PT PIKKO LAND DEVELOPMENT TBK Financials PT Pikko Land Development Tbk
Equities
RODA
ID1000075203
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18 IDR | 0.00% |
|
+5.88% | -64.00% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 54,09,667 | 6,79,606 | 6,93,199 | 11,96,107 | 7,74,751 | 6,79,606 |
| Enterprise Value (EV) 1 | 63,65,979 | 17,96,794 | 18,36,872 | 22,29,600 | 17,94,759 | 16,79,868 |
| P/E ratio | 3,518 x | -4.4 x | -5.45 x | 160 x | -21.5 x | -19.3 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 23 x | 2.13 x | 6.07 x | 2.35 x | 4.2 x | 6.67 x |
| EV / Revenue | 27.1 x | 5.62 x | 16.1 x | 4.38 x | 9.74 x | 16.5 x |
| EV / EBITDA | 398 x | 42 x | -17 x | 25 x | -196 x | 78.3 x |
| EV / FCF | 22.2 x | 68.7 x | 71.1 x | 18.3 x | -108 x | -31.6 x |
| FCF Yield | 4.5% | 1.46% | 1.41% | 5.46% | -0.93% | -3.17% |
| Price to Book | 2.24 x | 0.3 x | 0.34 x | 0.57 x | 0.38 x | 0.34 x |
| Nbr of stocks (in thousands) | 1,35,92,128 | 1,35,92,128 | 1,35,92,128 | 1,35,92,128 | 1,35,92,128 | 1,35,92,128 |
| Reference price 2 | 398.0 | 50.00 | 51.00 | 88.00 | 57.00 | 50.00 |
| Announcement Date | 29/03/19 | 29/05/20 | 30/06/21 | 21/04/22 | 31/03/23 | 28/03/24 |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,34,734 | 3,19,784 | 1,14,133 | 5,08,916 | 1,84,360 | 1,01,815 |
| EBITDA 1 | 15,990 | 42,831 | -1,08,298 | 89,212 | -9,147 | 21,463 |
| EBIT 1 | 13,132 | 40,829 | -1,09,845 | 88,254 | -9,889 | 21,035 |
| Operating Margin | 5.59% | 12.77% | -96.24% | 17.34% | -5.36% | 20.66% |
| Earnings before Tax (EBT) 1 | -15,445 | -2,74,253 | -1,78,365 | 29,855 | -18,100 | -27,293 |
| Net income 1 | 1,538 | -1,54,352 | -1,27,190 | 7,453 | -35,977 | -35,281 |
| Net margin | 0.66% | -48.27% | -111.44% | 1.46% | -19.51% | -34.65% |
| EPS 2 | 0.1131 | -11.36 | -9.358 | 0.5484 | -2.647 | -2.596 |
| Free Cash Flow 1 | 2,86,716 | 26,170 | 25,820 | 1,21,772 | -16,666 | -53,234 |
| FCF margin | 122.14% | 8.18% | 22.62% | 23.93% | -9.04% | -52.29% |
| FCF Conversion (EBITDA) | 1,793.06% | 61.1% | - | 136.5% | - | - |
| FCF Conversion (Net income) | 18,643.06% | - | - | 1,633.77% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 29/03/19 | 29/05/20 | 30/06/21 | 21/04/22 | 31/03/23 | 28/03/24 |
1IDR in Million2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 9,56,312 | 11,17,187 | 11,43,673 | 10,33,493 | 10,20,007 | 10,00,262 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 59.81 x | 26.08 x | -10.56 x | 11.58 x | -111.5 x | 46.6 x |
| Free Cash Flow 1 | 2,86,716 | 26,170 | 25,820 | 1,21,772 | -16,666 | -53,234 |
| ROE (net income / shareholders' equity) | 0% | -10.7% | -7.25% | 1.48% | -1.16% | -1.57% |
| ROA (Net income/ Total Assets) | 0.21% | 0.65% | -1.75% | 1.45% | -0.17% | 0.38% |
| Assets 1 | 7,34,443 | -2,38,93,530 | 72,69,251 | 5,12,615 | 2,09,53,590 | -93,23,657 |
| Book Value Per Share 2 | 177.0 | 166.0 | 152.0 | 153.0 | 150.0 | 148.0 |
| Cash Flow per Share 2 | 4.660 | 4.310 | 3.560 | 4.810 | 3.350 | 3.420 |
| Capex 1 | 260 | 1,677 | 250 | 757 | 150 | 147 |
| Capex / Sales | 0.11% | 0.52% | 0.22% | 0.15% | 0.08% | 0.14% |
| Announcement Date | 29/03/19 | 29/05/20 | 30/06/21 | 21/04/22 | 31/03/23 | 28/03/24 |
1IDR in Million2IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -64.00% | 15.23M | |
| -2.24% | 24.23B | |
| -29.06% | 11.5B | |
| +7.84% | 10.76B | |
| -24.98% | 7.68B | |
| -7.18% | 6.9B | |
| +0.90% | 6.58B | |
| +4.16% | 6.56B | |
| -1.70% | 3.72B | |
| +17.05% | 3.71B |
- Stock Market
- Equities
- RODA Stock
- Financials PT Pikko Land Development Tbk