1. Indonesia Stocks

  2. •

    Real Estate

  3. •

    Real Estate - Development
PT Bukit Darmo Property Tbk

PT Bukit Darmo Property Tbk

BKDP.JK
PT Bukit Darmo Property TbkID flagIndonesia Stock Exchange
90.00
IDR
+7.00
- -
676.26BMarket Cap
PT Bukit Darmo Property Tbk
BKDP.JK
(Indonesia Stock Exchange)

Recent

price

90.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
6.55
2.59
1.96
1.67
15.72
8.8
7.67
6.32
5.28
4.68
2.6
3.11
3.46
4.15
4.06
4.88
4.97
Revenue per Share
-2.15
-3.03
-8.54
-8.65
1.03
-4.13
-4.24
-6.32
-5.36
-4.11
-4.13
-4.82
-4.39
-4.6
-4.78
-4.73
-4.84
Basic EPS, GAAP
-7.31
-5.13
-0.17
-0.04
-0.04
-0.09
-0.08
-1.12
-0.05
-0.09
-0.12
-0.05
-0.04
-0.05
-0.06
- -
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
103.63
100.6
92.06
76.31
77.34
73.21
76.06
62.65
57.31
57.07
52.95
48.13
43.74
39.13
34.35
29.62
28.37
Book Value per Share
106.72
103.67
95.05
86.97
87.85
83.82
79.91
73.15
67.83
68.05
64.06
59.43
55
50.83
46.02
41.12
39.87
Tangible Book Value per Share
6,831
6,831
6,831
6,831
6,831
6,831
6,831
6,831
6,831
7,514
7,514
7,514
7,514
7,514
7,514
7,514
7,514
Basic Weighted Avg Shares
44,771
17,719
13,399
11,385
107,391
60,101
52,414
43,189
36,070
35,174
19,559
23,402
26,036
31,211
30,520
36,632
37,311
Sales/Revenue/Turnover
-27.5
-148.58
-340.46
-386.41
27.83
-13.55
-33.72
-63.42
-85.11
-78.2
-157.54
-124.76
-104.11
-96.06
-99.98
-79.34
-80.38
Operating Margin (%)
- -
1,552
1,910
2,475
1,749
1,484
1,187
1,097
1,218
1,249
1,310
434
289
294
284
1,136
1,318
Depreciation Expense
-14,712
-20,693
-58,357
-59,120
7,053
-28,213
-28,979
-43,162
-36,642
-30,920
-31,032
-36,251
-33,004
-34,591
-35,914
-35,557
-36,342
Net Income, GAAP
- -
- -
- -
- -
108.59
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Effective Tax Rate (%)
-32.86
-116.79
-435.53
-519.27
6.57
-46.94
-55.29
-99.94
-101.59
-87.91
-158.66
-154.91
-126.76
-110.83
-117.67
-97.06
-97.4
Profit Margin (%)
324,347
261,145
165,690
154,189
-71,006
-24,993
-188,115
-86,107
-104,520
-52,237
-5,198
-25,918
-62,403
-99,929
-127,283
-4,447
-5,393
Working Capital
202,823
184,225
121,959
167,358
67,454
145,585
- -
140,412
138,312
135,062
131,772
- -
- -
- -
- -
- -
- -
LT Debt
728,970
708,186
649,790
594,505
600,399
572,758
545,944
499,763
463,388
511,392
481,331
446,564
413,246
381,907
345,763
308,965
299,567
Total Equity
- -
- -
- -
- -
-0.33
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
- -
- -
- -
- -
0.81
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
-2.25
-2.97
-8.87
-10.28
1.34
-5.49
-5.68
-9.11
-8.94
-7.54
-7.51
-9.55
-9.56
-11.11
-13.01
-14.79
-15.71
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
- -
- -
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
7,514
7,514
7,514
Market Capitalization
353,158
323,102
420,784

Working Capital

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
53,999
53,277
52,921
Cash, Cash Equivalents & STI
1,548
3,334
2,168
Accounts Receivable, Net
790
380
646
Inventories
50,019
48,959
48,931
Total Current Liabilities
194,148
57,724
58,314
Payables & Accruals
- -
- -
- -
ST Debt
- -
- -
- -
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-5.83%
-8.47%
-10.64%
Free Cash Flow
110.8%
-26.27%
-98.82%
Net Income, GAAP
3.68%
3.1%
-0.99%
Sales/Revenue/Turnover
-2.51%
13.72%
20.03%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
5,371
8,219
6,909
10,022
30,520
2025
8,542
9,438
9,337
9,315
36,632
2026
9,221
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-1.38
- -
- -
- -
-4.78
2025
-1.15
- -
- -
- -
-4.73
2026
-1.25
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
Glorious Property Holdings Limited (0845.HK)
HNA Investment Group Co., Ltd. (000616.SZ)
IEP Invest N.V. (IEP.BR)
Airport Facilities Co., Ltd. (8864.T)
China Jinmao Holdings Group Limited (CJNHF)
Shui On Land Limited (0272.HK)
Business
PT Bukit Darmo Property Tbk is an Indonesia-based property development company engaged primarily in real estate construction, development, trade, and investment activities. Founded in 1989 and headquartered in Jakarta, the company operates through four main segments: real estate, shopping mall, construction, and marketing services. Its core products and services include the construction and development of housing, apartments, office towers, and shopping centers, notably including the Lenmarc Mall project in West Surabaya. The company also manages hospitality and serviced residence properties such as The Adhiwangsa Golf Residence Suite Hotel and Serviced Residence, and the Adhiwangsa Surabaya Hotel. Additionally, it provides marketing and promotional services including land selling and property management related to buildings, apartments, offices, shops, and restaurants. Recent major changes include ongoing operational activities reported through 2025, with financial results revealing a sales increase to IDR 27.3 billion for the nine months ended September 30, 2025, despite posting a net loss in that period. There has been no public announcement of new acquisitions or strategic alliances within the last one to two years, but the company continues to focus on the management and expansion of its existing property portfolio and service offerings. The company maintains operations exclusively within Indonesia and targets residential, commercial, and retail real estate markets. PT Bukit Darmo Property Tbk was formerly known as PT Adhibaladika until its name change in April 2007. The company employs a small workforce, with about 22 employees, and actively develops mixed-use properties that integrate residential, commercial, and recreational components. Its asset portfolio size and project scope, such as Lenmarc Mall with approximately 50,239 square meters and its 5.5-hectare condominium project on Bukit Darmo Boulevard, underscore its position in Indonesia’s property development industry. PT Bukit Darmo Property Tbk focuses on providing comprehensive real estate solutions spanning development, construction, property management, and marketing within the Indonesian market.