Stock PANI PT PANTAI INDAH KAPUK DUA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Pantai Indah Kapuk Dua Tbk

Equities

PANI

ID1000145303

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 23:00:00 05/05/2024 BST 		5-day change 1st Jan Change
4,840 IDR +1.89% Intraday chart for PT Pantai Indah Kapuk Dua Tbk -3.20% -1.22%
02-29 PT Pantai Indah Kapuk Dua Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Pantai Indah Kapuk Dua Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 12,853,500 76,573,035 75,635,406 - -
Enterprise Value (EV) 2 12,854 76,149 72,735 72,098 68,772
P/E ratio 34.9 x - - - -
Yield - - - - -
Capitalization / Revenue - 35.5 x 23.5 x 17.1 x 15.5 x
EV / Revenue - 35.3 x 22.6 x 16.3 x 14.1 x
EV / EBITDA - 85.5 x 59.9 x 38.3 x 29.7 x
EV / FCF - -80.1 x 21.3 x 61.6 x 17.6 x
FCF Yield - -1.25% 4.7% 1.62% 5.69%
Price to Book - - - - -
Nbr of stocks (in thousands) 13,530,000 15,627,150 15,627,150 - -
Reference price 3 950.0 4,900 4,840 4,840 4,840
Announcement Date 31/03/23 29/02/24 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2022 2023 2024 2025 2026
Net sales 1 - 2,159 3,222 4,413 4,866
EBITDA 1 - 890.4 1,214 1,880 2,316
EBIT 1 - - 1,206 1,872 2,308
Operating Margin - - 37.43% 42.42% 47.42%
Earnings before Tax (EBT) 1 - 818.5 1,315 2,001 2,542
Net income 1 138.2 270 565.7 880.5 1,148
Net margin - 12.51% 17.56% 19.95% 23.59%
EPS 27.19 - - - -
Free Cash Flow 2 - -950,751 3,419,200 1,169,700 3,911,200
FCF margin - -44,038.81% 106,123.72% 26,506.98% 80,376.48%
FCF Conversion (EBITDA) - - 281,763.49% 62,211.47% 168,862.79%
FCF Conversion (Net income) - - 604,419.3% 132,844.97% 340,696.86%
Dividend per Share - - - - -
Announcement Date 31/03/23 29/02/24 - - -
1IDR in Billions2IDR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2022 2023 2024 2025 2026
Net Debt 1 - - - - -
Net Cash position 1 - 424 2,901 3,538 6,863
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow 2 - -950,751 3,419,200 1,169,700 3,911,200
ROE (net income / shareholders' equity) - 4.09% 4.3% 6.3% 7.7%
ROA (Net income/ Total Assets) - 2.32% 1.6% 2.4% 2.9%
Assets 1 - 11,640 35,356 36,688 39,586
Book Value Per Share - - - - -
Cash Flow per Share - - - - -
Capex 1 - 13 296 296 295
Capex / Sales - 0.6% 9.18% 6.7% 6.07%
Announcement Date 31/03/23 29/02/24 - - -
1IDR in Billions2IDR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for PT Pantai Indah Kapuk Dua Tbk

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
4,840 IDR
Average target price
6,000 IDR
Spread / Average Target
+23.97%
Consensus

Annual profits - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
PT PANTAI INDAH KAPUK DUA TBK Stock PT Pantai Indah Kapuk Dua Tbk
-1.22% 4.62B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+40.50% 29.66B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-11.31% 27.69B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+5.89% 27.57B
DLF LIMITED Stock DLF Limited
+22.12% 26.07B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+51.72% 24.02B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+8.58% 21.83B
EMAAR PROPERTIES Stock Emaar Properties
+0.38% 18.77B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+29.97% 16.76B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-13.27% 15.28B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. PANI Stock
  4. Financials PT Pantai Indah Kapuk Dua Tbk