YOLFTbeta
Greenwood Sejahtera Tbk

Greenwood Sejahtera Tbk

GWSA · JK · Real Estate / Real Estate - Development

129.00IDR+2.00 (+1.57%)

Price History

Full chart

Market Stats

Previous Close127.00
Open128.00
Day Range127.00 – 130.00
52-Week Range105.00 – 286.00
Volume188.60K
Market Cap1.13T
P/E (TTM)8.45
Forward P/E0.00
EPS17.15
Dividend Yield0.00%
Beta0.38
50-Day Avg152.16
200-Day Avg153.37

About

PT Greenwood Sejahtera Tbk, together with its subsidiaries, develops real estate properties in Indonesia. It operates through Office, Apartments, and Hotel segments. The company owns and leases real estate, fee or contract basis real estate, activities of holding companies, other management consulting activities, star hotels and hotel apartments. The company was founded in 1990 and is headquartered in Jakarta Pusat, Indonesia. PT Greenwood Sejahtera Tbk is a subsidiary of PT Prima Permata Sejahtera.

Company Details

  • SectorReal Estate
  • IndustryReal Estate - Development
  • CEOMr. Paulus Indra Intan
  • Employees89
  • HeadquartersTCC Batavia Tower One, Jakarta Pusat, Indonesia, 10220, Indonesia
  • Websitehttps://www.greenwoodsejahtera.com

Leadership

  • Mr. Paulus Indra IntanPresident Director · b. 1950
  • Ms. Josephine KwandouHead of HR & GA
  • Mr. Erik KartoloHead of Internal Audit Unit · b. 1978
  • Ms. Linda HalimCorporate Secretary · b. 1978

Financials

Income Statement

Currency: IDR2008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue--94.36B258.09B713.85B91.92B176.00B83.74B141.44B84.99B134.41B87.82B32.33B47.83B57.04B71.80B67.80B76.19B
Growth (%)---+173.53%+176.59%-87.12%+91.48%-52.42%+68.90%-39.91%+58.16%-34.66%-63.19%+47.94%+19.25%+25.88%-5.57%+12.38%
Cost of Revenue--67.19B124.95B334.09B31.55B47.31B25.08B39.34B27.01B87.71B37.36B18.07B25.37B30.47B39.93B30.15B59.37B
Gross Profit--27.16B133.14B379.76B60.37B128.69B58.66B102.10B57.98B46.70B50.46B14.27B22.47B26.57B31.88B37.66B16.83B
Gross Margin--28.79%51.59%53.20%65.67%73.12%70.05%72.18%68.22%34.74%57.46%44.12%46.97%46.58%44.40%55.54%22.08%
Operating Expense--8.96B28.84B58.14B78.27B81.55B105.38B78.36B110.47B111.49B-98.27B62.35B-5.39B-18.21B94.38B111.86B78.59B
Operating Income--18.20B104.29B321.62B-17.90B47.14B-46.71B23.74B-52.49B-64.80B148.73B-48.09B27.86B44.78B-62.50B-74.21B-61.76B
Operating Margin--19.29%40.41%45.05%-19.47%26.78%-55.79%16.78%-61.77%-48.21%169.35%-148.73%58.24%78.50%-87.05%-109.45%-81.05%
EBITDA--18.28B104.69B282.34B-17.90B194.69B1.29T241.95B215.59B236.41B152.55B-45.54B30.33B47.24B-50.19B97.32B149.78B
EBITDA Margin--19.37%40.56%39.55%-19.47%110.62%1543.99%171.07%253.68%175.89%173.70%-140.85%63.40%82.83%-69.90%143.54%196.57%
Net Income--13.48B205.20B428.51B141.05B167.94B1.26T207.92B190.40B212.25B127.68B-57.21B21.69B31.10B61.24B71.38B121.15B
Net Income Margin--14.29%79.51%60.03%153.45%95.42%1506.36%147.01%224.04%157.91%145.38%-176.96%45.35%54.52%85.30%105.28%159.00%
Interest Expense000064.91M917.94M5.16B23.53B24.28B24.70B22.79B21.39B8.45B7.96B14.22B24.40B21.77B12.30B
Interest Expense % of Total Revenue--0.00%0.00%0.01%1.00%2.93%28.10%17.17%29.07%16.96%24.35%26.13%16.63%24.93%33.98%32.11%16.14%

