1. Indonesia Stocks

  2. •

    Real Estate

  3. •

    Real Estate - Services
PT Megapolitan Developments Tbk

PT Megapolitan Developments Tbk

EMDE.JK
PT Megapolitan Developments TbkID flagIndonesia Stock Exchange
68.00
IDR
-1.00
- -
227.80BMarket Cap
PT Megapolitan Developments Tbk
EMDE.JK
(Indonesia Stock Exchange)

Recent

price

68.00

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
64.95
31.7
32.54
67.2
92.92
97.11
98.64
118.41
67.95
49.31
25.58
51.79
45.8
46.15
404.16
61.77
60.33
Revenue per Share
9.8
0.72
0.99
10.06
13.39
17.87
19.52
31.43
4.76
-10.29
-16.82
306.8
-20.33
-80.71
156.29
-23.29
-24.4
Basic EPS, GAAP
-2.96
-1.08
-0.22
-1.48
-0.51
-0.7
-0.78
-2.5
-0.38
-0.36
-0.24
-0.05
-0.08
-0.31
-1.11
-0.38
-0.25
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
1
2
2
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
110.23
115.64
109.3
118.98
132.44
149.31
166.91
196.17
201.39
191.78
125.22
465.37
444.92
365.18
521.25
497.82
497.04
Book Value per Share
125.31
164.99
155.77
165.55
179.08
196.37
204.74
234.27
239.55
229.89
163.06
505.33
484.82
404.73
560.54
636.61
635.78
Tangible Book Value per Share
2,500
3,138
3,350
3,350
3,350
3,350
3,350
3,350
3,350
3,350
3,350
3,350
3,350
3,350
3,350
3,350
3,350
Basic Weighted Avg Shares
162,371
99,443
109,022
225,135
311,280
325,314
330,445
396,685
227,646
165,190
85,684
173,511
153,442
154,588
1,353,932
206,938
202,104
Sales/Revenue/Turnover
29.76
12.02
9.46
24.84
22.12
31.07
26.14
41.56
0.42
-3.86
-39.05
15.31
10.07
7.88
41.26
19.45
17.14
Operating Margin (%)
3,930
2,200
3,343
3,889
4,032
4,584
4,326
4,717
3,884
3,076
2,774
2,499
2,447
1,973
1,911
2,130
- -
Depreciation Expense
24,505
2,260
3,318
33,686
44,862
59,861
65,378
105,284
15,943
-34,484
-56,345
1,027,790
-68,110
-270,389
523,570
-78,017
-81,738
Net Income, GAAP
28.91
77.47
64.5
28.49
- -
- -
2.69
- -
- -
- -
- -
2.55
- -
- -
- -
- -
- -
Effective Tax Rate (%)
15.09
2.27
3.04
14.96
14.41
18.4
19.78
26.54
7
-20.88
-65.76
592.35
-44.39
-174.91
38.67
-37.7
-40.44
Profit Margin (%)
-13,080
159,245
198,357
243,728
243,247
184,560
380,414
828,455
960,656
1,132,852
963,584
487,268
407,407
382,377
772,546
966,386
935,447
Working Capital
- -
- -
26,667
45,962
165,346
151,716
304,711
656,852
756,409
948,381
945,957
947,315
922,130
946,061
432,949
432,771
432,771
LT Debt
315,391
519,766
523,939
556,705
602,016
659,934
687,992
786,931
804,592
772,231
548,362
1,694,951
1,626,252
1,357,960
1,879,926
2,134,769
2,131,985
Total Equity
6.72
0.41
0.48
5.57
8.81
11.33
8.39
12.26
0.06
- -
- -
1.22
- -
- -
- -
- -
- -
Return on Invested Capital (%)
7.15
1.05
1.08
8.15
9.46
11.95
11.67
10.67
2.55
- -
- -
54.51
- -
- -
- -
- -
-78.39
Return on Capital (%)
8.91
0.71
0.91
8.81
10.65
12.68
12.34
17.31
2.39
-5.24
-10.61
103.9
-4.47
-19.93
35.26
-4.57
-4.51
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
1,032
942
705
LT Borrowings
432,916
432,771
432,771
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
3,350
3,350
3,350
Market Capitalization
331,650
328,300
251,250

Working Capital

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
1,541,060
1,556,067
1,480,628
Cash, Cash Equivalents & STI
135,646
156,026
103,966
Accounts Receivable, Net
15,605
11,533
12,487
Inventories
1,372,677
1,369,806
1,350,165
Total Current Liabilities
606,961
589,681
545,181
Payables & Accruals
- -
- -
- -
ST Debt
1,032
942
705
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
22.84%
48.11%
13.56%
Free Cash Flow
58.81%
95.32%
-66.04%
Net Income, GAAP
-240.98%
-428.45%
-114.9%
Sales/Revenue/Turnover
68.63%
156.56%
-84.72%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
43,598
40,430
866,223
403,682
1,353,932
2025
50,192
39,766
33,112
83,867
206,938
2026
45,358
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-2.35
- -
- -
- -
156.29
2025
0.33
- -
- -
- -
-23.29
2026
-0.78
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
Gabetti Property Solutions S.p.A. (GAB.MI)
Sing Holdings Limited (5IC.SI)
Swiss Properties Invest A/S (SWISS.CO)
Winfair Investment Company Limited (0287.HK)
Siam Future Development Public Company Limited (SF-R.BK)
Foxtons Group plc (FOXT.L)
Business
PT Megapolitan Developments Tbk (EMDE.JK) is an Indonesia-based property development company primarily engaged in the development and sale of residential properties including apartments, housing, shophouses, and kiosks; commercial properties such as malls, business centers, and shopping centers; and land sales, with operations focused in Jakarta, Cinere, Karawaci, and Sentul regions. Established on September 10, 1976, and listed on the Indonesia Stock Exchange in 2011, the company, headquartered in Depok, West Java, operates through property and shopping center segments, managing key projects like Bellagio Mansion and Residence in Jakarta, Centro Cinere Business District, Cinere Junction, Graha Cinere, Vivo Sentul Superblock, and apartment complexes in Karawaci; it maintains majority ownership in subsidiaries including PT Tirta Persada Developments (99.89%), PT Graha Mentari Persada (99%), PT Titan Property (99.99%), PT Mega Pasanggrahan Indah (99.38%), PT Mega Limo Estate (99.80%), and recently consolidated PT Megapolitan Mentari Persada (MMP). Recent developments include the consolidation of PT MMP adding approximately Rp215 billion to equity, establishment of a new subsidiary PT Tirta Persada Developments, purchase of treasury stock amounting to Rp2.9 billion, and ongoing management of investment properties and land for development valued at over Rp1.9 trillion as of September 30, 2025, as a subsidiary of PT Cosmopolitan Persada Developments.