Stock GMTD PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Gowa Makassar Tourism Development Tbk

Equities

GMTD

ID1000064009

Homebuilding

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
4,670 IDR -2.71% Intraday chart for PT Gowa Makassar Tourism Development Tbk -.--% +95.60%
Mar. 22 PT Gowa Makassar Tourism Development Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Gowa Makassar Tourism Development 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 1,523,070 1,624,608 1,822,607 1,698,223 1,472,301 2,424,220
Enterprise Value (EV) 1 1,575,575 1,677,222 1,874,145 1,692,438 1,497,048 2,411,579
P/E ratio 24.8 x -23.2 x -17.2 x -62 x 164 x 18.8 x
Yield - - - - 0.02% -
Capitalization / Revenue 6.22 x 7.91 x 10.9 x 12.2 x 4.67 x 5.77 x
EV / Revenue 6.43 x 8.16 x 11.2 x 12.2 x 4.75 x 5.74 x
EV / EBITDA 21.7 x 48.1 x 84.6 x -576 x 22.1 x 15.1 x
EV / FCF -468 x -51.5 x 34 x -39.4 x 26.6 x -136 x
FCF Yield -0.21% -1.94% 2.94% -2.54% 3.76% -0.74%
Price to Book 1.99 x 2.35 x 3.12 x 3.05 x 2.6 x 3.48 x
Nbr of stocks (in thousands) 1,015,380 1,015,380 1,015,380 1,015,380 1,015,380 1,015,380
Reference price 2 1,500 1,600 1,795 1,672 1,450 2,388
Announcement Date 2/19/19 5/20/20 4/30/21 3/30/22 3/24/23 3/22/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 245,038 205,516 167,584 138,808 315,372 419,993
EBITDA 1 72,726 34,902 22,142 -2,938 67,605 159,834
EBIT 1 72,023 34,574 21,733 -4,145 65,156 157,170
Operating Margin 29.39% 16.82% 12.97% -2.99% 20.66% 37.42%
Earnings before Tax (EBT) 1 62,042 -69,516 -105,499 -27,042 9,388 129,391
Net income 1 61,443 -70,116 -105,950 -27,376 8,998 129,014
Net margin 25.07% -34.12% -63.22% -19.72% 2.85% 30.72%
EPS 2 60.51 -69.05 -104.3 -26.96 8.862 127.1
Free Cash Flow 1 -3,368 -32,544 55,078 -42,913 56,305 -17,739
FCF margin -1.37% -15.84% 32.87% -30.92% 17.85% -4.22%
FCF Conversion (EBITDA) - - 248.75% - 83.29% -
FCF Conversion (Net income) - - - - 625.74% -
Dividend per Share - - - - 0.3000 -
Announcement Date 2/19/19 5/20/20 4/30/21 3/30/22 3/24/23 3/22/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 52,505 52,614 51,538 - 24,747 -
Net Cash position 1 - - - 5,786 - 12,641
Leverage (Debt/EBITDA) 0.722 x 1.507 x 2.328 x - 0.366 x -
Free Cash Flow 1 -3,368 -32,544 55,078 -42,913 56,305 -17,739
ROE (net income / shareholders' equity) 8.37% -9.64% -16.6% -4.79% 1.6% 20.4%
ROA (Net income/ Total Assets) 3.61% 1.83% 1.3% -0.25% 3.65% 8.31%
Assets 1 1,703,208 -3,829,567 -8,170,115 10,885,236 246,805 1,553,005
Book Value Per Share 2 752.0 680.0 576.0 549.0 558.0 686.0
Cash Flow per Share 2 17.30 17.20 18.30 30.30 17.00 12.70
Capex 1 676 419 746 13,076 7,178 2,285
Capex / Sales 0.28% 0.2% 0.45% 9.42% 2.28% 0.54%
Announcement Date 2/19/19 5/20/20 4/30/21 3/30/22 3/24/23 3/22/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Builders - Single Homes

1st Jan change Capi.
PT GOWA MAKASSAR TOURISM DEVELOPMENT TBK Stock PT Gowa Makassar Tourism Development Tbk
+95.60% 295M
LENNAR CORPORATION Stock Lennar Corporation
+9.32% 44.98B
MERITAGE HOMES CORPORATION Stock Meritage Homes Corporation
+3.49% 6.55B
TRI POINTE HOMES, INC. Stock Tri Pointe Homes, Inc.
+12.34% 3.77B
M/I HOMES, INC. Stock M/I Homes, Inc.
-10.40% 3.42B
HOVNANIAN ENTERPRISES, INC. Stock Hovnanian Enterprises, Inc.
+9.11% 1.04B
SMITH DOUGLAS HOMES CORP. Stock Smith Douglas Homes Corp.
0.00% 266M
INVERSIONES CENTENARIO S.A.A. Stock Inversiones Centenario S.A.A.
+3.33% 242M
HUSCOMPAGNIET A/S Stock HusCompagniet A/S
+17.85% 170M
HEXAOM Stock HEXAOM
+13.85% 164M
Residential Builders - Single Homes
  1. Stock Market
  2. Equities
  3. GMTD Stock
  4. Financials PT Gowa Makassar Tourism Development Tbk
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW