Stock PPRO PT PEMBANGUNAN PERUMAHAN PROPERTI TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Pembangunan Perumahan Properti Tbk

Equities

PPRO

ID1000133903

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
13 IDR -7.14% Intraday chart for PT Pembangunan Perumahan Properti Tbk -13.33% -74.00%
Apr. 29 PT Pembangunan Perumahan Properti Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 11 PT Pembangunan Perumahan Properti Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 7,216,054 4,193,946 5,797,513 3,577,189 3,083,784 3,083,784
Enterprise Value (EV) 1 12,866,788 11,680,668 15,015,743 13,141,305 13,506,721 12,249,479
P/E ratio 14.6 x 11.7 x 62.2 x 168 x 148 x -2.3 x
Yield - - - - - -
Capitalization / Revenue 2.82 x 1.67 x 2.79 x 4.15 x 1.81 x 3.14 x
EV / Revenue 5.03 x 4.65 x 7.24 x 15.2 x 7.92 x 12.5 x
EV / EBITDA 21.9 x 19.5 x 43.3 x 223 x 59.4 x -40.8 x
EV / FCF -6.25 x -9.04 x -9.16 x -4.36 x -20.8 x 11.8 x
FCF Yield -16% -11.1% -10.9% -22.9% -4.8% 8.45%
Price to Book 1.37 x 0.76 x 1.45 x 0.9 x 0.77 x 1.15 x
Nbr of stocks (in thousands) 61,675,672 61,675,672 61,675,672 61,675,672 61,675,672 61,675,672
Reference price 2 117.0 68.00 94.00 58.00 50.00 50.00
Announcement Date 3/14/19 3/17/20 3/17/21 3/11/22 3/13/23 4/11/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,556,175 2,510,417 2,075,242 862,465 1,704,678 983,511
EBITDA 1 586,667 598,090 347,024 59,028 227,217 -300,422
EBIT 1 514,620 504,515 270,153 40,027 189,207 -329,535
Operating Margin 20.13% 20.1% 13.02% 4.64% 11.1% -33.51%
Earnings before Tax (EBT) 1 565,768 425,951 160,154 44,747 66,631 -1,231,454
Net income 1 471,258 342,695 89,049 20,358 19,942 -1,279,974
Net margin 18.44% 13.65% 4.29% 2.36% 1.17% -130.14%
EPS 2 7.997 5.816 1.511 0.3455 0.3384 -21.72
Free Cash Flow 1 -2,059,839 -1,291,662 -1,638,651 -3,015,426 -648,272 1,034,558
FCF margin -80.58% -51.45% -78.96% -349.63% -38.03% 105.19%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/14/19 3/17/20 3/17/21 3/11/22 3/13/23 4/11/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 5,650,734 7,486,722 9,218,230 9,564,116 10,422,938 9,165,696
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.632 x 12.52 x 26.56 x 162 x 45.87 x -30.51 x
Free Cash Flow 1 -2,059,839 -1,291,662 -1,638,651 -3,015,426 -648,272 1,034,558
ROE (net income / shareholders' equity) 9.18% 6.04% 2.35% 0.47% 0.54% -32.7%
ROA (Net income/ Total Assets) 2.22% 1.75% 0.92% 0.13% 0.55% -0.99%
Assets 1 21,271,897 19,596,021 9,650,893 16,105,701 3,617,219 128,977,646
Book Value Per Share 2 85.50 89.90 65.00 64.20 64.70 43.60
Cash Flow per Share 2 8.980 8.370 6.500 27.40 24.00 12.60
Capex 1 122,193 393,355 277,083 159,203 90,957 -
Capex / Sales 4.78% 15.67% 13.35% 18.46% 5.34% -
Announcement Date 3/14/19 3/17/20 3/17/21 3/11/22 3/13/23 4/11/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
PT PEMBANGUNAN PERUMAHAN PROPERTI TBK Stock PT Pembangunan Perumahan Properti Tbk
-74.00% 49.94M
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-29.16% 11.3B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+7.32% 10.72B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-24.81% 7.7B
VINHOMES Stock Vinhomes
-4.86% 7.07B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+4.16% 6.6B
VINGROUP Stock Vingroup
-0.34% 6.53B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+15.37% 3.74B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-4.29% 3.71B
TRICON RESIDENTIAL INC. Stock Tricon Residential Inc.
+27.20% 3.32B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. PPRO Stock
  4. Financials PT Pembangunan Perumahan Properti Tbk