YOLFTbeta
Bukit Darmo Property Tbk

Bukit Darmo Property Tbk

BKDP · JK · Real Estate / Real Estate Services

146.00IDR+3.00 (+2.10%)

Price History

Full chart

Market Stats

Previous Close143.00
Open143.00
Day Range140.00 – 150.00
52-Week Range37.00 – 224.00
Volume3.67M
Market Cap1.35T
P/E (TTM)0.00
Forward P/E10.66
EPS-5.05
Dividend Yield0.00%
Beta0.99
50-Day Avg171.12
200-Day Avg103.94

About

PT Bukit Darmo Property Tbk engages in the construction, development, trade, and investment activities in Indonesia. It operates through Real Estate, Shopping Mall, Construction, and Marketing Services segments. The company constructs and develops housing, apartments, offices, shops, recreational parks, and related facilities; and establishes and runs service bureaus for various activities, such as promotion, management, marketing, land selling, and purchase of buildings, apartments, offices, shops, and restaurants. It also designs, constructs, and maintains housing properties, hotels, apartments, offices, shops, and recreational parks, including restaurants, and associated facilities. The company was formerly known as PT Adhibaladika and changed its name to PT Bukit Darmo Property Tbk in April 2007. PT Bukit Darmo Property Tbk was founded in 1989 and is headquartered in Jakarta, Indonesia.

Company Details

  • SectorReal Estate
  • IndustryReal Estate Services
  • CEOMr. Hendro Sumampow
  • Employees22
  • HeadquartersJalan Tanah Abang III No.6, Jakarta, Indonesia, 10160, Indonesia
  • Websitehttps://bukitdarmoproperty.com

Leadership

  • Mr. Hendro SumampowPresident Director · b. 1958
  • Mr. Freddy Saut Roy TarihoranHead of Internal Audit
  • Mr. Brasada ChandraCorporate Secretary & Director · b. 1961

Financials

Income Statement

Currency: IDR2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue2.70B22.17B195.48B31.17B44.77B17.72B13.40B11.39B107.39B60.10B52.41B43.19B36.07B35.17B19.56B23.40B26.04B31.21B30.52B36.76B
Growth (%)-+721.32%+781.74%-84.05%+43.62%-60.42%-24.38%-15.03%+843.26%-44.04%-12.79%-17.60%-16.48%-2.48%-44.39%+19.65%+11.26%+19.88%-2.21%+20.44%
Cost of Revenue--168.29B21.29B27.87B13.39B33.95B33.23B54.19B44.66B41.34B40.88B38.81B35.88B31.67B33.98B33.74B37.08B38.65B63.04B
Gross Profit--27.19B9.88B16.90B4.33B-20.55B-21.85B53.20B15.44B11.08B2.31B-2.74B-701.97M-12.11B-10.58B-7.71B-5.87B-8.12B-26.28B
Gross Margin--13.91%31.70%37.75%24.41%-153.40%-191.91%49.54%25.69%21.14%5.35%-7.59%-2.00%-61.90%-45.20%-29.60%-18.82%-26.62%-71.49%
Operating Expense--16.93B15.88B29.36B23.96B36.37B35.94B38.37B38.23B28.75B27.81B26.63B26.50B16.83B17.95B18.13B23.49B22.43B7.12B
Operating Income97.55M3.03B10.26B-6.00B-12.46B-19.63B-56.93B-57.79B14.83B-22.79B-17.68B-25.50B-29.37B-27.20B-28.94B-28.53B-25.84B-29.36B-30.55B-33.40B
Operating Margin3.61%13.69%5.25%-19.24%-27.83%-110.79%-424.86%-507.62%13.81%-37.92%-33.72%-59.05%-81.42%-77.33%-147.94%-121.91%-99.23%-94.06%-100.10%-90.87%
EBITDA--10.26B-5.95B-12.38B-19.37B-36.46B-39.83B26.16B-10.80B-8.23B-24.41B-15.54B-8.94B-7.84B-9.77B-8.49B-11.49B-33.47B-13.81B
EBITDA Margin--5.25%-19.08%-27.65%-109.31%-272.08%-349.87%24.36%-17.97%-15.70%-56.52%-43.09%-25.43%-40.07%-41.74%-32.59%-36.81%-109.66%-37.58%
Net Income53.03M2.84B828.20M-7.16B-14.71B-20.69B-58.36B-59.12B7.22B-28.21B-28.98B-43.16B-36.64B-30.94B-31.05B-36.26B-33.01B-34.59B-35.91B-35.56B
Net Income Margin1.96%12.79%0.42%-22.98%-32.86%-116.79%-435.53%-519.27%6.72%-46.94%-55.29%-99.94%-101.59%-87.98%-158.75%-154.95%-126.78%-110.83%-117.67%-96.73%
Interest Expense00625.09M631.03M1.32B29.58M13.79B15.48B17.38B15.95B14.81B12.59B2.94B1.13B865.50M5.48B3.94B2.26B2.25B2.26B
Interest Expense % of Total Revenue0.00%0.00%0.32%2.02%2.95%0.17%102.91%136.01%16.18%26.53%28.26%29.16%8.16%3.20%4.43%23.42%15.12%7.26%7.38%6.14%

