Stock JRPT PT JAYA REAL PROPERTY, TBK.
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Jaya Real Property, Tbk.

Equities

JRPT

ID1000128903

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 18:00:00 2024-05-16 EDT 		5-day change 1st Jan Change
690 IDR +1.47% Intraday chart for PT Jaya Real Property, Tbk. 0.00% -1.43%
04-30 PT Jaya Real Property, Tbk. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
02-28 PT Jaya Real Property, 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 10,175,000 8,250,000 8,182,113 6,956,047 6,584,061 9,068,952
Enterprise Value (EV) 1 9,230,457 7,451,345 7,184,351 6,427,695 5,977,310 8,740,782
P/E ratio 9.85 x 8.11 x 8.06 x 9.02 x 7.67 x 9.04 x
Yield - 4% 3.67% 3.75% 4.2% -
Capitalization / Revenue 4.37 x 3.4 x 3.74 x 3.2 x 2.91 x 3.62 x
EV / Revenue 3.96 x 3.07 x 3.29 x 2.96 x 2.65 x 3.49 x
EV / EBITDA 7.81 x 6.53 x 7.63 x 6.92 x 5.8 x 7.4 x
EV / FCF 9.18 x 14.7 x 21.4 x 7.73 x 7.88 x 11 x
FCF Yield 10.9% 6.78% 4.68% 12.9% 12.7% 9.07%
Price to Book 1.59 x 1.16 x 1.08 x 0.88 x 0.78 x 1.01 x
Nbr of stocks (in thousands) 13,750,000 13,750,000 13,636,854 13,377,013 13,168,121 12,955,646
Reference price 2 740.0 600.0 600.0 520.0 500.0 700.0
Announcement Date 3/27/19 4/3/20 4/5/21 4/8/22 3/31/23 2/28/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,330,551 2,423,270 2,184,942 2,174,343 2,258,974 2,503,645
EBITDA 1 1,182,353 1,140,549 941,149 928,414 1,030,999 1,181,353
EBIT 1 1,116,150 1,073,051 872,085 839,870 964,669 1,107,764
Operating Margin 47.89% 44.28% 39.91% 38.63% 42.7% 44.25%
Earnings before Tax (EBT) 1 1,153,941 1,133,315 1,131,278 859,705 960,604 1,118,073
Net income 1 1,033,205 1,016,858 924,905 768,913 860,910 1,004,620
Net margin 44.33% 41.96% 42.33% 35.36% 38.11% 40.13%
EPS 2 75.14 73.95 74.40 57.66 65.17 77.40
Free Cash Flow 1 1,005,213 505,401 336,171 831,413 758,281 792,627
FCF margin 43.13% 20.86% 15.39% 38.24% 33.57% 31.66%
FCF Conversion (EBITDA) 85.02% 44.31% 35.72% 89.55% 73.55% 67.09%
FCF Conversion (Net income) 97.29% 49.7% 36.35% 108.13% 88.08% 78.9%
Dividend per Share - 24.00 22.00 19.50 21.00 -
Announcement Date 3/27/19 4/3/20 4/5/21 4/8/22 3/31/23 2/28/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 944,543 798,655 997,762 528,352 606,751 328,170
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,005,213 505,401 336,171 831,413 758,281 792,627
ROE (net income / shareholders' equity) 16.6% 14.7% 13.3% 9.82% 10.5% 11.4%
ROA (Net income/ Total Assets) 6.97% 6.18% 4.81% 4.52% 5.02% 5.44%
Assets 1 14,821,479 16,455,614 19,214,814 17,013,979 17,134,931 18,470,682
Book Value Per Share 2 466.0 516.0 553.0 590.0 638.0 696.0
Cash Flow per Share 2 70.30 59.20 74.10 41.00 47.50 25.60
Capex 1 15,520 26,101 26,162 14,879 38,861 186,957
Capex / Sales 0.67% 1.08% 1.2% 0.68% 1.72% 7.47%
Announcement Date 3/27/19 4/3/20 4/5/21 4/8/22 3/31/23 2/28/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
PT JAYA REAL PROPERTY, TBK. Stock PT Jaya Real Property, Tbk.
-1.43% 551M
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+17.32% 29.15B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-5.15% 27.94B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+26.23% 26.02B
DLF LIMITED Stock DLF Limited
+16.84% 24.95B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+40.97% 22.49B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+20.06% 22.19B
EMAAR PROPERTIES Stock Emaar Properties
-4.42% 18.48B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
+13.13% 16.73B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED Stock Henderson Land Development Company Limited
+9.98% 16.19B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. JRPT Stock
  4. Financials PT Jaya Real Property, Tbk.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW