 | DILD - Intiland Development Tbk. | DILD - Intiland Development Tbk. | DILD - Intiland Development Tbk. | |
| Sector | : | Properties and Real Estate | ||
| Sub Sector | : | Properties and Real Estate | ||
| Industry | : | Real Estate Management and Development | ||
| Sub Industry | : | Real Estate Development and Management | ||
| Index (5) | : | MBX, IDXPROPERT, IDXSMC-COM, COMPOSITE, ISSI | ||
| Index (5) | : | MBX, IDXPROPERT, IDXSMC-COM, COMPOSITE, ISSI | ||
| Board | : | 5 Index MBX, IDXPROPERT, IDXSMC-COM, COMPOSITE, ISSI | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan secara marjin dan dapat mengakibatkan posisi short | ||
| Corporate Action | : | - | ||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | |
|||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 5 | |
| Rating ROA | 4 | |
| Rating EQUITY | 2 | |
| Rating ROE | 3 | |
| Rating DER | 4 | |
| Rating TOTAL | 5 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 10.365.854.185 | |
| Price | Rp. 212 | |
| Capitalization | Rp. 2.197.561.087.220 | |
| OWNERSHIP | ||
| Listing Date : | ||
| Lokal 71,45 % | Asing 27,20 % | Lainnya 1,35 % |
| DILD - Intiland Development Tbk. | DILD - Intiland Development Tbk. | DILD - Intiland Development Tbk. | |
| Sector | : | Properties and Real Estate | ||
| Sub Sector | : | Properties and Real Estate | ||
| Industry | : | Real Estate Management and Development | ||
| Sub Industry | : | Real Estate Development and Management | ||
| Index (5) | : | MBX, IDXPROPERT, IDXSMC-COM, COMPOSITE, ISSI | ||
| Index (5) | : | MBX, IDXPROPERT, IDXSMC-COM, COMPOSITE, ISSI | ||
| Board | : | 5 Index MBX, IDXPROPERT, IDXSMC-COM, COMPOSITE, ISSI | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan secara marjin dan dapat mengakibatkan posisi short | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 2Q18 | 2Q19 | 2Q20 | 2Q21 | 2Q22 | 2Q23 | 2Q24 | CAGR 5Y(%) |
| Last Price | 370 | 384 | 188 | 179 | 143 | 236 | 181 | |
| Market Cap | 3.8 T | 4.0 T | 1.9 T | 1.9 T | 1.5 T | 2.4 T | 1.9 T | -52.50 |
| BALANCE SHEET | ||||||||
| Cash | 975.7 B | 1.3 T | 1.4 T | 1.6 T | 1.4 T | 1.0 T | 855.4 B | -34.20 |
| Total Asset | 13.8 T | 14.6 T | 15.9 T | 16.0 T | 16.6 T | 15.2 T | 14.2 T | -2.74 |
| S.T.Borrowing | 4.6 T | 3.5 T | 4.2 T | 3.7 T | 7.1 T | 5.1 T | 3.5 T | |
| L.T.Borrowing | 2.7 T | 4.0 T | 5.7 T | 6.3 T | 3.6 T | 3.8 T | 3.8 T | |
| Total Equity | 6.4 T | 7.0 T | 6.0 T | 6.0 T | 5.8 T | 6.4 T | 6.9 T | -1.43 |
| INCOME STATEMENT | ||||||||
| Revenue | 1.8 T | 1.3 T | 1.5 T | 1.1 T | 960.4 B | 2.5 T | 1.4 T | 7.69 |
| Gross Profit | 519.9 B | 483.3 B | 602.4 B | 532.4 B | 337.8 B | 1.1 T | 412.2 B | -14.71 |
| Operating Profit | 172.8 B | 199.7 B | 395.6 B | 344.8 B | 172.1 B | 899.6 B | 242.3 B | 21.33 |
| Net.Profit | 142.5 B | 9.4 B | 89.7 B | -23.1 B | -162.9 B | 39.6 B | 366.9 B | 3803.19 |
