Valuation PT Rockfields Properti Indonesia Tbk.

Stocks

End-of-day quote INDONESIA S.E. 25/09/2026			5-day change	1st Jan Change
2,110.00 ^IDR	+10.18%		+6.03%	+41.61%

29/07	PT Rockfields Properti Indonesia Tbk. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
29/04	PT Rockfields Properti Indonesia Tbk. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	13,06,018	10,11,805	3,90,370	5,45,370	3,98,981	21,38,426
Change	-	-22.53%	-61.42%	39.71%	-26.84%	435.97%
Enterprise Value (EV) ¹	15,48,151	12,29,910	5,56,290	6,48,236	4,61,237	21,46,304
Change	-	-20.56%	-54.77%	16.53%	-28.85%	365.34%
P/E	-148x	-190x	68.1x	46.8x	37.1x	82.3x
PBR	1.7x	1.33x	0.51x	0.69x	0.5x	2.61x
PEG	-	4.8x	-0x	0x	-4.86x	1x
Capitalization / Revenue	13.6x	12.1x	3.98x	5.1x	3.34x	15.7x
EV / Revenue	16.1x	14.7x	5.68x	6.06x	3.86x	15.8x
EV / EBITDA	31x	25.5x	9.49x	10.5x	7.64x	52.7x
EV / EBIT	79.8x	74.7x	23.1x	23.4x	18.3x	53.9x
EV / FCF	-4.4x	9.23x	13.9x	11.6x	8.92x	119x
FCF Yield	-22.7%	10.8%	7.21%	8.64%	11.2%	0.84%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-6.164	-3.704	3.995	8.12	7.5	18.1
Distribution rate	-	-	-	-	-	-
Net sales ¹	96,118	83,747	97,965	1,06,929	1,19,353	1,36,119
EBITDA ¹	49,927	48,257	58,621	61,988	60,348	40,766
EBIT ¹	19,409	16,470	24,057	27,720	25,256	39,794
Net income ¹	-7,624	-5,316	5,734	11,718	10,819	26,117
Net Debt ¹	2,42,133	2,18,105	1,65,920	1,02,866	62,256	7,879
Reference price ²	910.00	705.00	272.00	380.00	278.00	1,490.00
Nbr of stocks (in thousands)	14,35,185	14,35,185	14,35,185	14,35,185	14,35,185	14,35,185
Announcement Date	29/08/21	29/06/22	04/04/23	16/04/24	27/03/25	30/03/26

¹IDR in Million²IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PT ROCKFIELDS PROPERTI INDONESIA TBK.	-	-	-	-	17Cr
SUN HUNG KAI PROPERTIES LIMITED	13.9x	4.52x	12.15x	3.64%	3.96TCr
EMAAR PROPERTIES	5.75x	0.78x	1.61x	8.56%	2.81TCr
MITSUBISHI ESTATE CO., LTD.	18.06x	3.97x	15.98x	1.36%	2.79TCr
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	2.6TCr
MITSUI FUDOSAN CO., LTD.	13.93x	3.1x	14.81x	2.51%	2.58TCr
ALPHA DHABI HOLDING	8.14x	0.9x	3.28x	2.75%	2.08TCr
CK ASSET HOLDINGS LIMITED	10.21x	2x	8.25x	4.11%	2.05TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.1x	6.4x	16.84x	1.66%	1.88TCr
HONGKONG LAND HOLDINGS LIMITED	37.84x	13.87x	34.9x	3.14%	1.83TCr
Average	14.30x	4.11x	12.85x	3.59%	2.26TCr
Weighted average by Cap.	13.70x	3.82x	12.17x	3.7%