Stock IPAC PT ERA GRAHAREALTY TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Era Graharealty Tbk

Equities

IPAC

ID1000160906

Real Estate Services

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-06-04 pm EDT 		5-day change 1st Jan Change
89 IDR 0.00% Intraday chart for PT Era Graharealty Tbk -3.26% -12.75%
Apr. 29 PT Era Graharealty Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 22 PT Era Graharealty Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 108,285 107,335 96,887
Enterprise Value (EV) 1 83,151 77,278 65,885
P/E ratio 27.7 x 22.2 x 30.5 x
Yield - - -
Capitalization / Revenue 5.34 x 4.13 x 3.36 x
EV / Revenue 4.1 x 2.97 x 2.29 x
EV / EBITDA 16 x 12.7 x 16.6 x
EV / FCF 30,951,448 x 29,071,947 x 56,627,263 x
FCF Yield 0% 0% 0%
Price to Book 4.2 x 3.51 x 2.9 x
Nbr of stocks (in thousands) 949,869 949,869 949,869
Reference price 2 114.0 113.0 102.0
Announcement Date 3/21/22 3/13/23 3/22/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023
Net sales 1 23,164 16,101 20,278 26,001 28,794
EBITDA 1 4,368 2,198 5,212 6,077 3,980
EBIT 1 3,781 1,610 4,611 5,177 2,986
Operating Margin 16.32% 10% 22.74% 19.91% 10.37%
Earnings before Tax (EBT) 1 829.5 2,095 5,014 6,128 3,949
Net income 1 -2,336 1,533 3,911 4,717 2,961
Net margin -10.09% 9.52% 19.29% 18.14% 10.28%
EPS 2 -1.364 1.362 4.115 5.099 3.346
Free Cash Flow - 9,102 2,687 2,658 1,163
FCF margin - 56.53% 13.25% 10.22% 4.04%
FCF Conversion (EBITDA) - 414.1% 51.55% 43.74% 29.23%
FCF Conversion (Net income) - 593.93% 68.69% 56.36% 39.3%
Dividend per Share - - - - -
Announcement Date 6/18/21 6/18/21 3/21/22 3/13/23 3/22/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023
Net Debt 1 - - - - -
Net Cash position 1 4,571 15,701 25,134 30,057 31,001
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - 9,102 2,687 2,658 1,163
ROE (net income / shareholders' equity) - 9.3% 18.2% 16.7% 8.74%
ROA (Net income/ Total Assets) - 4.27% 10.1% 8.98% 4.46%
Assets 1 - 35,873 38,670 52,509 66,350
Book Value Per Share 2 9.180 19.10 27.10 32.20 35.20
Cash Flow per Share 2 3.630 18.50 26.70 31.60 32.60
Capex 1 92.4 86.3 1,643 252 851
Capex / Sales 0.4% 0.54% 8.1% 0.97% 2.95%
Announcement Date 6/18/21 6/18/21 3/21/22 3/13/23 3/22/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Services

1st Jan change Capi.
PT ERA GRAHAREALTY TBK Stock PT Era Graharealty Tbk
-12.75% 5.2M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-8.07% 25.83B
KE HOLDINGS INC. Stock KE Holdings Inc.
-1.45% 20B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-15.51% 9.96B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-26.69% 9.85B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
+5.56% 9.38B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-3.78% 6.75B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-9.39% 5.55B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+27.86% 4.11B
CHINA OVERSEAS PROPERTY HOLDINGS LIMITED Stock China Overseas Property Holdings Limited
-6.48% 2.39B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. IPAC Stock
  4. Financials PT Era Graharealty Tbk