| EBITDA | 184.8 B | 210.8 B | 403.8 B | 351.5 B | 177.2 B | 902.6 B | 244.4 B | 15.94 |
| Interest Expense | 129.0 B | 145.3 B | 194.0 B | 200.2 B | 199.8 B | 204.3 B | 199.9 B | |
| RATIO | ||||||||
| EPS | 13.7 | 0.9 | 8.63 | -2.22 | -15.67 | 3.8 | 35.27 | 3818.89 |
| PER | 27.01 x | 426.67 x | 21.78 x | -80.63 x | -9.13 x | 62.11 x | 5.13 x | |
| BVPS | 621.85 | 678.05 | 581.32 | 580.18 | 559.95 | 613.67 | 662.32 | |
| PBV | 0.59 x | 0.57 x | 0.32 x | 0.31 x | 0.26 x | 0.38 x | 0.27 x | |
| ROA | 0.0103 | 0.0006 | 0.0056 | -0.0014 | -0.0098 | 0.0026 | 0.0258 | 4200.00 |
| ROE | 0.0221 | 0.0013 | 0.0149 | -0.0038 | -0.0281 | 0.0062 | 0.0534 | 4007.69 |
| EV/EBITDA | 55.33 | 48.42 | 25.83 | 29.22 | 61.1 | 11.39 | 34.17 | |
| Debt/Equity | 1.14 | 1.07 | 1.64 | 1.67 | 1.85 | 1.39 | 1.07 | |
| Debt/TotalCap | 0.53 | 0.52 | 0.62 | 0.62 | 0.65 | 0.58 | 0.52 | |
| Debt/EBITDA | 39.85 | 35.8 | 24.5 | 28.49 | 60.74 | 9.82 | 29.99 | |
| EBITDA/IntExps | 1.43 | 1.45 | 2.08 | 1.76 | 0.89 | 4.42 | 1.22 | -15.86 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | |
|||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| MARKET CAPITALIZATION | ||
| Listed Share | 10.365.854.185 | |
| Price | Rp. 212 | |
| Capitalization | Rp. 2.198 B. | |
| OWNERSHIP | ||
| Listing Date : | ||
| Lokal 71,45 % | Asing 27,20 % | Lainnya 1,35 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 5 | |
| Rating ROA | 4 | |
| Rating EQUITY | 2 | |
| Rating ROE | 3 | |
| Rating DER | 4 | |
| Rating TOTAL | 5 | |
EARNING PER SHARE
| DILD - Intiland Development Tbk. | DILD - Intiland Development Tbk. | DILD - Intiland Development Tbk. | |
| Sector | : | Properties and Real Estate | ||
| Sub Sector | : | Properties and Real Estate | ||
| Industry | : | Real Estate Management and Development | ||
| Sub Industry | : | Real Estate Development and Management | ||
| Index (5) | : | MBX, IDXPROPERT, IDXSMC-COM, COMPOSITE, ISSI | ||
| Index (5) | : | MBX, IDXPROPERT, IDXSMC-COM, COMPOSITE, ISSI | ||
| Board | : | 5 Index MBX, IDXPROPERT, IDXSMC-COM, COMPOSITE, ISSI | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan secara marjin dan dapat mengakibatkan posisi short | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 11-10-2024 | |||
| Close | 212 | Prev Close | 208 |
| Change | 4 (1.9%) | Range | 208-218 |
| Bid | 212 | Offer | 214 |
| Bid Volume | 6668300 | Offer Volume | 483500 |
| Frequency | 1997 | Value Rp.: 9.902.408.200 | |
| EARNING PER SHARE (% PRICE) | |||||
|---|---|---|---|---|---|
| Benchmark to Others : | |||||
| A Exceptional | |||||
| B Excellent | |
||||
| C Very Good | |||||
| D Good | |||||
| E Fair | |||||
| F Poor | |||||
| Percent (%) of Price |
≤ 0 |
0-1.05 | 1.05-2.3 | 2.3-4.23 | > 4.23 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | |
|||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
