Stock SMDM PT SURYAMAS DUTAMAKMUR TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Suryamas Dutamakmur Tbk

Equities

SMDM

ID1000067408

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-07-03 pm EDT 		5-day change 1st Jan Change
185 IDR +2.78% Intraday chart for PT Suryamas Dutamakmur Tbk +13.50% -4.64%
May. 13 PT Suryamas Dutamakmur Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 01 PT Suryamas Dutamakmur Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 658,555 567,884 491,530 935,339 863,757 925,795
Enterprise Value (EV) 1 782,579 689,546 532,130 747,386 614,814 700,016
P/E ratio 19.6 x 22.6 x -602 x 9.26 x 5.29 x 8.9 x
Yield - - - - - -
Capitalization / Revenue 1.22 x 1 x 1.27 x 1.65 x 1.52 x 1.86 x
EV / Revenue 1.45 x 1.21 x 1.38 x 1.32 x 1.09 x 1.41 x
EV / EBITDA 5.53 x 5.51 x 8.1 x 4.89 x 2.93 x 5.48 x
EV / FCF 92 x 56.9 x 7.44 x 3.97 x 28.2 x 22.6 x
FCF Yield 1.09% 1.76% 13.4% 25.2% 3.54% 4.43%
Price to Book 0.37 x 0.32 x 0.28 x 0.49 x 0.42 x 0.43 x
Nbr of stocks (in thousands) 4,772,138 4,772,138 4,772,138 4,772,138 4,772,138 4,772,138
Reference price 2 138.0 119.0 103.0 196.0 181.0 194.0
Announcement Date 3/26/19 5/27/20 3/25/21 3/29/22 3/29/23 4/1/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 539,302 569,374 386,541 567,052 566,403 496,498
EBITDA 1 141,555 125,206 65,713 152,934 209,950 127,780
EBIT 1 118,932 106,639 44,574 139,871 196,874 115,421
Operating Margin 22.05% 18.73% 11.53% 24.67% 34.76% 23.25%
Earnings before Tax (EBT) 1 96,846 84,613 25,338 130,242 192,413 107,805
Net income 1 33,750 25,206 -818.4 101,272 163,777 104,238
Net margin 6.26% 4.43% -0.21% 17.86% 28.92% 20.99%
EPS 2 7.054 5.268 -0.1710 21.17 34.23 21.79
Free Cash Flow 1 8,508 12,129 71,556 188,350 21,765 30,986
FCF margin 1.58% 2.13% 18.51% 33.22% 3.84% 6.24%
FCF Conversion (EBITDA) 6.01% 9.69% 108.89% 123.16% 10.37% 24.25%
FCF Conversion (Net income) 25.21% 48.12% - 185.98% 13.29% 29.73%
Dividend per Share - - - - - -
Announcement Date 3/26/19 5/27/20 3/25/21 3/29/22 3/29/23 4/1/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 124,024 121,661 40,600 - - -
Net Cash position 1 - - - 187,953 248,943 225,779
Leverage (Debt/EBITDA) 0.8762 x 0.9717 x 0.6178 x - - -
Free Cash Flow 1 8,508 12,129 71,556 188,350 21,765 30,986
ROE (net income / shareholders' equity) 3.38% 2.83% 0.71% 4.34% 6.27% 3.23%
ROA (Net income/ Total Assets) 2.36% 2.09% 0.87% 2.69% 3.66% 2.07%
Assets 1 1,430,343 1,204,856 -94,229 3,768,246 4,476,851 5,027,150
Book Value Per Share 2 368.0 373.0 374.0 398.0 432.0 454.0
Cash Flow per Share 2 16.70 19.30 16.70 49.10 65.60 67.40
Capex 1 17,862 6,331 2,993 1,918 1,961 3,615
Capex / Sales 3.31% 1.11% 0.77% 0.34% 0.35% 0.73%
Announcement Date 3/26/19 5/27/20 3/25/21 3/29/22 3/29/23 4/1/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
PT SURYAMAS DUTAMAKMUR TBK Stock PT Suryamas Dutamakmur Tbk
-4.64% 52.45M
VONOVIA SE Stock Vonovia SE
-6.13% 23.83B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+11.24% 11.05B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-33.65% 10.9B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-24.56% 7.8B
VINHOMES Stock Vinhomes
-11.00% 6.52B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-2.72% 6.24B
VINGROUP Stock Vingroup
-7.17% 6.04B
BRIGADE ENTERPRISES LIMITED Stock Brigade Enterprises Limited
+54.17% 3.78B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+23.81% 3.66B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. SMDM Stock
  4. Financials PT Suryamas Dutamakmur Tbk