Stock DUTI PT DUTA PERTIWI TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Duta Pertiwi Tbk

Equities

DUTI

ID1000076300

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 23:00:00 25/04/2024 BST 		5-day change 1st Jan Change
4,600 IDR +0.88% Intraday chart for PT Duta Pertiwi Tbk +0.88% -0.43%
03-14 PT Duta Pertiwi Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Duta Pertiwi Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 8,121,500 9,250,000 7,030,000 6,271,500 7,659,000 8,547,000
Enterprise Value (EV) 1 5,944,930 6,574,318 4,524,212 3,060,650 4,166,099 5,673,846
P/E ratio 8.91 x 8.39 x 13.2 x 9.5 x 10.2 x 8.01 x
Yield - 6% - 11.2% - -
Capitalization / Revenue 3.65 x 3.76 x 4.08 x 2.88 x 2.54 x 2.21 x
EV / Revenue 2.67 x 2.67 x 2.62 x 1.41 x 1.38 x 1.47 x
EV / EBITDA 5.07 x 5.19 x 5.93 x 3.57 x 3.36 x 3.83 x
EV / FCF 6.72 x 20.6 x 5.69 x -107 x 2.67 x 25.7 x
FCF Yield 14.9% 4.85% 17.6% -0.94% 37.5% 3.9%
Price to Book 1.07 x 1.06 x 0.83 x 0.68 x 0.83 x 0.83 x
Nbr of stocks (in thousands) 1,850,000 1,850,000 1,850,000 1,850,000 1,850,000 1,850,000
Reference price 2 4,390 5,000 3,800 3,390 4,140 4,620
Announcement Date 28/03/19 27/03/20 31/03/21 31/03/22 13/03/23 14/03/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,225,705 2,459,812 1,724,798 2,177,783 3,017,086 3,862,424
EBITDA 1 1,172,773 1,265,619 763,336 858,219 1,240,881 1,482,452
EBIT 1 1,086,928 1,178,632 663,355 715,113 1,101,965 1,355,388
Operating Margin 48.84% 47.92% 38.46% 32.84% 36.52% 35.09%
Earnings before Tax (EBT) 1 1,246,759 1,426,609 725,821 824,154 970,775 1,449,383
Net income 1 911,493 1,102,854 533,728 659,891 747,550 1,066,421
Net margin 40.95% 44.83% 30.94% 30.3% 24.78% 27.61%
EPS 2 492.7 596.1 288.5 356.7 404.1 576.4
Free Cash Flow 1 884,960 318,697 794,811 -28,707 1,560,614 221,044
FCF margin 39.76% 12.96% 46.08% -1.32% 51.73% 5.72%
FCF Conversion (EBITDA) 75.46% 25.18% 104.12% - 125.77% 14.91%
FCF Conversion (Net income) 97.09% 28.9% 148.92% - 208.76% 20.73%
Dividend per Share - 300.0 - 380.0 - -
Announcement Date 28/03/19 27/03/20 31/03/21 31/03/22 13/03/23 14/03/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 2,176,570 2,675,682 2,505,788 3,210,850 3,492,901 2,873,154
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 884,960 318,697 794,811 -28,707 1,560,614 221,044
ROE (net income / shareholders' equity) 12.7% 12.9% 6.1% 6.86% 7.74% 11.5%
ROA (Net income/ Total Assets) 5.85% 5.57% 3.01% 3.08% 4.46% 5.52%
Assets 1 15,576,808 19,785,682 17,728,300 21,454,992 16,767,228 19,334,981
Book Value Per Share 2 4,111 4,713 4,591 4,952 4,976 5,552
Cash Flow per Share 2 1,369 1,638 1,358 1,824 1,891 1,554
Capex 1 6,006 8,331 2,103 2,977 20,438 14,579
Capex / Sales 0.27% 0.34% 0.12% 0.14% 0.68% 0.38%
Announcement Date 28/03/19 27/03/20 31/03/21 31/03/22 13/03/23 14/03/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
PT DUTA PERTIWI TBK Stock PT Duta Pertiwi Tbk
-0.43% 524M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+39.94% 28.07B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.85% 26.92B
DLF LIMITED Stock DLF Limited
+22.78% 26.28B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+1.61% 26.06B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+49.67% 22.69B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.96% 20.3B
EMAAR PROPERTIES Stock Emaar Properties
+3.66% 19.59B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+30.95% 16.31B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
-10.00% 15.21B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. DUTI Stock
  4. Financials PT Duta Pertiwi Tbk