Stock PLIN PT PLAZA INDONESIA REALTY TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Plaza Indonesia Realty Tbk

Equities

PLIN

ID1000105406

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
2,660 IDR +0.38% Intraday chart for PT Plaza Indonesia Realty Tbk +0.38% -1.48%
15/03 PT Plaza Indonesia Realty Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Plaza Indonesia Realty 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 87,48,864 1,16,67,987 86,62,597 86,62,597 73,54,368 95,46,535
Enterprise Value (EV) 1 1,06,83,563 1,09,89,298 83,73,463 84,52,190 70,44,970 94,02,404
P/E ratio 43.8 x 20.4 x -15.1 x 19.3 x 13.2 x 15.6 x
Yield 20.4% 3% 3.51% 3.59% 6.73% -
Capitalization / Revenue 5.18 x 7.89 x 9.34 x 9.94 x 6.71 x 7.35 x
EV / Revenue 6.32 x 7.44 x 9.03 x 9.7 x 6.43 x 7.24 x
EV / EBITDA 13.5 x 14.3 x 15.7 x 18.2 x 12.6 x 13.7 x
EV / FCF 31.2 x 15.9 x -58.1 x 41.3 x 18.3 x 21.7 x
FCF Yield 3.21% 6.31% -1.72% 2.42% 5.46% 4.61%
Price to Book 7.82 x 1.01 x 0.81 x 0.8 x 0.67 x 0.88 x
Nbr of stocks (in thousands) 30,37,800 35,35,754 35,35,754 35,35,754 35,35,754 35,35,754
Reference price 2 2,880 3,300 2,450 2,450 2,080 2,700
Announcement Date 29/03/19 29/03/20 02/04/21 18/03/22 24/03/23 15/03/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 16,89,648 14,77,976 9,27,495 8,71,499 10,96,117 12,99,256
EBITDA 1 7,92,954 7,66,754 5,33,799 4,64,835 5,58,487 6,88,150
EBIT 1 5,73,699 6,90,715 4,75,727 4,12,651 4,98,493 6,34,804
Operating Margin 33.95% 46.73% 51.29% 47.35% 45.48% 48.86%
Earnings before Tax (EBT) 1 2,84,371 7,22,819 -5,10,292 5,66,187 6,62,979 7,35,937
Net income 1 1,99,898 5,32,693 -5,75,177 4,47,757 5,57,392 6,13,267
Net margin 11.83% 36.04% -62.01% 51.38% 50.85% 47.2%
EPS 2 65.80 161.6 -162.7 126.6 157.6 173.4
Free Cash Flow 1 3,42,490 6,93,203 -1,44,070 2,04,680 3,84,586 4,33,816
FCF margin 20.27% 46.9% -15.53% 23.49% 35.09% 33.39%
FCF Conversion (EBITDA) 43.19% 90.41% - 44.03% 68.86% 63.04%
FCF Conversion (Net income) 171.33% 130.13% - 45.71% 69% 70.74%
Dividend per Share 2 588.0 99.00 86.00 88.00 140.0 -
Announcement Date 29/03/19 29/03/20 02/04/21 18/03/22 24/03/23 15/03/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 19,34,699 - - - - -
Net Cash position 1 - 6,78,689 2,89,134 2,10,406 3,09,398 1,44,131
Leverage (Debt/EBITDA) 2.44 x - - - - -
Free Cash Flow 1 3,42,490 6,93,203 -1,44,070 2,04,680 3,84,586 4,33,816
ROE (net income / shareholders' equity) 19.3% 5.4% -5.17% 4.17% 5.1% 5.59%
ROA (Net income/ Total Assets) 7.41% 3.12% 2.44% 2.17% 2.56% 3.22%
Assets 1 26,99,250 1,70,85,550 -2,35,66,063 2,06,49,207 2,17,73,992 1,90,21,929
Book Value Per Share 2 368.0 3,274 3,013 3,054 3,124 3,080
Cash Flow per Share 2 283.0 209.0 220.0 199.0 240.0 189.0
Capex 1 84,234 39,545 91,878 1,25,330 1,39,943 1,46,270
Capex / Sales 4.99% 2.68% 9.91% 14.38% 12.77% 11.26%
Announcement Date 29/03/19 29/03/20 02/04/21 18/03/22 24/03/23 15/03/24
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 PLAZA INDONESIA REALTY TBK Stock PT Plaza Indonesia Realty Tbk
-1.48% 580M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.91% 26.97B
DLF LIMITED Stock DLF Limited
+21.99% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+2.14% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.52% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.54% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. PLIN Stock
  4. Financials PT Plaza Indonesia Realty Tbk