Stock BAPI PT BHAKTI AGUNG PROPERTINDO TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Bhakti Agung Propertindo Tbk

Equities

BAPI

ID1000151004

Real Estate Services

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2023-06-26 pm EDT 		5-day change 1st Jan Change
50 IDR -.--% Intraday chart for PT Bhakti Agung Propertindo Tbk -.--% -.--%
Apr. 30 PT Bhakti Agung Propertindo Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 02 PT Bhakti Agung Propertindo Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 279,587 279,587 279,588 279,588 279,599
Enterprise Value (EV) 1 406,426 426,779 427,758 427,869 436,669
P/E ratio 24.2 x -114 x -278 x -2,858 x -211 x
Yield - - - - -
Capitalization / Revenue 15.4 x 21.1 x 56 x 25.3 x 127 x
EV / Revenue 22.3 x 32.2 x 85.7 x 38.8 x 199 x
EV / EBITDA 193 x -217 x -531 x 17,115 x -362 x
EV / FCF -1.28 x -22.2 x -806 x 7,125 x -53.2 x
FCF Yield -78.3% -4.5% -0.12% 0.01% -1.88%
Price to Book 0.63 x 0.65 x 0.65 x 0.65 x 0.66 x
Nbr of stocks (in thousands) 5,591,740 5,591,740 5,591,753 5,591,753 5,591,980
Reference price 2 50.00 50.00 50.00 50.00 50.00
Announcement Date 5/28/20 6/30/21 5/9/22 8/7/23 4/2/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 5,920 18,210 13,273 4,993 11,033 2,196
EBITDA 1 278.8 2,104 -1,970 -806 25 -1,207
EBIT 1 272.1 2,097 -1,985 -816.8 14.59 -1,217
Operating Margin 4.6% 11.52% -14.95% -16.36% 0.13% -55.4%
Earnings before Tax (EBT) 1 288.9 3,922 -2,125 -891.7 178 -1,268
Net income 1 140.9 3,467 -2,457 -1,017 -97.84 -1,323
Net margin 2.38% 19.04% -18.51% -20.36% -0.89% -60.23%
EPS 2 0.8808 2.070 -0.4394 -0.1800 -0.0175 -0.2365
Free Cash Flow 1 -77,166 -318,242 -19,209 -530.6 60.05 -8,207
FCF margin -1,303.52% -1,747.58% -144.72% -10.63% 0.54% -373.72%
FCF Conversion (EBITDA) - - - - 240.22% -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 9/16/19 5/28/20 6/30/21 5/9/22 8/7/23 4/2/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 235,355 126,839 147,192 148,170 148,282 157,070
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 844.2 x 60.29 x -74.73 x -183.8 x 5,931 x -130.2 x
Free Cash Flow 1 -77,166 -318,242 -19,209 -531 60.1 -8,207
ROE (net income / shareholders' equity) 1.29% 1.53% -0.57% -0.24% -0.02% -0.31%
ROA (Net income/ Total Assets) 0.08% 0.3% -0.2% -0.08% 0% -0.11%
Assets 1 187,148 1,153,243 1,219,277 1,272,225 -7,526,427 1,162,232
Book Value Per Share 2 68.60 78.80 76.70 76.50 76.50 76.30
Cash Flow per Share 2 0.7400 0.0700 0.2000 0.0300 0.0100 0
Capex 1 5.79 - 46.2 - - -
Capex / Sales 0.1% - 0.35% - - -
Announcement Date 9/16/19 5/28/20 6/30/21 5/9/22 8/7/23 4/2/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Services

1st Jan change Capi.
PT BHAKTI AGUNG PROPERTINDO TBK Stock PT Bhakti Agung Propertindo Tbk
-.--% 17.28M
CBRE GROUP, INC. Stock CBRE Group, Inc.
+4.45% 28.91B
KE HOLDINGS INC. Stock KE Holdings Inc.
-8.70% 17.89B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-7.30% 12.1B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
+24.55% 10.78B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-12.66% 10.27B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
+5.41% 7.32B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
+5.49% 6.28B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+47.78% 4.53B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
+17.41% 2.76B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. BAPI Stock
  4. Financials PT Bhakti Agung Propertindo Tbk