Bangun Laksana Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 27 PT Wulandari Bangun Laksana Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2022 2023
Capitalization 1 3,389,750 1,279,686
Enterprise Value (EV) 1 3,834,566 1,671,916
P/E ratio 816 x 32.3 x
Yield - -
Capitalization / Revenue 12.8 x 3.69 x
EV / Revenue 14.5 x 4.82 x
EV / EBITDA 42.1 x 13.2 x
EV / FCF -15,137,315 x 15,712,123 x
FCF Yield -0% 0%
Price to Book 2.27 x 0.76 x
Nbr of stocks (in thousands) 22,750,000 25,091,882
Reference price 2 149.0 51.00
Announcement Date 4/3/23 3/27/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023
Net sales 1 242,069 150,500 238,092 264,971 347,099
EBITDA 1 61,735 9,911 47,911 91,053 126,269
EBIT 1 7,832 -44,728 -7,094 79,608 110,776
Operating Margin 3.24% -29.72% -2.98% 30.04% 31.91%
Earnings before Tax (EBT) 1 -61,700 -101,224 875,093 23,432 64,396
Net income 1 -77,185 -109,416 863,184 3,976 39,599
Net margin -31.89% -72.7% 362.54% 1.5% 11.41%
EPS 2 -3.859 -5.471 43.16 0.1826 1.578
Free Cash Flow - 69,880 34,867 -253,319 106,409
FCF margin - 46.43% 14.64% -95.6% 30.66%
FCF Conversion (EBITDA) - 705.09% 72.78% - 84.27%
FCF Conversion (Net income) - - 4.04% - 268.72%
Dividend per Share - - - - -
Announcement Date 10/10/22 10/10/22 10/10/22 4/3/23 3/27/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023
Net Debt 1 619,161 673,986 706,196 444,816 392,230
Net Cash position 1 - - - - -
Leverage (Debt/EBITDA) 10.03 x 68 x 14.74 x 4.885 x 3.106 x
Free Cash Flow - 69,880 34,867 -253,319 106,409
ROE (net income / shareholders' equity) - 1,196% 168% 0.29% 2.38%
ROA (Net income/ Total Assets) - -2.82% -0.27% 2.08% 2.76%
Assets 1 - 3,880,967 -315,722,176 191,297 1,434,470
Book Value Per Share 2 4.670 -5.590 57.00 65.60 67.20
Cash Flow per Share 2 1.150 0.8300 0.6800 0.5800 0.7600
Capex 1 7,411 1,543 1,550 22,561 10,329
Capex / Sales 3.06% 1.03% 0.65% 8.51% 2.98%
Announcement Date 10/10/22 10/10/22 10/10/22 4/3/23 3/27/24
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 WULANDARI BANGUN LAKSANA TBK Stock PT Wulandari Bangun Laksana Tbk
+7.84% 89.51M
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+1.43% 26.55B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-10.83% 26.4B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+24.97% 24.8B
DLF LIMITED Stock DLF Limited
+12.29% 23.83B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+7.12% 21.11B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+35.85% 20.6B
EMAAR PROPERTIES Stock Emaar Properties
-3.28% 18.38B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
+3.23% 16.74B
MACROTECH DEVELOPERS LIMITED Stock Macrotech Developers Limited
+34.62% 15.75B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. BSBK Stock
  4. Financials PT Wulandari Bangun Laksana Tbk