YOLFTbeta
EL

Bakrieland Development Tbk

ELTY · JK · Real Estate / Real Estate Services

22.00IDR+2.00 (+10.00%)

Price History

Full chart

Market Stats

Previous Close20.00
Open21.00
Day Range20.00 – 23.00
52-Week Range19.00 – 108.00
Volume268.54M
Market Cap1.35T
P/E (TTM)0.00
Forward P/E4.11
EPS-0.46
Dividend Yield0.00%
Beta0.18
50-Day Avg35.64
200-Day Avg39.62

About

PT Bakrieland Development Tbk operates as an integrated property company in Indonesia. The company develops and sells urban properties, landed residential estates, office buildings, malls, commercial areas, hotels, and resorts, as well as theme parks and food courts. It also rents and manages offices, spaces, and courts; manages theme parks and recreation parks; operates and manages hotels; and real estate, advertising, promotion services, court facilities, management of sports facilities, fitness clubs, parking activities, arena facilities, building and industrial cleaning, private security, security system services, fixed-time labor provider, combined facility support service provider, general public services, garden care and maintenance, water pipeline installation, general building cleaning services, construction of accommodation buildings, highways, roads, hotels, villas, restaurants, cafes, tourism areas, educational buildings, offices, lodgings, entertainment and sports facilities, trading, investment, refinancing businesses, management of buildings, apartments, residential areas, shopping centers, land preparation, installation of waterways, food and beverage services, wireless telecommunication services. The company was formerly known as PT Elang Realty Tbk and changed its name to PT Bakrieland Development Tbk in April 1997. PT Bakrieland Development Tbk was founded in 1990 and is headquartered in Jakarta, Indonesia.

Company Details

  • SectorReal Estate
  • IndustryReal Estate Services
  • CEOMr. Ambono Janurianto
  • Employees302
  • HeadquartersWisma Bakrie 1, Jakarta, Indonesia, 12920, Indonesia
  • Websitehttps://bakrieland.com

Leadership

  • Mr. Ambono JanuriantoChief Executive Officer · b. 1960
  • Mr. Erry Zul Amri DjaelaniChief Corporate Risk Management & Compliance
  • Mr. Harsya NovwanCorporate Secretary & Head of Corporate Legal Division · b. 1979
  • Mr. Handoko N. SoetrisnoChief Corporate Human Capital Officer · b. 1971
  • Mr. Deri Meidian RamdhaniHead of CIA Division · b. 1988

