PT JAYA REAL PROPERTY, TBK. Financials PT Jaya Real Property, Tbk.
Equities
JRPT
ID1000128903
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 680 IDR | -1.45% |
|
-0.73% | -2.86% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,01,75,000 | 82,50,000 | 81,82,113 | 69,56,047 | 65,84,061 | 90,68,952 |
| Enterprise Value (EV) 1 | 92,30,457 | 74,51,345 | 71,84,351 | 64,27,695 | 59,77,310 | 87,40,782 |
| P/E ratio | 9.85 x | 8.11 x | 8.06 x | 9.02 x | 7.67 x | 9.04 x |
| Yield | - | 4% | 3.67% | 3.75% | 4.2% | - |
| Capitalization / Revenue | 4.37 x | 3.4 x | 3.74 x | 3.2 x | 2.91 x | 3.62 x |
| EV / Revenue | 3.96 x | 3.07 x | 3.29 x | 2.96 x | 2.65 x | 3.49 x |
| EV / EBITDA | 7.81 x | 6.53 x | 7.63 x | 6.92 x | 5.8 x | 7.4 x |
| EV / FCF | 9.18 x | 14.7 x | 21.4 x | 7.73 x | 7.88 x | 11 x |
| FCF Yield | 10.9% | 6.78% | 4.68% | 12.9% | 12.7% | 9.07% |
| Price to Book | 1.59 x | 1.16 x | 1.08 x | 0.88 x | 0.78 x | 1.01 x |
| Nbr of stocks (in thousands) | 1,37,50,000 | 1,37,50,000 | 1,36,36,854 | 1,33,77,013 | 1,31,68,121 | 1,29,55,646 |
| Reference price 2 | 740.0 | 600.0 | 600.0 | 520.0 | 500.0 | 700.0 |
| Announcement Date | 27/03/19 | 03/04/20 | 05/04/21 | 08/04/22 | 31/03/23 | 28/02/24 |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 23,30,551 | 24,23,270 | 21,84,942 | 21,74,343 | 22,58,974 | 25,03,645 |
| EBITDA 1 | 11,82,353 | 11,40,549 | 9,41,149 | 9,28,414 | 10,30,999 | 11,81,353 |
| EBIT 1 | 11,16,150 | 10,73,051 | 8,72,085 | 8,39,870 | 9,64,669 | 11,07,764 |
| Operating Margin | 47.89% | 44.28% | 39.91% | 38.63% | 42.7% | 44.25% |
| Earnings before Tax (EBT) 1 | 11,53,941 | 11,33,315 | 11,31,278 | 8,59,705 | 9,60,604 | 11,18,073 |
| Net income 1 | 10,33,205 | 10,16,858 | 9,24,905 | 7,68,913 | 8,60,910 | 10,04,620 |
| Net margin | 44.33% | 41.96% | 42.33% | 35.36% | 38.11% | 40.13% |
| EPS 2 | 75.14 | 73.95 | 74.40 | 57.66 | 65.17 | 77.40 |
| Free Cash Flow 1 | 10,05,213 | 5,05,401 | 3,36,171 | 8,31,413 | 7,58,281 | 7,92,627 |
| FCF margin | 43.13% | 20.86% | 15.39% | 38.24% | 33.57% | 31.66% |
| FCF Conversion (EBITDA) | 85.02% | 44.31% | 35.72% | 89.55% | 73.55% | 67.09% |
| FCF Conversion (Net income) | 97.29% | 49.7% | 36.35% | 108.13% | 88.08% | 78.9% |
| Dividend per Share | - | 24.00 | 22.00 | 19.50 | 21.00 | - |
| Announcement Date | 27/03/19 | 03/04/20 | 05/04/21 | 08/04/22 | 31/03/23 | 28/02/24 |
1IDR in Million2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 9,44,543 | 7,98,655 | 9,97,762 | 5,28,352 | 6,06,751 | 3,28,170 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 10,05,213 | 5,05,401 | 3,36,171 | 8,31,413 | 7,58,281 | 7,92,627 |
| ROE (net income / shareholders' equity) | 16.6% | 14.7% | 13.3% | 9.82% | 10.5% | 11.4% |
| ROA (Net income/ Total Assets) | 6.97% | 6.18% | 4.81% | 4.52% | 5.02% | 5.44% |
| Assets 1 | 1,48,21,479 | 1,64,55,614 | 1,92,14,814 | 1,70,13,979 | 1,71,34,931 | 1,84,70,682 |
| Book Value Per Share 2 | 466.0 | 516.0 | 553.0 | 590.0 | 638.0 | 696.0 |
| Cash Flow per Share 2 | 70.30 | 59.20 | 74.10 | 41.00 | 47.50 | 25.60 |
| Capex 1 | 15,520 | 26,101 | 26,162 | 14,879 | 38,861 | 1,86,957 |
| Capex / Sales | 0.67% | 1.08% | 1.2% | 0.68% | 1.72% | 7.47% |
| Announcement Date | 27/03/19 | 03/04/20 | 05/04/21 | 08/04/22 | 31/03/23 | 28/02/24 |
1IDR in Million2IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -2.86% | 555M | |
| +12.14% | 29.29B | |
| +29.48% | 28.36B | |
| -7.64% | 25.5B | |
| +15.47% | 24.47B | |
| +44.75% | 23.83B | |
| +11.05% | 21.57B | |
| +2.90% | 19.32B | |
| +28.56% | 16.73B | |
| -3.64% | 15.96B |
- Stock Market
- Equities
- JRPT Stock
- Financials PT Jaya Real Property, Tbk.