PT Bakrie & Brothers Tbk Class A

PT Bakrie & Brothers Tbk Class A

53.00
IDR
+3.00
(+6.00%)
1.14EPS
65.79P/E
14.40TMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
551.72
670.37
356.08
213.96
2,166.49
1,751.2
1,696.28
1,286.99
113.49
171.2
113.19
24.07
21.58
23.23
Basic EPS, GAAP
-1,357.88
16.55
-187.22
-370.91
-1,074.7
-661.05
447.16
-487.26
3.02
12.56
7.15
2.04
2.85
1.09
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
-244.39
-232.48
-415.14
-557.26
-472.62
120.52
104.8
64.66
55.77
60.7
11.73
16.16
19.13
18.42
Tangible Book Value per Share
-246.81
-234.12
-420.53
-558.73
-529.33
119.18
103.69
64.25
55.36
60.31
11.68
16.11
-55.38
-55.79
Basic Weighted Avg Shares
9,372
9,372
9,372
9,702
1,135
1,908
1,908
1,908
21,089
21,184
33,213
160,789
173,417
196,178
Sales/Revenue/Turnover
5,170,836
6,282,858
3,337,258
2,075,909
2,459,736
3,340,451
3,235,677
2,454,947
2,393,477
3,626,696
3,759,484
3,869,905
3,742,973
4,557,666
Operating Margin (%)
19.29
26.35
2.4
-14.36
-4.82
4.39
5.6
-10.57
1.31
-2.31
8.41
7.47
0.28
4.51
Depreciation Expense
129,293
122,606
81,936
24,398
16,539
21,708
20,037
14,957
16,071
3,190
5,514
15,931
22,921
22,086
Net Income, GAAP
-12,726,305
155,105
-1,754,630
-3,598,601
-1,220,165
-1,260,970
852,956
-929,465
63,678
266,134
237,468
327,590
493,852
213,169
Effective Tax Rate (%)
- -
43.4
- -
- -
- -
- -
2.07
- -
25.13
13.45
16.83
13.66
3.1
10.84
Profit Margin (%)
-246.12
2.47
-52.58
-173.35
-49.61
-37.75
26.36
-37.86
2.66
7.34
6.32
8.47
13.19
4.68
Working Capital
-2,742,506
-6,225,952
-8,419,562
-8,575,535
-9,088,169
-282,433
143,959
-1,261,117
-1,362,602
-1,038,952
-12,680
1,478,540
822,146
795,142
LT Debt
3,342,678
1,145,842
871,439
153,171
138,190
256,791
229,036
183,822
154,595
148,879
32,337
334,051
14,558,807
14,758,176
Total Equity
-2,093,537
-2,148,496
-3,907,569
-5,431,842
-5,382,294
2,679,039
2,354,678
1,446,365
1,294,841
1,526,248
2,660,663
3,911,666
4,671,664
4,531,977
Return on Invested Capital (%)
- -
18.64
- -
- -
- -
- -
2.91
- -
0.43
5.58
6.91
4.93
0.86
2.25
Return on Capital (%)
- -
8.87
- -
- -
- -
- -
18.99
- -
1.98
7.75
6.3
7.35
5.8
6.75
Return on Common Equity (%)
- -
- -
- -
- -
- -
- -
33.91
-49.02
4.7
19.73
13.15
12.06
13.9
5.99

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
2,189,527
2,177,166
2,210,463
LT Borrowings
14,557,479
14,745,824
14,753,269
LT Finance Leases
1,328
1,784
4,907
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
201,415
201,415
201,415
Market Capitalization
21,769,938
17,827,351
14,399,014

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
4,418,147
5,115,609
5,125,776
Cash, Cash Equivalents & STI
1,557,818
1,527,923
1,432,620
Accounts Receivable, Net
409,193
727,727
827,482
Inventories
626,371
755,721
903,247
Total Current Liabilities
3,596,001
3,901,069
4,330,634
Payables & Accruals
- -
- -
- -
ST Debt
2,189,527
2,177,166
2,210,463
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-1.42%
29.63%
19.43%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
-4.53%
57.8%
50.75%
Sales/Revenue/Turnover
4.16%
10.47%
-3.28%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
854,327
937,849
930,381
1,147,347
3,869,905
2025
953,801
823,537
876,808
1,088,827
3,742,973
2026
1,135,184
1,456,847
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
2.43
0.46
2.64
-1.51
2.04
2025
0.33
-0.03
-0.22
2.37
2.85
2026
0.07
-1.16
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Anindya Novyan Bakrie
Full Time Employees
2,654
Sector
Industrial services
Industry
Engineering & construction
Address
Bakrie Tower Jakarta JK Indonesia 12940
IPO Date
Aug 28, 1989
Business
PT Bakrie & Brothers Tbk engages in investment activities across manufacturing and infrastructure sectors in Indonesia; its core subsidiaries provide automotive components through PT VKTR Teknologi Mobilitas Tbk, including ferrous foundry, precision machining, grey iron and steel casting, pattern making, battery-based electric motorized vehicles, spare parts, and accessories; building materials via PT Bakrie Building Industries, encompassing fiber cement roofing, ceiling and partition products, mortar, pre-fabricated houses, flooring, fascia, and siding; metal products and fabrication through PT Bakrie Metal Industries, such as corrugated metals, multiplate, high-frequency electric resistance welding pipes, longitudinal and helical submerged arc welding pipes, heavy industrial steel fabrication for oil and gas, mining, and power industries, as well as steel bridges and civil structures; and infrastructure development and services by PT Bakrie Indo Infrastructure, covering toll roads, power plants, ports, and telecommunication infrastructure. The company operates primarily in Indonesia, targeting domestic and international markets for building solutions and automotive parts, with 2,871 employees as of the latest reporting. Founded in 1942 and headquartered at Bakrie Tower, 35th-37th Floor, Jalan H.R. Rasuna Said, Jakarta Selatan, the company reported revenue of IDR 3.86 trillion and net income of IDR 243.63 billion for the trailing twelve months, with segments including Infrastructure and Manufacturing; Trading, Services and Investment; and Fabrication, Construction and Services. In September 2025, shareholders approved the acquisition of full ownership of PT Cimanggis Cibitung Tollways for IDR 3.56 trillion through subsidiary PT Bakrie Toll Indonesia, consolidating control to enhance infrastructure synergies and revenue growth exceeding 25% of total revenue in the medium term; Q1 2025 revenue rose 11.64% to IDR 953.80 billion, while full-year 2024 net profit increased 27.07% amid equity strengthening and liability reductions; the company also completed a debt restructuring program and advanced sustainability efforts, including a coastal protection system collaboration with Institut Teknologi Bandung.