Financials

Income Statement

Currency: IDR2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue--30.59B120.75B178.70B319.79B393.23B782.11B1.05T1.06T1.37T2.02T2.95T3.32T1.58T1.40T1.69T1.24T1.10T977.55B616.21B784.41B1.03T1.27T1.23T1.43T
Growth (%)---+294.72%+47.99%+78.96%+22.97%+98.89%+34.74%+0.49%+29.14%+47.51%+46.21%+12.72%-52.48%-11.67%+20.97%-26.60%-11.53%-10.84%-36.96%+27.30%+30.96%+23.96%-3.66%+16.24%
Cost of Revenue-----183.84B226.04B460.96B543.02B560.91B698.28B1.06T1.33T1.48T807.88B700.92B1.09T673.15B679.15B609.41B429.62B596.94B681.98B836.54B808.43B940.08B
Gross Profit-----135.95B167.19B321.14B510.82B498.10B669.27B958.21B1.62T1.85T772.06B694.69B599.82B566.08B417.24B368.14B186.59B187.47B345.25B436.85B418.31B485.86B
Gross Margin-----42.51%42.52%41.06%48.47%47.03%48.94%47.50%54.83%55.57%48.87%49.78%35.53%45.68%38.06%37.66%30.28%23.90%33.61%34.31%34.10%34.07%
Operating Expense-----89.31B94.99B150.63B284.79B331.35B427.56B725.36B936.83B777.53B578.33B895.41B451.59B541.43B462.30B685.46B374.79B309.78B310.36B633.36B372.38B337.48B
Operating Income--18.00B90.29B25.54B46.63B72.20B170.51B226.04B166.75B241.71B232.85B680.43B1.07T193.74B-200.72B148.23B24.65B-45.06B-317.31B-188.20B-122.31B34.89B-196.50B45.93B148.38B
Operating Margin--58.83%74.78%14.29%14.58%18.36%21.80%21.45%15.75%17.67%11.54%23.07%32.19%12.26%-14.38%8.78%1.99%-4.11%-32.46%-30.54%-15.59%3.40%-15.43%3.74%10.41%
EBITDA-----46.63B72.20B170.51B226.04B166.75B241.71B244.50B672.96B546.40B351.29B-159.92B217.14B130.66B27.39B-260.33B-134.88B-63.11B-624.55B-991.13B32.04B128.43B
EBITDA Margin-----14.58%18.36%21.80%21.45%15.75%17.67%12.12%22.82%16.43%22.23%-11.46%12.86%10.54%2.50%-26.63%-21.89%-8.05%-60.80%-77.83%2.61%9.01%
Net Income--9.83B201.63B36.62B101.14B70.37B138.39B276.48B160.98B210.39B74.75B-1.20T-231.08B467.90B-726.27B-548.10B-271.53B2.75T-816.57B-326.36B-273.53B-245.31B-1.08T-68.53B-16.70B
Net Income Margin--32.13%166.99%20.49%31.63%17.89%17.70%26.24%15.20%15.38%3.71%-40.76%-6.95%29.61%-52.04%-32.47%-21.91%250.97%-83.53%-52.96%-34.87%-23.88%-84.75%-5.59%-1.17%
Interest Expense000000000053.65B32.66B162.46B311.92B638.43B597.31B700.42B381.41B157.91B169.17B129.69B121.16B102.90B75.49B77.67B95.91B
Interest Expense % of Total Revenue--0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%3.92%1.62%5.51%9.38%40.41%42.80%41.49%30.78%14.40%17.31%21.05%15.45%10.02%5.93%6.33%6.73%

Balance Sheet

Currency: IDR2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets867.38B761.38B717.12B683.96B1.22T2.54T2.40T5.71T8.33T11.59T17.06T17.71T15.24T12.30T14.51T14.69T14.06T14.08T13.61T12.33T11.82T11.68T9.91T8.64T8.74T8.64T
Total Liabilities490.26B575.04B518.64B206.85B648.28B1.26T1.04T1.51T3.13T5.79T6.58T6.81T6.07T5.14T6.89T8.02T7.66T7.92T3.95T3.52T3.39T3.53T2.67T2.51T2.72T2.64T
Total Equity377.12B186.35B198.49B477.11B542.76B1.25T1.32T4.13T4.51T4.64T8.02T8.35T7.31T7.10T7.51T6.57T6.07T5.73T8.23T7.56T7.27T7.05T6.69T5.63T5.55T5.56T
Cash4.01B1.90B1.23B6.60B12.39B238.76B32.64B1.04T740.31B760.42B860.56B597.13B268.37B140.45B119.64B76.61B78.58B68.27B81.06B73.01B46.69B119.30B148.14B133.76B113.59B130.61B
Total Debt-----38.84B53.38B382.12B1.15T3.09T4.39T4.83T3.35T3.52T4.18T4.87T5.57T5.76T1.63T1.53T1.47T1.43T751.71B676.30B1.03T1.04T
Net Debt------199.91B20.75B-660.75B414.67B2.33T3.53T4.24T3.08T3.38T4.06T4.79T5.49T5.69T1.55T1.46T1.42T1.31T603.06B542.54B917.40B908.50B

