Stock DADA PT DIAMOND CITRA PROPERTINDO TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Diamond Citra Propertindo Tbk

Equities

DADA

ID1000154503

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
5 IDR 0.00% Intraday chart for PT Diamond Citra Propertindo Tbk 0.00% -44.44%
Apr. 01 PT Diamond Citra Propertindo Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Diamond Citra Propertindo Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 373,204 358,907 358,850 66,884
Enterprise Value (EV) 1 425,406 397,992 441,383 159,613
P/E ratio 32.6 x 70.5 x 403 x 53.5 x
Yield - - - -
Capitalization / Revenue 4.02 x 4.46 x 12 x 2.84 x
EV / Revenue 4.58 x 4.95 x 14.7 x 6.77 x
EV / EBITDA 17.3 x 22.2 x 44.6 x 17.2 x
EV / FCF -6.04 x -2.14 x -28.4 x 1.4 x
FCF Yield -16.6% -46.7% -3.52% 71.6%
Price to Book 1.11 x 1.05 x 1.04 x 0.19 x
Nbr of stocks (in thousands) 7,177,000 7,178,140 7,177,000 7,431,531
Reference price 2 52.00 50.00 50.00 9.000
Announcement Date 4/26/21 5/31/22 5/26/23 4/1/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 59,029 112,483 92,792 80,470 30,007 23,590
EBITDA 1 9,726 11,697 24,571 17,900 9,886 9,292
EBIT 1 9,364 10,458 23,237 16,505 8,590 8,216
Operating Margin 15.86% 9.3% 25.04% 20.51% 28.63% 34.83%
Earnings before Tax (EBT) 1 8,292 8,174 13,519 7,004 1,640 1,842
Net income 1 6,816 5,325 11,164 5,087 889.9 1,250
Net margin 11.55% 4.73% 12.03% 6.32% 2.97% 5.3%
EPS 2 13.63 7.934 1.595 0.7088 0.1240 0.1683
Free Cash Flow 1 -12,535 19,563 -70,428 -185,886 -15,530 114,268
FCF margin -21.24% 17.39% -75.9% -231% -51.75% 484.4%
FCF Conversion (EBITDA) - 167.26% - - - 1,229.81%
FCF Conversion (Net income) - 367.41% - - - 9,138.6%
Dividend per Share - - - - - -
Announcement Date 2/5/20 6/2/20 4/26/21 5/31/22 5/26/23 4/1/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 39,141 58,592 52,202 39,085 82,533 92,729
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.024 x 5.009 x 2.125 x 2.184 x 8.348 x 9.98 x
Free Cash Flow 1 -12,535 19,563 -70,428 -185,886 -15,530 114,268
ROE (net income / shareholders' equity) 14.3% 7.04% 5.07% 1.49% 0.26% 0.36%
ROA (Net income/ Total Assets) 4.39% 3.34% 3.49% 1.69% 0.83% 0.79%
Assets 1 155,158 159,276 319,971 300,406 107,056 159,266
Book Value Per Share 2 99.50 20.30 47.00 47.70 47.90 47.10
Cash Flow per Share 2 18.40 1.240 3.150 9.420 0.9600 0.7700
Capex 1 337 1,272 87.2 340 - -
Capex / Sales 0.57% 1.13% 0.09% 0.42% - -
Announcement Date 2/5/20 6/2/20 4/26/21 5/31/22 5/26/23 4/1/24
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 DIAMOND CITRA PROPERTINDO TBK Stock PT Diamond Citra Propertindo Tbk
-44.44% 2.31M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+40.41% 29.66B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-11.60% 27.69B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+7.86% 27.57B
DLF LIMITED Stock DLF Limited
+20.90% 26.07B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+49.25% 24.02B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+13.23% 21.83B
EMAAR PROPERTIES Stock Emaar Properties
-1.52% 18.77B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.90% 16.76B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-13.27% 15.28B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. DADA Stock
  4. Financials PT Diamond Citra Propertindo Tbk