Stock NZIA PT NUSANTARA ALMAZIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Nusantara Almazia Tbk

Equities

NZIA

ID1000151400

Construction & Engineering

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-07-15 pm EDT 		5-day change 1st Jan Change
50 IDR 0.00% Intraday chart for PT Nusantara Almazia Tbk 0.00% -39.02%
Apr. 30 PT Nusantara Almazia Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 28 PT Nusantara Almazia Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 1,801,981 395,557 345,014 777,929 180,198
Enterprise Value (EV) 1 1,873,993 459,048 385,757 816,635 236,978
P/E ratio 421 x 3,260 x 262 x -20,710 x -19.7 x
Yield 0.12% - - - -
Capitalization / Revenue 76.1 x 4.91 x 3.44 x 9.19 x 4 x
EV / Revenue 79.1 x 5.69 x 3.84 x 9.64 x 5.25 x
EV / EBITDA 450 x 55.9 x 50.9 x 136 x -56.9 x
EV / FCF -17.8 x 47.3 x 14 x -53.9 x -10.6 x
FCF Yield -5.63% 2.12% 7.17% -1.86% -9.43%
Price to Book 3.65 x 0.8 x 0.7 x 1.58 x 0.37 x
Nbr of stocks (in thousands) 2,197,538 2,197,541 2,197,541 2,197,541 2,197,541
Reference price 2 820.0 180.0 157.0 354.0 82.00
Announcement Date 3/31/20 4/8/21 3/29/22 3/23/23 3/28/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 42,835 23,690 80,627 100,416 84,684 45,096
EBITDA 1 2,743 4,166 8,213 7,585 6,012 -4,163
EBIT 1 2,506 3,897 7,906 7,340 5,783 -4,725
Operating Margin 5.85% 16.45% 9.81% 7.31% 6.83% -10.48%
Earnings before Tax (EBT) 1 1,129 3,940 3,681 4,422 2,611 -8,267
Net income 1 92.73 3,617 121.4 1,318 -37.56 -9,137
Net margin 0.22% 15.27% 0.15% 1.31% -0.04% -20.26%
EPS 2 0.0534 1.946 0.0552 0.5996 -0.0171 -4.158
Free Cash Flow 1 14,511 -105,536 9,712 27,650 -15,151 -22,347
FCF margin 33.88% -445.49% 12.05% 27.54% -17.89% -49.56%
FCF Conversion (EBITDA) 528.92% - 118.25% 364.53% - -
FCF Conversion (Net income) 15,647.66% - 8,002.86% 2,098.45% - -
Dividend per Share - 1.000 - - - -
Announcement Date 9/25/19 3/31/20 4/8/21 3/29/22 3/23/23 3/28/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 46,252 72,012 63,490 40,743 38,705 56,780
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 16.86 x 17.29 x 7.731 x 5.371 x 6.438 x -13.64 x
Free Cash Flow 1 14,511 -105,536 9,712 27,650 -15,151 -22,347
ROE (net income / shareholders' equity) 0.02% 0.71% 0.52% 0.6% 0.3% -1.72%
ROA (Net income/ Total Assets) 0.33% 0.39% 0.75% 0.71% 0.58% -0.49%
Assets 1 28,428 922,470 16,241 186,265 -6,439 1,877,640
Book Value Per Share 2 230.0 225.0 224.0 225.0 225.0 220.0
Cash Flow per Share 2 3.560 27.10 20.40 18.20 11.60 13.00
Capex 1 205 8,181 375 4,190 6,316 3,125
Capex / Sales 0.48% 34.53% 0.46% 4.17% 7.46% 6.93%
Announcement Date 9/25/19 3/31/20 4/8/21 3/29/22 3/23/23 3/28/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Land Division & Subdivision

1st Jan change Capi.
PT NUSANTARA ALMAZIA TBK Stock PT Nusantara Almazia Tbk
-39.02% 6.79M
SAHA PATHANA INTER-HOLDING Stock Saha Pathana Inter-Holding
-13.68% 976M
ONE UNITED PROPERTIES SA Stock One United Properties SA
-11.44% 727M
KESAR INDIA LIMITED Stock Kesar India Limited
+420.19% 232M
SKYWORLD DEVELOPMENT Stock SkyWorld Development
+14.55% 135M
ALPHAVILLE S.A. Stock Alphaville S.A.
-30.93% 121M
AMREP CORPORATION Stock AMREP Corporation
-2.91% 112M
MAXIM GLOBAL Stock Maxim Global
+16.00% 68.37M
PIONEERS PROPERTIES FOR URBAN DEVELOPMENT Stock Pioneers Properties for Urban Development
+32.44% 65.01M
KTI LANDMARK Stock KTI Landmark
0.00% 50.47M
Land Division & Subdivision
  1. Stock Market
  2. Equities
  3. NZIA Stock
  4. Financials PT Nusantara Almazia Tbk