Solusi Bangun Indonesia Tbk PT

SMCB · JK · Basic Materials / Building Materials

775.00IDR+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close775.00

Open775.00

Day Range775.00 – 775.00

52-Week Range738.48 – 775.00

Volume0

Market Cap6.99T

P/E (TTM)9.12

Forward P/E11.79

EPS85.00

Dividend Yield3.84%

Beta0.14

50-Day Avg775.00

200-Day Avg775.00

About

PT Solusi Bangun Indonesia Tbk, together with its subsidiaries, engages in the production and distribution of cement, ready-mixed concrete, and aggregates in Indonesia and internationally. It operates through three segments: Cement, Ready-mix Concrete and Aggregates Quarry, and Other Construction Services. The company provides other construction and consulting services. In addition, it is involved in mining activities; waste management services used as alternative fuel and raw materials; and aggregate quarry and construction activities. The company was formerly known as PT Holcim Indonesia Tbk and changed its name to PT Solusi Bangun Indonesia Tbk in March 2019. The company was founded in 1971 and is headquartered in Jakarta, Indonesia. PT Solusi Bangun Indonesia Tbk operates as a subsidiary of PT Semen Indonesia (Persero) Tbk.

Company Details

SectorBasic Materials
IndustryBuilding Materials
CEOMr. Asruddin -
Employees1.67K
HeadquartersTalavera Suite Building, Jakarta, Indonesia, 12430, Indonesia
Websitehttps://solusibangunindonesia.com

Leadership

Mr. Asruddin -Director of Finance & Risk Management and Director
Mr. Edi SarwonoDirector of Operations & Director · b. 1972
Andika LukmanaHead of Legal & Compliance Group and Corporate Secretary
Diah SasanawatiManager of Corporate Communications Division
Johanna Nathalia DaunanHead of Marketing Group
Mr. Subagio TjahjonoHead of Internal Audit & Internal Audit Division Manager
. MulyadiartoHead of Corporate Quality Control Area
. PriyatnoHead of Performance Management & EVE Area
Erlin SarwinHead of Finance Group
Juhans SuryantanHead of Aggregates & Construction Material Group

