 | EMDE - Megapolitan Developments Tbk. | EMDE - Megapolitan Developments Tbk. | EMDE - Megapolitan Developments 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 (4) | : | COMPOSITE, IDXPROPERT, DBX, ISSI | ||
| Index (4) | : | COMPOSITE, IDXPROPERT, DBX, ISSI | ||
| Board | : | 4 Index COMPOSITE, IDXPROPERT, DBX, ISSI | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| 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 | 0 | |
| Rating ROA | 0 | |
| Rating EQUITY | 1 | |
| Rating ROE | 0 | |
| Rating DER | 3 | |
| Rating TOTAL | 0 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 3.350.000.000 | |
| Price | Rp. 121 | |
| Capitalization | Rp. 405.350.000.000 | |
| OWNERSHIP | ||
| Listing Date : 12-Jan-11 | ||
| Lokal 26,29 % | Asing 6,94 % | Lainnya 66,77 % |
| EMDE - Megapolitan Developments Tbk. | EMDE - Megapolitan Developments Tbk. | EMDE - Megapolitan Developments 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 (4) | : | COMPOSITE, IDXPROPERT, DBX, ISSI | ||
| Index (4) | : | COMPOSITE, IDXPROPERT, DBX, ISSI | ||
| Board | : | 4 Index COMPOSITE, IDXPROPERT, DBX, ISSI | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 2Q18 | 2Q19 | 2Q20 | 2Q21 | 2Q22 | 2Q23 | 2Q24 | CAGR 5Y(%) |
| Last Price | 260 | 242 | 202 | 200 | 151 | 124 | 186 | |
| Market Cap | 871.0 B | 810.7 B | 676.7 B | 670.0 B | 505.9 B | 415.4 B | 623.1 B | -23.14 |
| BALANCE SHEET | ||||||||
| Cash | 81.9 B | 93.5 B | 62.3 B | 61.4 B | 84.3 B | 60.1 B | 61.1 B | -34.65 |
| Total Asset | 2.1 T | 2.1 T | 2.2 T | 2.5 T | 3.8 T | 3.8 T | 3.5 T | 66.67 |
| S.T.Borrowing | 530.0 B | 398.5 B | 459.5 B | 964.9 B | 1.1 T | 1.2 T | 1.1 T | |
| L.T.Borrowing | 716.1 B | 933.8 B | 976.9 B | 998.3 B | 1.0 T | 997.3 B | 1.1 T | |
| Total Equity | 806.4 B | 809.0 B | 742.5 B | 530.0 B | 1.7 T | 1.6 T | 1.3 T | 60.69 |
| INCOME STATEMENT | ||||||||
| Revenue | 150.4 B | 105.5 B | 52.3 B | 102.3 B | 58.3 B | 60.4 B | 84.0 B | -20.38 |
| Gross Profit | 75.6 B | 65.1 B | 24.0 B | 43.2 B | 33.8 B | 36.8 B | 53.2 B | -18.28 |
| Operating Profit | 27.3 B | 25.2 B | -10.8 B | 10.4 B | 751.0 M | 5.2 B | 19.6 B | -22.22 |
| Net.Profit | 19.4 B | 4.4 B | -29.6 B | -18.2 B | -36.8 B | -31.6 B | -19.3 B | -538.64 |
| EBITDA | 29.5 B | 26.8 B | -9.4 B | 11.7 B | 1.9 B | 6.2 B | 20.6 B | -23.13 |
| Interest Expense | 12.0 B | 11.6 B | 13.7 B | 22.7 B | 32.6 B | 32.1 B | 32.9 B | |
| RATIO | ||||||||
| EPS | 5.71 | 1.3 | -8.72 | -5.37 | -10.81 | -9.31 | -5.67 | -536.15 |
| PER | 45.53 x | 186.15 x | -23.17 x | -37.24 x | -13.97 x | -13.32 x | -32.80 x | |
| BVPS | 240.73 | 241.49 | 221.65 | 158.21 | 494.95 | 475.98 | 399.58 | |
| PBV | 1.08 x | 1.00 x | 0.91 x | 1.26 x | 0.31 x | 0.26 x | 0.47 x | |
| ROA | 0.0095 | 0.0021 | -0.0136 | -0.0073 | -0.0097 | -0.0084 | -0.0055 | -361.90 |
| ROE | 0.0241 | 0.0055 | -0.0399 | -0.0344 | -0.0222 | -0.0198 | -0.0144 | -361.82 |
| EV/EBITDA | 68.89 | 76.56 | -218.91 | 219.62 | 1314.46 | 406.27 | 133.74 | |
| Debt/Equity | 1.55 | 1.65 | 1.93 | 3.7 | 1.28 | 1.35 | 1.64 | |
| Debt/TotalCap | 0.61 | 0.62 | 0.66 | 0.79 | 0.56 | 0.58 | 0.62 | |
| Debt/EBITDA | 42.18 | 49.77 | -153.33 | 167.65 | 1096.33 | 348.85 | 106.44 | |
| EBITDA/IntExps | 2.47 | 2.32 | -0.68 | 0.52 | 0.06 | 0.19 | 0.62 | -73.28 |
| 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 | 3.350.000.000 | |
| Price | Rp. 121 | |
| Capitalization | Rp. 405 B. | |
| OWNERSHIP | ||
| Listing Date : 12-Jan-11 | ||
| Lokal 26,29 % | Asing 6,94 % | Lainnya 66,77 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 0 | |
| Rating ROA | 0 | |
| Rating EQUITY | 1 | |
| Rating ROE | 0 | |
| Rating DER | 3 | |
| Rating TOTAL | 0 | |
EARNING PER SHARE
| EMDE - Megapolitan Developments Tbk. | EMDE - Megapolitan Developments Tbk. | EMDE - Megapolitan Developments 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 (4) | : | COMPOSITE, IDXPROPERT, DBX, ISSI | ||
| Index (4) | : | COMPOSITE, IDXPROPERT, DBX, ISSI | ||
| Board | : | 4 Index COMPOSITE, IDXPROPERT, DBX, ISSI | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 29-11-2024 | |||
| Close | 121 | Prev Close | 122 |
| Change | -1 (-0.8%) | Range | 120-125 |
| Bid | 120 | Offer | 122 |
| Bid Volume | 40300 | Offer Volume | 63500 |
| Frequency | 152 | Value Rp.: 86.112.900 | |
| 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 |