Stock BIKA PT BINAKARYA JAYA ABADI TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Binakarya Jaya Abadi Tbk

Equities

BIKA

ID1000134703

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 07/06/2024 am IST 		5-day change 1st Jan Change
56 IDR 0.00% Intraday chart for PT Binakarya Jaya Abadi Tbk 0.00% +9.80%
2023 PT Binakarya Jaya Abadi Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI
2023 PT Binakarya Jaya Abadi Tbk Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,83,607 1,53,993 1,16,087 1,10,164 1,48,070 59,820
Enterprise Value (EV) 1 14,64,096 14,29,252 14,44,569 13,20,496 12,82,801 13,97,148
P/E ratio -7.5 x -5.68 x -4.65 x -6.78 x 2.35 x -0.47 x
Yield - - - - - -
Capitalization / Revenue 0.38 x 0.38 x 0.29 x 0.81 x 0.29 x 0.12 x
EV / Revenue 3.04 x 3.5 x 3.67 x 9.76 x 2.48 x 2.77 x
EV / EBITDA 27.6 x 82.2 x 125 x -59.6 x 4.99 x 14 x
EV / FCF -11 x -35 x 75 x 1.45 x 29.1 x -10.3 x
FCF Yield -9.08% -2.86% 1.33% 68.8% 3.43% -9.7%
Price to Book 0.54 x 0.49 x 0.39 x -1.65 x -31.9 x -0.46 x
Nbr of stocks (in thousands) 5,92,280 5,92,280 5,92,280 5,92,280 5,92,280 5,92,280
Reference price 2 310.0 260.0 196.0 186.0 250.0 101.0
Announcement Date 29/03/18 28/03/19 28/04/20 30/06/21 30/04/22 16/05/23
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 4,82,387 4,07,818 3,94,076 1,35,318 5,17,131 5,04,204
EBITDA 1 53,011 17,387 11,596 -22,154 2,57,243 99,895
EBIT 1 34,103 -602 -4,574 -35,873 2,44,298 87,673
Operating Margin 7.07% -0.15% -1.16% -26.51% 47.24% 17.39%
Earnings before Tax (EBT) 1 -42,100 -45,489 -82,017 -1,03,932 1,95,143 -1,77,513
Net income 1 -24,490 -27,104 -24,968 -16,256 63,107 -1,26,863
Net margin -5.08% -6.65% -6.34% -12.01% 12.2% -25.16%
EPS 2 -41.35 -45.76 -42.16 -27.45 106.5 -214.2
Free Cash Flow 1 -1,32,917 -40,887 19,268 9,07,864 44,011 -1,35,584
FCF margin -27.55% -10.03% 4.89% 670.91% 8.51% -26.89%
FCF Conversion (EBITDA) - - 166.16% - 17.11% -
FCF Conversion (Net income) - - - - 69.74% -
Dividend per Share - - - - - -
Announcement Date 29/03/18 28/03/19 28/04/20 30/06/21 30/04/22 16/05/23
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 12,80,489 12,75,259 13,28,482 12,10,332 11,34,731 13,37,327
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 24.16 x 73.34 x 114.6 x -54.63 x 4.411 x 13.39 x
Free Cash Flow 1 -1,32,917 -40,887 19,268 9,07,864 44,011 -1,35,584
ROE (net income / shareholders' equity) -6.5% -6.75% -13% -77.5% -78.2% 74%
ROA (Net income/ Total Assets) 0.89% -0.02% -0.12% -0.81% 4.88% 1.84%
Assets 1 -27,43,363 17,04,65,206 2,04,99,001 20,12,637 12,93,039 -69,04,837
Book Value Per Share 2 574.0 535.0 497.0 -113.0 -7.840 -220.0
Cash Flow per Share 2 278.0 207.0 193.0 152.0 135.0 153.0
Capex 1 3,203 2,120 899 364 129 1,217
Capex / Sales 0.66% 0.52% 0.23% 0.27% 0.02% 0.24%
Announcement Date 29/03/18 28/03/19 28/04/20 30/06/21 30/04/22 16/05/23
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 BINAKARYA JAYA ABADI TBK Stock PT Binakarya Jaya Abadi Tbk
+9.80% 2.02M
VONOVIA SE Stock Vonovia SE
-7.81% 23.75B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-26.86% 12.06B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+8.10% 10.75B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-26.57% 7.53B
VINHOMES Stock Vinhomes
-11.34% 6.53B
VINGROUP Stock Vingroup
-5.83% 6.14B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-5.65% 6.12B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-0.47% 3.88B
BRIGADE ENTERPRISES LIMITED Stock Brigade Enterprises Limited
+50.99% 3.75B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. BIKA Stock
  4. Financials PT Binakarya Jaya Abadi Tbk