Cash Flow

Currency: IDR2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow----158.96B-214.36B-887.45B-1.06T-365.68B-2.21T-1.27T807.49B276.37B160.93B113.28B-444.34B59.66B60.16B-9.72B-54.42B13.76B90.08B36.27B29.91B99.28B
Investing Cash Flow----95.75B-73.44B-1.15T-74.80B-1.49T-2.05T610.64B-2.28T69.59B-126.46B-155.60B-144.06B234.37B66.95B-15.39B82.37B32.34B241.62B-4.83B-130.08B-42.09B
Financing Cash Flow---481.08B81.68B3.05T829.64B1.88T4.36T394.55B1.15T-472.97B-55.32B-797.03M590.40B95.96B3.86B17.10B-54.29B26.51B-302.92B-45.80B77.07B-40.19B
Capital Expenditure000168.59B92.16B200.08B320.74B1.59T947.12B336.05B1.05T207.57B108.01B91.40B31.82B65.23B22.27B23.71B9.09B4.60B16.01B37.97B160.71B56.14B
Free Cash Flow----327.55B-306.52B-1.09T-1.38T-1.96T-3.16T-1.60T-240.96B68.80B52.92B21.88B-476.17B-5.57B37.89B-33.43B-63.51B9.15B74.07B-1.69B-130.79B43.14B
Dividends Paid--------19.28B649.51B--------------
FCF to OCF---206.06%142.99%122.55%130.33%535.64%142.88%126.48%-29.84%24.89%32.88%19.31%107.16%-9.34%62.99%343.99%116.70%66.54%82.23%-4.67%-437.25%43.45%
Dividend Paid to FCF---------0.61%-40.47%--------------

Earnings

Report DateMar 31, 2007Aug 29, 2007Nov 28, 2007Mar 30, 2008May 28, 2008Aug 31, 2008Dec 3, 2008Feb 25, 2009May 1, 2009Jul 31, 2009Oct 30, 2009Mar 3, 2010Apr 28, 2010Jul 30, 2010Dec 1, 2010Mar 21, 2011Jun 1, 2011Jul 26, 2011Nov 1, 2011Feb 29, 2012Apr 2, 2012Aug 1, 2012Nov 28, 2012May 29, 2013Aug 28, 2013Nov 27, 2013May 28, 2014Jul 31, 2014Oct 30, 2014May 29, 2015Aug 7, 2015Oct 30, 2015Mar 2, 2016Jun 1, 2016Aug 31, 2016Nov 30, 2016Mar 1, 2017May 31, 2017Aug 30, 2017Nov 29, 2017Feb 28, 2018May 30, 2018Aug 29, 2018Nov 28, 2018Feb 27, 2019May 29, 2019Aug 28, 2019Nov 27, 2019Feb 26, 2020Jun 3, 2020Sep 2, 2020Dec 2, 2020Mar 3, 2021Jun 2, 2021Sep 1, 2021Dec 1, 2021Nov 30, 2022
EPS Estimate---3.00-3.00--1.00-1.00-2.001.58-1.45-0.920.920.900.90-0.54-----------------------------------
EPS Actual2.053.603.176.631.4620.302.956.7913.0013.4017.601.8816.8017.501.5819.400.3827.700.90-37.20-37.204.00-2.267.259.061.151.570.992.28-0.98-0.820.93-15.872.22-0.58-1.45-12.82-0.120.85-1.14-5.8471.53-1.110.91-8.10-1.70-1.46-5.33-7.942.28-3.98-0.42-3.41-0.28-1.51-1.110.25
Surprise---121.00%-576.67%--1200.00%-1660.00%-740.00%1007.59%-1237.93%-2910.87%-2.17%-4228.75%-4233.33%840.74%-----------------------------------
Timing---After-hours-After-hours--After-hoursPre-marketAfter-hours-After-hoursPre-market-After-hours-Pre-marketAfter-hours-After-hoursAfter-hours-----Pre-marketPre-marketPre-marketPre-marketPre-market-------------------------

Key Statistics & Ratios

Market Cap1.35T
Enterprise Value2.39T
Trailing P/E0.00
Forward P/E4.11
PEG Ratio0.21
Price / Sales0.95
Price / Book0.28
EPS-0.46
Book Value127.28
Revenue (TTM)1.42T
Gross Profit (TTM)429.84B
EBITDA182.01B
Profit Margin-1.89%
Operating Margin6.13%
Return on Equity-0.75%
Return on Assets0.78%
Shares Outstanding1.40B
Shares Float1.29B
Beta0.18
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20101×
10.00Jun 10, 2010

Stock Splits

  • Jun 7, 20181:10