Stock KPIG PT MNC LAND TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT MNC Land Tbk

Equities

KPIG

ID1000052301

Real Estate Development & Operations

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
62 IDR 0.00% Intraday chart for PT MNC Land Tbk +1.64% 0.00%
Mar. 28 PT MNC Land Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT MNC Land Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 10,296,998 10,965,099 8,546,327 7,578,818 6,296,869 6,048,542
Enterprise Value (EV) 1 13,932,748 15,650,747 13,950,767 13,300,905 11,819,060 11,826,294
P/E ratio 16.1 x 39.3 x 27.5 x 38.7 x 34 x 16.8 x
Yield - - - - - -
Capitalization / Revenue 10.4 x 10.3 x 12.6 x 10.8 x 5.61 x 4.26 x
EV / Revenue 14 x 14.7 x 20.6 x 19 x 10.5 x 8.32 x
EV / EBITDA 81.4 x 80.8 x 107 x 73.1 x 43.5 x 57.1 x
EV / FCF -12.8 x -22.3 x -21.2 x -17.7 x -16.5 x -20.4 x
FCF Yield -7.82% -4.48% -4.72% -5.64% -6.06% -4.91%
Price to Book 0.81 x 0.48 x 0.37 x 0.31 x 0.25 x 0.23 x
Nbr of stocks (in thousands) 74,079,123 80,625,727 80,625,727 80,625,727 88,688,299 97,557,129
Reference price 2 139.0 136.0 106.0 94.00 71.00 62.00
Announcement Date 3/29/19 4/30/20 6/3/21 4/28/22 4/4/23 3/28/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 992,453 1,066,628 678,039 699,975 1,121,877 1,421,006
EBITDA 1 171,242 193,707 130,613 182,055 271,545 207,212
EBIT 1 104,252 125,441 62,840 111,450 207,798 135,473
Operating Margin 10.5% 11.76% 9.27% 15.92% 18.52% 9.53%
Earnings before Tax (EBT) 1 714,200 304,666 279,424 175,381 208,236 370,141
Net income 1 619,843 259,727 310,349 195,863 177,772 329,810
Net margin 62.46% 24.35% 45.77% 27.98% 15.85% 23.21%
EPS 2 8.625 3.460 3.849 2.429 2.085 3.685
Free Cash Flow 1 -1,088,899 -701,562 -658,511 -749,570 -715,972 -580,659
FCF margin -109.72% -65.77% -97.12% -107.09% -63.82% -40.86%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/29/19 4/30/20 6/3/21 4/28/22 4/4/23 3/28/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3,635,750 4,685,648 5,404,440 5,722,086 5,522,191 5,777,752
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 21.23 x 24.19 x 41.38 x 31.43 x 20.34 x 27.88 x
Free Cash Flow 1 -1,088,899 -701,562 -658,511 -749,570 -715,972 -580,659
ROE (net income / shareholders' equity) 5.26% 1.52% 1.12% 0.61% 0.72% 1.32%
ROA (Net income/ Total Assets) 0.4% 0.34% 0.14% 0.23% 0.41% 0.26%
Assets 1 156,249,745 76,367,712 229,209,109 84,862,479 43,033,537 127,438,124
Book Value Per Share 2 171.0 282.0 286.0 301.0 285.0 272.0
Cash Flow per Share 2 3.900 2.260 0.8300 1.100 2.330 1.800
Capex 1 1,049,246 1,172,898 623,527 587,561 827,113 519,426
Capex / Sales 105.72% 109.96% 91.96% 83.94% 73.73% 36.55%
Announcement Date 3/29/19 4/30/20 6/3/21 4/28/22 4/4/23 3/28/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Retail Real Estate Development

1st Jan change Capi.
PT MNC LAND TBK Stock PT MNC Land Tbk
0.00% 373M
SCENTRE GROUP Stock Scentre Group
+3.68% 10.49B
THE PHOENIX MILLS LIMITED Stock The Phoenix Mills Limited
+37.76% 6.62B
ARABIAN CENTRES COMPANY Stock Arabian Centres Company
+21.03% 3.18B
PLAZA S.A. Stock Plaza S.A.
+12.20% 2.89B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A. Stock Multiplan Empreendimentos Imobiliarios S.A.
-15.55% 2.72B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED Stock Easyhome New Retail Group Corporation Limited
-7.58% 2.62B
AEON MALL CO., LTD. Stock AEON Mall Co., Ltd.
+1.58% 2.6B
ALLOS S.A. Stock Allos S.A.
-19.21% 2.31B
ATRIUM LJUNGBERG AB Stock Atrium Ljungberg AB
-18.25% 2.17B
Retail Real Estate Development
  1. Stock Market
  2. Equities
  3. KPIG Stock
  4. Financials PT MNC Land Tbk