XIDX
BIPP
Market cap12mUSD
Jun 16, Last price
39.00IDR
1D
8.33%
1Q
30.00%
Jan 2017
-56.67%
Name
Bhuwanatala Indah Permai Tbk PT
Chart & Performance
Profile
PT Bhuwanatala Indah Permai Tbk, through its subsidiaries, engages in the development and management of commercial properties in Indonesia. The company develops and manages properties, including hotels, apartments, offices, shops, and housing properties. It is also involved in the equity participation business; and trading activities. The company was formerly known as PT Bandung Indah Plaza and changed its name to PT Bhuwanatala Indah Permai Tbk in 1990. PT Bhuwanatala Indah Permai Tbk was founded in 1981 and is headquartered in Jakarta, Indonesia. PT Bhuwanatala Indah Permai Tbk is a subsidiary of Safire Capital Pte. Ltd.
Valuation
Title IDR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 264,064,990 -19.33% | 327,320,863 11.34% | |||||||
Cost of revenue | 173,176,612 | 223,492,548 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 90,888,378 | 103,828,315 | |||||||
NOPBT Margin | 34.42% | 31.72% | |||||||
Operating Taxes | 216,308 | 280,448 | |||||||
Tax Rate | 0.24% | 0.27% | |||||||
NOPAT | 90,672,070 | 103,547,868 | |||||||
Net income | (44,913,721) -302.20% | 22,212,330 13.58% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 36,613,950 | 25,090,843 | |||||||
Long-term debt | 544,434,995 | 502,041,777 | |||||||
Deferred revenue | 32,874,741 | 49,131,923 | |||||||
Other long-term liabilities | 300,075,194 | 5,771,885 | |||||||
Net debt | 374,399,247 | 281,688,398 | |||||||
Cash flow | |||||||||
Cash from operating activities | 84,448,776 | 27,515,392 | |||||||
CAPEX | (98,776,939) | (102,615,801) | |||||||
Cash from investing activities | (185,396,953) | (165,417,709) | |||||||
Cash from financing activities | 62,160,164 | 26,677,479 | |||||||
FCF | (224,033,269) | 157,304,546 | |||||||
Balance | |||||||||
Cash | 212,439,966 | 253,037,950 | |||||||
Long term investments | (5,790,269) | (7,593,728) | |||||||
Excess cash | 193,446,448 | 229,078,178 | |||||||
Stockholders' equity | 1,035,159,498 | 1,063,683,930 | |||||||
Invested Capital | 1,529,281,381 | 1,431,893,958 | |||||||
ROIC | 6.12% | 7.41% | |||||||
ROCE | 5.27% | 6.24% | |||||||
EV | |||||||||
Common stock shares outstanding | 5,028,669 | 5,028,669 | |||||||
Price | 51.00 -7.27% | ||||||||
Market cap | 256,462,138 -7.27% | ||||||||
EV | 821,069,926 | ||||||||
EBITDA | 126,062,358 | 109,131,377 | |||||||
EV/EBITDA | 7.52 | ||||||||
Interest | 63,410,024 | 54,515,478 | |||||||
Interest/NOPBT | 69.77% | 52.51% |