Valuation PT Rockfields Properti Indonesia Tbk.

Stocks

End-of-day quote INDONESIA S.E. 21/10/2026			5-day change	1st Jan Change
2,220.00 ^IDR	-6.72%		-16.23%	+48.99%

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.	-	-	-	-	19Cr
VINGROUP	56.5x	-	-	-	6.06TCr
SUN HUNG KAI PROPERTIES LIMITED	12.39x	4.35x	11.16x	3.89%	3.92TCr
MITSUBISHI ESTATE CO., LTD.	18.42x	4.02x	16.16x	1.33%	2.84TCr
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	2.76TCr
CHINA RESOURCES LAND LIMITED	8.29x	1.49x	8.37x	4.27%	2.76TCr
MITSUI FUDOSAN CO., LTD.	14.17x	3.12x	14.93x	2.47%	2.61TCr
CK ASSET HOLDINGS LIMITED	10x	1.95x	8.05x	4.2%	2.01TCr
ALPHA DHABI HOLDING	7.46x	0.83x	3.01x	3%	1.91TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.14x	6.41x	16.86x	1.66%	1.88TCr
Average	16.23x	2.87x	10.01x	3.69%	2.68TCr
Weighted average by Cap.	21.60x	2.92x	10.13x	3.8%