Balance Sheet

Currency: IDR2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets302.75B730.91B925.68B861.24B1.02T976.49B899.95B845.49B829.19B791.16B785.10B783.49B763.54B830.01B790.84B774.14B756.50B758.24B752.25B733.91B
Total Liabilities292.40B94.57B285.37B228.06B288.57B268.30B250.16B254.84B231.35B218.40B239.15B283.73B300.15B318.61B309.51B327.58B343.25B376.33B406.48B424.95B
Total Equity10.15B636.08B640.01B632.85B728.59B707.89B649.54B590.42B597.63B572.56B545.72B499.55B463.37B511.40B481.36B446.60B413.29B381.97B345.83B309.05B
Cash250.93M78.40B25.32B2.52B139.32B88.87B30.19B3.43B19.92B8.65B5.92B6.33B4.80B64.57B28.09B23.25B7.95B3.73B3.42B3.33B
Total Debt--131.78B171.30B202.82B194.60B173.56B168.86B165.49B147.38B144.68B142.21B141.56B141.50B141.46B224.20B229.87B265.93B299.99B-
Net Debt--106.46B168.79B63.51B105.74B143.37B165.43B145.56B138.73B138.76B135.88B136.77B76.93B113.37B200.95B221.92B262.20B-3.42B-3.33B

Cash Flow

Currency: IDR2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow---65.93B-55.86B-26.95B-6.72B-33.89B-18.52B22.73B7.54B-450.31M34.03B-589.81M16.92B-18.88B-33.10B-33.01B-14.87B-14.49B-25.61B
Investing Cash Flow---101.39B-1.17B20.66B-35.03B-3.75B-3.29B-2.67B-3.62B-8.09B-14.93B-271.60M-3.49B-415.04M-89.72M908.39M-25.41B-19.88B-10.39B
Financing Cash Flow--114.24B34.23B143.09B-8.70B-21.04B-4.95B-3.57B-15.20B10.57B-18.69B-677.50M46.34B-17.19B28.35B11.95B36.06B34.06B35.92B
Capital Expenditure0090.68B29.57B49.94B35.03B3.75B290.83M277.33M606.44M814.17M7.63B356.91M666.76M909.19M379.60M289.74M354.44M450.39M5.32M
Free Cash Flow---156.61B-85.44B-76.89B-41.75B-37.64B-18.82B22.45B6.94B-1.26B26.40B-946.72M16.26B-19.78B-33.48B-33.30B-15.22B-14.94B-25.62B
FCF to OCF--237.56%152.94%285.30%620.90%111.07%101.57%98.78%91.96%280.80%77.57%160.51%96.06%104.82%101.15%100.88%102.38%103.11%100.02%

Earnings

Report DateMar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Jun 30, 2016Sep 30, 2016Mar 31, 2017May 2, 2017Jul 31, 2017Oct 31, 2017Dec 31, 2017Apr 2, 2018Jun 30, 2018Sep 30, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023
EPS Estimate-------------------------------------------
EPS Actual-1.01-1.16-0.47-5.90-1.70-2.04-2.32-2.590.230.111.63-0.90-0.44-0.81-0.62-2.260.33-1.68-2.12-0.77-0.80-1.91-1.53-2.08-0.95-1.37-1.59-0.85-1.38-1.69-0.55-0.92-0.87-0.99-1.52-1.06-1.55-0.70-0.64-2.30-0.68-0.78-0.87
Surprise-------------------------------------------
Timing-------------------After-hoursAfter-hoursAfter-hoursAfter-hours-After-hours------------------

Key Statistics & Ratios

Market Cap1.35T
Enterprise Value1.38T
Trailing P/E0.00
Forward P/E10.66
Price / Sales36.49
Price / Book4.77
EPS-5.05
Book Value38.60
Revenue (TTM)36.86B
Gross Profit (TTM)-5.52B
EBITDA-9.48B
Profit Margin-103.01%
Operating Margin-93.07%
Return on Equity-12.27%
Return on Assets-2.61%
Shares Outstanding7.51B
Shares Float1.10B
Beta0.99
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%