Stock INDO PT ROYALINDO INVESTA WIJAYA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Royalindo Investa Wijaya Tbk

Equities

INDO

ID1000153505

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
99 IDR +1.02% Intraday chart for PT Royalindo Investa Wijaya Tbk -1.00% +11.24%
Mar. 28 PT Royalindo Investa Wijaya Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Royalindo Investa Wijaya Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 542,954 440,273 396,556 390,073
Enterprise Value (EV) 1 -130,978 52,188 43,941 143,850
P/E ratio 11.4 x 51.2 x 12.3 x 31.6 x
Yield - - - -
Capitalization / Revenue 176 x 58.6 x 38.5 x 22.2 x
EV / Revenue -42.5 x 6.95 x 4.27 x 8.19 x
EV / EBITDA 65 x 4.76 x 17.7 x 29.5 x
EV / FCF 0.56 x -21.9 x 7.28 x -2.97 x
FCF Yield 179% -4.58% 13.7% -33.6%
Price to Book 0.56 x 0.45 x 0.41 x 0.39 x
Nbr of stocks (in thousands) 4,309,162 4,316,404 4,357,753 4,382,841
Reference price 2 126.0 102.0 91.00 89.00
Announcement Date 4/16/21 4/18/22 4/3/23 3/28/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 342.8 2,663 3,084 7,514 10,290 17,561
EBITDA 1 520.8 -546.8 -2,014 10,964 2,483 4,878
EBIT 1 -304.5 -690.2 -2,138 10,697 2,276 3,286
Operating Margin -88.85% -25.92% -69.31% 142.36% 22.12% 18.71%
Earnings before Tax (EBT) 1 -303.5 566,034 47,727 8,599 32,736 13,129
Net income 1 921.3 421,143 47,639 8,599 32,223 12,348
Net margin 268.77% 15,817.03% 1,544.57% 114.43% 313.16% 70.32%
EPS 2 320.8 146,637 11.06 1.994 7.398 2.817
Free Cash Flow 1 -4,102 -28,209 -234,038 -2,388 6,034 -48,385
FCF margin -1,196.69% -1,059.45% -7,588.1% -31.78% 58.64% -275.53%
FCF Conversion (EBITDA) - - - - 242.98% -
FCF Conversion (Net income) - - - - 18.73% -
Dividend per Share - - - - - -
Announcement Date 1/13/20 4/29/20 4/16/21 4/18/22 4/3/23 3/28/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 10,632 515,607 673,933 388,085 352,614 246,223
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -4,102 -28,209 -234,038 -2,388 6,034 -48,385
ROE (net income / shareholders' equity) -0.1% 72.5% 5.32% 0.88% 3.29% 1.25%
ROA (Net income/ Total Assets) -0.02% -0.04% -0.14% 0.69% 0.15% 0.21%
Assets 1 -4,538,314 -937,957,207 -34,223,299 1,253,483 22,222,820 5,968,145
Book Value Per Share 2 119,943 239,436 224.0 227.0 223.0 228.0
Cash Flow per Share 2 4,496 149,569 108.0 76.00 69.70 49.40
Capex 1 620 128,434 101,545 12,435 2,443 58,574
Capex / Sales 180.78% 4,823.67% 3,292.35% 165.49% 23.74% 333.55%
Announcement Date 1/13/20 4/29/20 4/16/21 4/18/22 4/3/23 3/28/24
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 ROYALINDO INVESTA WIJAYA TBK Stock PT Royalindo Investa Wijaya Tbk
+11.24% 26.64M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+40.41% 29.49B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-11.60% 27.43B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+7.86% 27.14B
DLF LIMITED Stock DLF Limited
+20.90% 26.59B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+49.25% 23.87B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+13.23% 21.03B
EMAAR PROPERTIES Stock Emaar Properties
-1.52% 19.01B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.90% 16.66B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-13.27% 15.27B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. INDO Stock
  4. Financials PT Royalindo Investa Wijaya Tbk