Valuation PT Maha Properti Indonesia Tbk

Stocks

End-of-day quote INDONESIA S.E. 2026-10-20			5-day change	1st Jan Change
11,600.00 ^IDR	+0.43%		-.--%	+0.87%

10-26	PT Maha Properti Indonesia Tbk Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
07-28	PT Maha Properti Indonesia Tbk Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	17,299,950	8,451,125	15,013,175	20,879,250	20,083,850	114,338,750
Change	-	-51.15%	77.65%	39.07%	-3.81%	469.31%
Enterprise Value (EV) ¹	17,540,126	8,703,847	15,306,685	21,224,086	20,414,570	114,686,944
Change	-	-50.38%	75.86%	38.66%	-3.81%	461.79%
P/E	1,352x	-610x	-514x	-536x	-516x	-1,845x
PBR	17.5x	8.68x	15.9x	23x	23.2x	142x
PEG	-	3x	-5x	-16x	4,996.83x	-31.2x
Capitalization / Revenue	136x	126x	1,038x	3,825x	2,652x	32,177x
EV / Revenue	138x	130x	1,058x	3,889x	2,695x	32,275x
EV / EBITDA	476x	2,151x	-1,422x	-1,309x	-959x	-2,736x
EV / EBIT	486x	2,593x	-1,359x	-1,269x	-934x	-2,700x
EV / FCF	3,799x	456x	-544x	-941x	7,116x	-28,140x
FCF Yield	0.03%	0.22%	-0.18%	-0.11%	0.01%	-0%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.287	-1.393	-2.935	-3.918	-3.914	-6.232
Distribution rate	-	-	-	-	-	-
Net sales ¹	127,195	66,959	14,463	5,458	7,574	3,553
EBITDA ¹	36,834	4,046	-10,767	-16,217	-21,294	-41,912
EBIT ¹	36,114	3,357	-11,260	-16,724	-21,850	-42,470
Net income ¹	12,800	-13,852	-29,185	-38,955	-38,915	-61,961
Net Debt ¹	240,176	252,722	293,510	344,836	330,720	348,194
Reference price ²	1,740.00	850.00	1,510.00	2,100.00	2,020.00	11,500.00
Nbr of stocks (in thousands)	9,942,500	9,942,500	9,942,500	9,942,500	9,942,500	9,942,500
Announcement Date	8/5/21	5/31/22	4/28/23	4/5/24	4/29/25	3/26/26

¹IDR in Million²IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PT MAHA PROPERTI INDONESIA TBK	-	-	-	-	6.36B
VINGROUP	65.15x	-	-	-	70.03B
SUN HUNG KAI PROPERTIES LIMITED	12.7x	4.44x	11.39x	3.79%	40.22B
MITSUBISHI ESTATE CO., LTD.	18.87x	4.07x	16.38x	1.3%	29.17B
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	27.38B
MITSUI FUDOSAN CO., LTD.	14.61x	3.17x	15.15x	2.39%	27.01B
CHINA RESOURCES LAND LIMITED	8.31x	1.49x	8.38x	4.26%	27.69B
CK ASSET HOLDINGS LIMITED	10.24x	2.01x	7.75x	4.1%	20.59B
VINHOMES	8.36x	2.94x	6.88x	-.--%	20.05B
ALPHA DHABI HOLDING	7.32x	0.81x	2.95x	3.05%	18.72B
Average	16.80x	2.46x	8.80x	3.46%	28.72B
Weighted average by Cap.	24.63x	2.66x	9.35x	3.58%