Financials

Income Statement

Currency: IDR	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: IDR	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	1.49T	1.80T	1.98T	2.24T	2.37T	3.02T	2.99T	3.75T	4.80T	5.94T	5.96T	7.52T	9.01T	9.69T	9.48T	9.24T	9.46T	9.38T	10.38T	11.06T	10.11T	11.22T	12.26T	12.37T	11.82T	10.74T
Growth (%)	-	+20.92%	+9.66%	+13.21%	+5.72%	+27.41%	-0.81%	+25.45%	+27.92%	+23.74%	+0.28%	+26.23%	+19.77%	+7.49%	-2.09%	-2.58%	+2.37%	-0.81%	+10.61%	+6.55%	-8.59%	+10.98%	+9.31%	+0.89%	-4.46%	-9.15%
Cost of Revenue	1.11T	1.45T	1.57T	1.63T	2.22T	2.30T	2.36T	2.49T	2.93T	3.69T	3.71T	4.67T	5.73T	6.33T	6.71T	7.10T	7.53T	7.51T	8.73T	8.17T	7.12T	8.37T	9.33T	9.60T	9.26T	8.32T
Gross Profit	-	-	-	-	147.19B	719.59B	637.16B	1.26T	1.87T	2.25T	2.25T	2.85T	3.29T	3.36T	2.78T	2.14T	1.93T	1.87T	1.64T	2.89T	2.98T	2.85T	2.93T	2.77T	2.56T	2.42T
Gross Margin	-	-	-	-	6.21%	23.85%	21.29%	33.61%	38.94%	37.85%	37.74%	37.90%	36.46%	34.64%	29.27%	23.16%	20.41%	19.98%	15.84%	26.09%	29.52%	25.38%	23.89%	22.40%	21.63%	22.51%
Operating Expense	-	-	-	-	217.17B	531.16B	396.00B	741.64B	884.12B	851.54B	916.01B	1.13T	1.25T	1.51T	1.48T	1.79T	2.10T	1.68T	1.64T	1.71T	1.31T	1.35T	1.39T	1.30T	1.32T	1.29T
Operating Income	-	-	-	-	-69.98B	188.42B	241.16B	520.46B	986.20B	1.40T	1.33T	1.72T	2.04T	1.85T	1.29T	350.42B	-172.03B	194.41B	8.14B	1.18T	1.67T	1.50T	1.54T	1.47T	1.24T	1.13T
Operating Margin	-	-	-	-	-2.95%	6.24%	8.06%	13.86%	20.53%	23.52%	22.37%	22.89%	22.62%	19.09%	13.62%	3.79%	-1.82%	2.07%	0.08%	10.65%	16.51%	13.37%	12.59%	11.91%	10.48%	10.52%
EBITDA	-	-	-	-	-63.57B	-49.96B	799.41B	688.03B	913.94B	2.21T	1.92T	1.73T	2.00T	2.14T	1.24T	780.15B	1.58T	926.77B	1.09T	1.78T	2.49T	2.40T	2.29T	1.49T	1.26T	1.10T
EBITDA Margin	-	-	-	-	-2.68%	-1.66%	26.71%	18.32%	19.03%	37.11%	32.26%	22.97%	22.16%	22.05%	13.12%	8.44%	16.71%	9.88%	10.47%	16.06%	24.59%	21.42%	18.65%	12.01%	10.69%	10.26%
Net Income	-	-	502.45B	174.12B	-533.13B	-334.08B	175.94B	169.41B	281.30B	912.30B	830.38B	1.06T	1.35T	952.11B	659.87B	175.13B	-284.58B	-758.04B	-827.99B	499.05B	650.99B	713.34B	839.28B	894.64B	745.09B	658.74B
Net Income Margin	-	-	25.39%	7.77%	-22.51%	-11.07%	5.88%	4.51%	5.86%	15.35%	13.93%	14.13%	14.98%	9.83%	6.96%	1.90%	-3.01%	-8.08%	-7.98%	4.51%	6.44%	6.36%	6.84%	7.23%	6.30%	6.14%
Interest Expense	0	0	0	0	53.93B	137.82B	122.37B	117.71B	213.90B	444.89B	232.82B	201.96B	132.78B	199.75B	314.35B	427.92B	604.76B	592.89B	728.79B	842.37B	678.10B	454.86B	282.49B	245.87B	243.61B	165.55B
Interest Expense % of Total Revenue	0.00%	0.00%	0.00%	0.00%	2.28%	4.57%	4.09%	3.13%	4.45%	7.48%	3.91%	2.68%	1.47%	2.06%	3.31%	4.63%	6.39%	6.32%	7.02%	7.62%	6.71%	4.05%	2.30%	1.99%	2.06%	1.54%

Balance Sheet

Currency: IDR	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: IDR	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	6.80T	5.97T	7.71T	7.65T	7.46T	7.32T	7.07T	7.21T	8.21T	7.27T	10.44T	10.95T	12.17T	14.89T	17.20T	17.37T	19.76T	19.63T	18.67T	19.57T	20.74T	21.49T	21.38T	22.21T	21.05T	20.38T
Total Liabilities	14.93T	5.97T	5.21T	4.99T	5.31T	5.48T	4.97T	4.95T	5.40T	3.95T	3.61T	3.42T	3.75T	6.12T	8.62T	8.92T	11.70T	12.43T	12.25T	12.58T	13.17T	10.29T	9.52T	9.70T	8.13T	7.17T
Total Equity	-	5.75B	2.51T	2.66T	2.15T	1.84T	2.10T	2.26T	2.80T	3.31T	6.82T	7.52T	8.41T	8.77T	8.58T	8.45T	8.06T	7.20T	6.42T	6.98T	7.57T	11.20T	11.86T	12.50T	12.91T	13.20T
Cash	32.74B	38.46B	27.12B	45.68B	28.61B	266.81B	287.28B	681.79B	893.81B	380.25B	1.07T	1.13T	555.78B	375.56B	214.57B	638.34B	323.83B	547.82B	336.61B	386.75B	526.81B	290.57B	294.34B	339.45B	150.34B	215.22B
Total Debt	-	-	-	-	4.68T	1.93T	4.05T	3.88T	3.94T	2.11T	2.12T	1.52T	1.72T	3.72T	5.66T	6.16T	8.25T	8.34T	8.25T	8.66T	8.93T	4.71T	2.91T	2.92T	2.14T	1.86T
Net Debt	-	-	-	-	4.66T	1.66T	3.76T	3.19T	3.05T	1.73T	1.05T	389.22B	1.16T	3.34T	5.44T	5.52T	7.93T	7.79T	7.92T	8.28T	8.41T	4.42T	2.62T	2.58T	1.99T	1.65T

Cash Flow

Currency: IDR	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: IDR	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	320.53B	143.72B	136.54B	310.83B	119.54B	213.56B	466.01B	885.30B	1.17T	1.54T	1.06T	2.09T	1.69T	2.26T	1.71T	490.44B	983.56B	818.46B	404.52B	-53.25B	1.00T	1.54T	854.61B	1.21T	1.88T	1.21T
Investing Cash Flow	-	-	-	-	-139.57B	-86.28B	-123.36B	-142.14B	-514.18B	-470.12B	-254.87B	-946.31B	-1.94T	-3.08T	-2.84T	-506.31B	-2.43T	-293.34B	-434.45B	-536.59B	-344.71B	-398.48B	-931.13B	-807.63B	-767.00B	-391.01B
Financing Cash Flow	-	-	-	-	-2.52B	-146.19B	-308.98B	-327.82B	-488.34B	-1.59T	-116.67B	-1.08T	-327.65B	619.23B	965.18B	423.31B	1.13T	-298.80B	-177.31B	376.41B	-510.96B	-1.37T	-2.06T	-355.92B	-1.30T	-748.52B
Capital Expenditure	22.45B	47.13B	88.26B	113.27B	142.51B	89.51B	133.34B	165.81B	176.72B	117.47B	255.71B	950.21B	1.84T	3.08T	2.84T	1.52T	553.58B	428.70B	397.05B	276.43B	399.05B	502.92B	933.65B	802.96B	757.89B	388.42B
Free Cash Flow	-	-	-	-	-22.97B	-89.51B	319.49B	698.66B	-176.72B	-117.47B	806.02B	1.14T	-148.03B	-816.52B	-1.13T	-988.35B	429.98B	389.76B	7.47B	-329.68B	600.95B	1.03T	2.06T	405.13B	1.12T	816.59B
Dividends Paid	-	-	-	-	-	-	-	-	-	-	-	353.73B	490.61B	651.23B	666.67B	236.90B	102.03B	27.57B	27.57B	27.57B	27.57B	194.75B	215.80B	245.48B	262.23B	363.17B
FCF to OCF	-	-	-	-	-19.22%	-41.91%	68.56%	78.92%	-15.06%	-7.61%	75.92%	54.45%	-8.75%	-36.09%	-66.04%	-201.52%	43.72%	47.62%	1.85%	619.15%	60.09%	67.27%	241.23%	33.53%	59.62%	67.77%
Dividend Paid to FCF	-	-	-	-	-	-	-	-	-	-	-	31.14%	-331.42%	-79.76%	-59.05%	-23.97%	23.73%	7.07%	369.00%	-8.36%	4.59%	18.84%	10.47%	60.59%	23.44%	44.47%

