Stock BKSL PT SENTUL CITY TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Sentul City Tbk

Equities

BKSL

ID1000104201

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
36 IDR -7.69% Intraday chart for PT Sentul City Tbk -10.00% -28.00%
Apr. 10 PT Sentul City Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Sentul City 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 6,023,194 4,696,987 3,354,178 3,957,930 3,354,178 8,385,445
Enterprise Value (EV) 1 8,429,779 7,869,055 7,263,331 6,812,327 6,514,742 11,092,481
P/E ratio 17.9 x 94.9 x -5.35 x 15.1 x -20.6 x 22.7 x
Yield - - - - - -
Capitalization / Revenue 4.57 x 4.94 x 7.42 x 4.35 x 4.99 x 4.87 x
EV / Revenue 6.4 x 8.27 x 16.1 x 7.48 x 9.69 x 6.45 x
EV / EBITDA 23.3 x 37.6 x 256 x 17.4 x 24.1 x 22.8 x
EV / FCF -71.2 x 145 x -56.8 x -13 x 33.7 x 22.7 x
FCF Yield -1.4% 0.69% -1.76% -7.7% 2.97% 4.4%
Price to Book 0.64 x 0.49 x 0.38 x 0.44 x 0.38 x 0.58 x
Nbr of stocks (in thousands) 55,258,659 55,258,666 67,083,561 67,083,561 67,083,561 167,708,903
Reference price 2 109.0 85.00 50.00 59.00 50.00 50.00
Announcement Date 4/1/19 5/28/20 6/24/21 4/27/22 4/10/23 4/10/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,316,806 951,421 451,847 910,709 672,300 1,720,161
EBITDA 1 362,565 209,493 28,384 392,462 270,629 486,001
EBIT 1 348,647 194,828 15,025 378,257 257,986 469,603
Operating Margin 26.48% 20.48% 3.33% 41.53% 38.37% 27.3%
Earnings before Tax (EBT) 1 401,909 87,275 -542,016 297,446 -153,107 357,889
Net income 1 335,872 49,505 -608,784 261,473 -163,159 332,301
Net margin 25.51% 5.2% -134.73% 28.71% -24.27% 19.32%
EPS 2 6.078 0.8959 -9.350 3.898 -2.432 2.202
Free Cash Flow 1 -118,347 54,237 -127,975 -524,584 193,550 487,836
FCF margin -8.99% 5.7% -28.32% -57.6% 28.79% 28.36%
FCF Conversion (EBITDA) - 25.89% - - 71.52% 100.38%
FCF Conversion (Net income) - 109.56% - - - 146.81%
Dividend per Share - - - - - -
Announcement Date 4/1/19 5/28/20 6/24/21 4/27/22 4/10/23 4/10/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,406,585 3,172,069 3,909,153 2,854,397 3,160,564 2,707,036
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 6.638 x 15.14 x 137.7 x 7.273 x 11.68 x 5.57 x
Free Cash Flow 1 -118,347 54,237 -127,975 -524,584 193,550 487,836
ROE (net income / shareholders' equity) 3.58% 0.65% -5.31% 2.21% -1.61% 2.5%
ROA (Net income/ Total Assets) 1.4% 0.73% 0.05% 1.35% 0.97% 1.6%
Assets 1 24,069,947 6,816,107 -1,157,384,361 19,369,776 -16,888,401 20,724,758
Book Value Per Share 2 171.0 172.0 130.0 134.0 132.0 85.80
Cash Flow per Share 2 4.540 6.670 2.200 4.700 4.330 1.300
Capex 1 10,122 7,192 2,360 8,056 24,169 814,553
Capex / Sales 0.77% 0.76% 0.52% 0.88% 3.59% 47.35%
Announcement Date 4/1/19 5/28/20 6/24/21 4/27/22 4/10/23 4/10/24
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 SENTUL CITY TBK Stock PT Sentul City Tbk
-28.00% 372M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+40.41% 28.24B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-12.37% 26.95B
DLF LIMITED Stock DLF Limited
+23.41% 26.45B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+6.25% 25.93B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+49.25% 22.95B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+9.16% 20.4B
EMAAR PROPERTIES Stock Emaar Properties
-0.25% 18.55B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.90% 16.22B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-13.27% 15.1B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. BKSL Stock
  4. Financials PT Sentul City Tbk