Stock MMLP PT MEGA MANUNGGAL PROPERTY TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Mega Manunggal Property Tbk

Equities

MMLP

ID1000134307

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
274 IDR +2.24% Intraday chart for PT Mega Manunggal Property Tbk 0.00% -8.05%
Apr. 04 PT Mega Manunggal Property Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Mega Manunggal Property 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 3,582,350 1,364,049 2,052,962 3,892,361 3,265,450 2,052,962
Enterprise Value (EV) 1 4,010,194 2,029,819 1,474,408 3,913,303 3,004,152 2,907,099
P/E ratio 16.3 x 12.4 x -13.5 x 19.6 x 30.5 x 22.9 x
Yield - - - - - -
Capitalization / Revenue 12 x 4.08 x 6 x 10.9 x 8.73 x 5.62 x
EV / Revenue 13.4 x 6.08 x 4.31 x 11 x 8.03 x 7.96 x
EV / EBITDA 18.2 x 8.14 x 6.33 x 15.8 x 11.5 x 11.1 x
EV / FCF 72.9 x 29 x 11.6 x -335 x 8.6 x 4.71 x
FCF Yield 1.37% 3.45% 8.62% -0.3% 11.6% 21.2%
Price to Book 0.89 x 0.33 x 0.52 x 0.93 x 0.76 x 0.46 x
Nbr of stocks (in thousands) 6,889,135 6,889,135 6,889,135 6,889,135 6,889,135 6,889,135
Reference price 2 520.0 198.0 298.0 565.0 474.0 298.0
Announcement Date 3/29/19 3/31/20 8/2/21 5/30/22 4/1/23 4/4/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 299,234 333,987 342,058 356,265 374,230 365,112
EBITDA 1 220,051 249,507 232,806 248,055 262,060 262,715
EBIT 1 216,299 245,425 229,816 246,812 260,580 261,550
Operating Margin 72.28% 73.48% 67.19% 69.28% 69.63% 71.64%
Earnings before Tax (EBT) 1 311,325 307,524 -55,545 392,185 226,591 147,788
Net income 1 220,471 113,179 -151,859 198,853 107,228 92,324
Net margin 73.68% 33.89% -44.4% 55.82% 28.65% 25.29%
EPS 2 32.00 16.00 -22.04 28.86 15.56 13.00
Free Cash Flow 1 54,994 69,968 127,061 -11,678 349,384 617,216
FCF margin 18.38% 20.95% 37.15% -3.28% 93.36% 169.05%
FCF Conversion (EBITDA) 24.99% 28.04% 54.58% - 133.32% 234.94%
FCF Conversion (Net income) 24.94% 61.82% - - 325.83% 668.53%
Dividend per Share - - - - - -
Announcement Date 3/29/19 3/31/20 8/2/21 5/30/22 4/1/23 4/4/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 427,844 665,771 - 20,942 - 854,137
Net Cash position 1 - - 578,555 - 261,298 -
Leverage (Debt/EBITDA) 1.944 x 2.668 x - 0.0844 x - 3.251 x
Free Cash Flow 1 54,994 69,968 127,061 -11,678 349,384 617,216
ROE (net income / shareholders' equity) 5.64% 5.01% -1.56% 6.15% 3.15% 2.11%
ROA (Net income/ Total Assets) 2.36% 2.39% 2.13% 2.23% 2.21% 2.28%
Assets 1 9,340,805 4,739,677 -7,126,839 8,916,393 4,853,470 4,051,778
Book Value Per Share 2 581.0 598.0 576.0 605.0 620.0 642.0
Cash Flow per Share 2 22.10 18.80 182.0 112.0 209.0 81.00
Capex 1 3,964 544 719 304 4,151 2,802
Capex / Sales 1.32% 0.16% 0.21% 0.09% 1.11% 0.77%
Announcement Date 3/29/19 3/31/20 8/2/21 5/30/22 4/1/23 4/4/24
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 MEGA MANUNGGAL PROPERTY TBK Stock PT Mega Manunggal Property Tbk
-8.05% 116M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 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.
+1.45% 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
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. MMLP Stock
  4. Financials PT Mega Manunggal Property Tbk