Balance Sheet

Currency: IDR2008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets163.32B182.11B298.42B1.74T2.07T2.05T2.29T6.81T6.96T7.20T7.49T7.60T7.54T7.56T7.79T7.87T7.87T7.68T
Total Liabilities158.47B155.96B229.28B520.43B424.45B250.93B321.21B536.33B478.49B524.36B597.49B580.18B575.04B563.14B761.79B781.78B708.18B394.53B
Total Equity4.85B26.16B69.14B1.19T1.62T1.76T1.93T6.22T6.42T6.61T6.83T6.96T6.91T6.94T6.97T7.03T7.10T7.22T
Cash10.13B4.02B28.89B496.32B510.48B751.95B54.42B134.88B139.87B175.17B382.60B374.63B237.32B92.93B78.81B321.18B400.95B168.70B
Total Debt--77.25B169.90B167.09B80.25B113.32B190.12B244.52B311.97B403.41B424.42B346.81B336.53B537.60B547.20B347.46B61.85B
Net Debt--48.36B-326.42B-343.39B-671.70B58.90B55.24B104.65B136.80B20.80B49.79B109.49B243.60B458.79B226.02B-53.49B-106.85B

Cash Flow

Currency: IDR2010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-84.43B7.47B185.57B-63.38B-257.73B-90.58B-107.98B-146.72B-145.62B-167.91B-135.92B-174.43B-198.32B-123.80B-139.59B-13.08B
Investing Cash Flow-459.81M-527.32B-164.20B392.06B14.40B90.12B55.78B112.65B260.54B138.86B70.77B36.89B66.01B353.38B324.12B10.23B
Financing Cash Flow109.76B987.28B-7.10B-87.67B-454.42B80.21B57.09B69.26B92.56B20.87B-72.64B-6.98B202.37B12.78B-104.75B-229.39B
Capital Expenditure459.81M18.65B44.56B39.96B29.05B4.97B2.87B544.87M2.67B334.13M74.15M44.32M869.67M12.30B5.90B1.95B
Free Cash Flow-84.89B-11.18B141.01B-103.34B-286.78B-95.56B-110.86B-147.26B-148.29B-168.24B-135.99B-174.48B32.69B-136.10B-145.50B-15.03B
FCF to OCF100.54%-149.61%75.99%163.05%111.27%105.49%102.66%100.37%101.84%100.20%100.05%100.03%-16.49%109.93%104.23%114.92%

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, 2016Dec 31, 2016Mar 31, 2017Jun 30, 2017Sep 30, 2017Dec 31, 2017Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023
EPS Estimate----------------------------------------------
EPS Actual11.1823.648.2211.905.784.004.823.4812.891.444.093.118.751.712.94148.317.954.364.599.754.890.603.9714.954.714.303.9214.282.063.174.516.635.341.072.37-15.232.102.511.67-3.492.892.463.05-4.422.471.54
Surprise----------------------------------------------
Timing----------------------------------------------

Key Statistics & Ratios

Market Cap1.13T
Enterprise Value1.27T
Trailing P/E8.45
Forward P/E0.00
Price / Sales14.53
Price / Book0.19
EPS17.15
Book Value934.69
Revenue (TTM)77.84B
Gross Profit (TTM)27.94B
EBITDA-45.62B
Profit Margin171.90%
Operating Margin-75.00%
Return on Equity1.84%
Return on Assets-0.49%
Shares Outstanding7.80B
Shares Float1.60B
Beta0.38
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%