Earnings

Report Date	Mar 31, 2005	Oct 28, 2005	Mar 15, 2006	May 2, 2007	Sep 17, 2007	Mar 18, 2008	May 6, 2009	Jul 30, 2009	Oct 30, 2009	Apr 30, 2010	Jul 29, 2010	Oct 29, 2010	Jan 31, 2011	May 5, 2011	Jul 21, 2011	Oct 28, 2011	Mar 6, 2012	May 9, 2012	Aug 15, 2012	Oct 31, 2012	Feb 25, 2013	May 8, 2013	Aug 2, 2013	Oct 30, 2013	Mar 5, 2014	Apr 25, 2014	Jul 30, 2014	Oct 31, 2014	Mar 9, 2015	Apr 30, 2015	Sep 15, 2015	Nov 30, 2015	Mar 16, 2016	Apr 29, 2016	Aug 31, 2016	Oct 31, 2016	Apr 28, 2017	Jul 31, 2017	Oct 31, 2017	Feb 20, 2018	May 17, 2018	Sep 4, 2018	Oct 31, 2018	Feb 19, 2019	Apr 1, 2019	Jul 31, 2019	Oct 29, 2019	Mar 1, 2020	May 13, 2020	Aug 3, 2020	Nov 30, 2020	Mar 30, 2021	Apr 29, 2021	Jul 29, 2021	Oct 29, 2021	Feb 22, 2022	May 25, 2022	Aug 10, 2022	Oct 28, 2022	Feb 27, 2023	Apr 28, 2023	Jul 28, 2023
EPS Estimate	42.00	-	-	2.00	3.65	8.00	11.00	14.00	21.00	26.83	28.76	37.00	34.53	39.50	24.78	36.55	33.00	-	-	43.63	35.81	-	33.38	30.27	-	27.12	38.00	33.49	38.34	19.96	22.49	22.49	26.99	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EPS Actual	-21.00	-29.00	13.00	-2.00	3.00	2.00	-10.00	47.00	36.21	27.00	23.00	31.00	27.00	27.00	33.00	37.00	46.00	32.53	33.28	53.00	57.00	24.05	37.00	17.00	46.06	42.00	17.00	15.00	13.00	4.00	-22.00	-30.57	29.48	8.74	-15.45	-14.17	-15.20	-41.68	-27.67	-14.37	-43.37	-27.00	-11.89	-25.79	-16.05	-20.29	53.85	47.62	8.93	1.78	46.51	27.73	20.39	12.14	25.14	29.03	19.71	9.22	36.94	27.18	27.18	11.62
Surprise	-150.00%	-	-	-200.00%	-17.81%	-75.00%	-190.91%	235.71%	72.43%	0.63%	-20.03%	-16.22%	-21.81%	-31.65%	33.17%	1.23%	39.39%	-	-	21.48%	59.17%	-	10.84%	-43.84%	-	54.87%	-55.26%	-55.21%	-66.09%	-79.96%	-197.82%	-235.93%	9.23%	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Timing	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	After-hours	After-hours	Pre-market	After-hours	After-hours	After-hours	After-hours	After-hours	Pre-market	After-hours	After-hours	After-hours	-	-	After-hours	Pre-market	-	After-hours	After-hours	-	After-hours	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	After-hours	Pre-market	After-hours	Pre-market	Pre-market	Pre-market	Pre-market	-	Pre-market	-	Pre-market	-	After-hours	-	Pre-market	After-hours	-	-	-	-	-	-	-	Pre-market	Pre-market	Pre-market	After-hours	After-hours	After-hours	After-hours

Key Statistics & Ratios

Market Cap6.99T

Enterprise Value8.94T

Trailing P/E9.12

Forward P/E11.79

PEG Ratio0.48

Price / Sales0.62

Price / Book0.81

EPS85.00

Book Value1,460.09

Revenue (TTM)11.27T

Gross Profit (TTM)2.58T

EBITDA1.75T

Profit Margin5.95%

Operating Margin8.97%

Return on Equity5.16%

Return on Assets3.34%

Shares Outstanding9.02B

Shares Float118.79M

Beta0.14

Dividend Yield3.84%

Dividend Rate29.76

Payout Ratio49.35%

Dividends

20261×

36.52Jun 5, 2026

20251×

41.30Jul 7, 2025

20241×

29.76Jun 11, 2024

20231×

27.92May 24, 2023

20221×

23.98Apr 20, 2022

20211×

25.49Apr 9, 2021

20201×

3.60Jul 20, 2020

20161×

15.00Jun 3, 2016

20151×

31.00May 27, 2015

20142×

34.00Sep 17, 201453.00Jun 2, 2014

20132×

37.00Aug 28, 201348.00Apr 25, 2013

20122×

32.00Sep 4, 201232.00May 8, 2012

20112×

23.00Sep 13, 201123.00May 12, 2011