Stock DUTI PT DUTA PERTIWI TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Duta Pertiwi Tbk

Equities

DUTI

ID1000076300

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 26/04/2024 am IST 		5-day change 1st Jan Change
4,600 IDR +0.88% Intraday chart for PT Duta Pertiwi Tbk +0.88% -0.43%
14/03 PT Duta Pertiwi Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Duta Pertiwi 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 81,21,500 92,50,000 70,30,000 62,71,500 76,59,000 85,47,000
Enterprise Value (EV) 1 59,44,930 65,74,318 45,24,212 30,60,650 41,66,099 56,73,846
P/E ratio 8.91 x 8.39 x 13.2 x 9.5 x 10.2 x 8.01 x
Yield - 6% - 11.2% - -
Capitalization / Revenue 3.65 x 3.76 x 4.08 x 2.88 x 2.54 x 2.21 x
EV / Revenue 2.67 x 2.67 x 2.62 x 1.41 x 1.38 x 1.47 x
EV / EBITDA 5.07 x 5.19 x 5.93 x 3.57 x 3.36 x 3.83 x
EV / FCF 6.72 x 20.6 x 5.69 x -107 x 2.67 x 25.7 x
FCF Yield 14.9% 4.85% 17.6% -0.94% 37.5% 3.9%
Price to Book 1.07 x 1.06 x 0.83 x 0.68 x 0.83 x 0.83 x
Nbr of stocks (in thousands) 18,50,000 18,50,000 18,50,000 18,50,000 18,50,000 18,50,000
Reference price 2 4,390 5,000 3,800 3,390 4,140 4,620
Announcement Date 28/03/19 27/03/20 31/03/21 31/03/22 13/03/23 14/03/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 22,25,705 24,59,812 17,24,798 21,77,783 30,17,086 38,62,424
EBITDA 1 11,72,773 12,65,619 7,63,336 8,58,219 12,40,881 14,82,452
EBIT 1 10,86,928 11,78,632 6,63,355 7,15,113 11,01,965 13,55,388
Operating Margin 48.84% 47.92% 38.46% 32.84% 36.52% 35.09%
Earnings before Tax (EBT) 1 12,46,759 14,26,609 7,25,821 8,24,154 9,70,775 14,49,383
Net income 1 9,11,493 11,02,854 5,33,728 6,59,891 7,47,550 10,66,421
Net margin 40.95% 44.83% 30.94% 30.3% 24.78% 27.61%
EPS 2 492.7 596.1 288.5 356.7 404.1 576.4
Free Cash Flow 1 8,84,960 3,18,697 7,94,811 -28,707 15,60,614 2,21,044
FCF margin 39.76% 12.96% 46.08% -1.32% 51.73% 5.72%
FCF Conversion (EBITDA) 75.46% 25.18% 104.12% - 125.77% 14.91%
FCF Conversion (Net income) 97.09% 28.9% 148.92% - 208.76% 20.73%
Dividend per Share - 300.0 - 380.0 - -
Announcement Date 28/03/19 27/03/20 31/03/21 31/03/22 13/03/23 14/03/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 21,76,570 26,75,682 25,05,788 32,10,850 34,92,901 28,73,154
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 8,84,960 3,18,697 7,94,811 -28,707 15,60,614 2,21,044
ROE (net income / shareholders' equity) 12.7% 12.9% 6.1% 6.86% 7.74% 11.5%
ROA (Net income/ Total Assets) 5.85% 5.57% 3.01% 3.08% 4.46% 5.52%
Assets 1 1,55,76,808 1,97,85,682 1,77,28,300 2,14,54,992 1,67,67,228 1,93,34,981
Book Value Per Share 2 4,111 4,713 4,591 4,952 4,976 5,552
Cash Flow per Share 2 1,369 1,638 1,358 1,824 1,891 1,554
Capex 1 6,006 8,331 2,103 2,977 20,438 14,579
Capex / Sales 0.27% 0.34% 0.12% 0.14% 0.68% 0.38%
Announcement Date 28/03/19 27/03/20 31/03/21 31/03/22 13/03/23 14/03/24
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 DUTA PERTIWI TBK Stock PT Duta Pertiwi Tbk
-0.43% 524M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.08% 28.07B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.85% 26.92B
DLF LIMITED Stock DLF Limited
+22.78% 26.28B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+1.61% 26.06B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+45.78% 22.69B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.96% 20.3B
EMAAR PROPERTIES Stock Emaar Properties
+3.66% 19.59B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+27.32% 16.31B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
-10.00% 15.21B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. DUTI Stock
  4. Financials PT Duta Pertiwi Tbk