1. Indonesia Stocks

  2. •

    Finance

  3. •

    Real estate development
PT Duta Pertiwi Tbk

PT Duta Pertiwi Tbk

IIDX:DUTI
4,770.00
IDR
0.00
(0.00%)
453.94EPS
12.66P/E
7.77TMarket Cap
PT Duta Pertiwi Tbk
IDX:DUTI
(Indonesia Stock Exchange)

Recent

price

4,770.00

P/E

ratio

12.66

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
IDR
544.52
604.15
848.2
867.32
834.28
911.79
1,075.58
929.05
1,203.08
1,329.63
932.32
1,177.18
1,630.85
2,087.8
2,390.64
1,477.31
1,673.7
Revenue per Share
144.35
188.43
285.85
356.14
314.83
289.14
380.36
289.36
492.7
596.14
288.5
356.7
404.08
576.44
460.42
228.14
331.88
Basic EPS, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow per Basic Share
- -
20.64
21.15
38.4
22.2
50.8
65.41
52.54
34.23
58.3
299.84
- -
379.81
- -
379.81
- -
- -
Dividend per Share
1,485.12
1,676.37
1,962.92
2,325.96
2,640.14
2,931.04
3,317
3,601.04
4,111.44
4,712.83
4,590.85
4,951.69
4,976.2
5,551.51
5,630.13
5,856.2
5,562.36
Book Value per Share
1,482.81
1,671.34
1,957.89
2,320.93
2,635.11
2,926.01
3,311.98
3,596.01
4,106.41
4,707.81
4,585.82
4,946.66
4,971.17
5,546.48
5,625.1
5,851.18
5,557.33
Tangible Book Value per Share
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
Basic Weighted Avg Shares
1,007,355
1,117,683
1,569,177
1,604,535
1,543,419
1,686,812
1,989,828
1,718,747
2,225,705
2,459,812
1,724,798
2,177,783
3,017,086
3,862,424
4,422,683
2,733,021
3,096,342
Sales/Revenue/Turnover
33.81
36.94
38.33
38.6
31.05
33.57
38.03
36.48
43.73
42.71
33.53
28.57
32.47
30.9
30.73
23.45
28.61
Operating Margin (%)
- -
28,110
27,458
25,216
24,919
25,554
20,710
19,202
20,018
18,204
20,068
18,641
15,724
16,728
18,478
20,017
20,102
Depreciation Expense
267,041
348,591
528,832
658,857
582,434
534,915
703,672
535,309
911,493
1,102,854
533,728
659,891
747,550
1,066,421
851,769
422,054
613,985
Net Income, GAAP
15.61
13.68
12.96
11.39
0.15
0.14
0.44
0.67
0.58
0.66
0.37
0.17
0.2
0.17
0.11
0.13
0.05
Effective Tax Rate (%)
26.51
31.19
33.7
41.06
37.74
31.71
35.36
31.15
40.95
44.83
30.94
30.3
24.78
27.61
19.26
15.44
19.83
Profit Margin (%)
1,705,552
1,158,264
2,114,480
2,304,166
2,478,815
3,145,583
3,068,740
3,276,420
4,093,351
4,969,941
4,173,551
5,498,641
4,810,548
4,804,917
4,927,952
6,249,750
5,580,947
Working Capital
692,901
67,401
44,160
32,669
101,987
74,896
38,089
264,815
369,443
253,779
2,436
70,125
2,013
- -
- -
1,520
718
LT Debt
3,206,674
3,563,983
5,155,716
6,055,602
6,250,932
6,831,058
7,792,913
8,334,862
9,414,919
10,590,770
10,330,222
10,961,489
10,926,240
11,460,887
11,867,765
13,682,990
13,188,350
Total Equity
7.66
8.74
10.96
9.61
7.53
8.18
9.84
7.45
10.46
10
5.42
5.78
8.84
10.6
11.59
5.12
7.11
Return on Invested Capital (%)
7.26
8.4
10.12
9.89
7.54
6.3
7.79
5.21
7.64
8.89
5.48
7.52
8.08
9.37
3.89
2.54
3.99
Return on Capital (%)
10.22
11.92
15.71
16.61
12.68
10.38
12.18
8.37
12.78
13.51
6.2
7.48
8.14
10.95
8.24
3.97
5.91
Return on Common Equity (%)

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
2,070
2,058
2,288
LT Borrowings
- -
- -
- -
LT Finance Leases
1,520
1,073
718
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
1,850
1,850
1,850
Market Capitalization
7,733,000
7,751,500
7,770,000

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
8,193,128
8,276,299
8,743,735
Cash, Cash Equivalents & STI
3,533,269
3,537,386
3,629,034
Accounts Receivable, Net
23,388
21,398
23,966
Inventories
3,763,584
3,834,348
4,000,830
Total Current Liabilities
1,943,378
2,034,951
3,162,788
Payables & Accruals
- -
- -
- -
ST Debt
2,070
2,058
2,288
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
7.35%
5.91%
15.3%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
5.63%
1.8%
-50.45%
Sales/Revenue/Turnover
8.36%
13.83%
-38.2%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
892,412
1,411,230
895,980
1,223,060
4,422,683
2025
539,221
644,025
- -
1,036,484
2,733,021
2026
486,152
929,681
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
85.72
198.6
96.63
79.47
460.42
2025
43.58
26.04
- -
123.54
228.14
2026
34.31
147.99
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
379.81
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
DLF Limited (NSE:DLF)
Opendoor Technologies Inc (NASDAQ:OPEN)
Samolet (MOEX:SMLT)
Alarko Holding A.S. (BIST:ALARK)
Godrej Properties Limited (NSE:GODREJPROP)
Lodha Developers Ltd. (NSE:LODHA)
Business
PT Duta Pertiwi Tbk PT Duta Pertiwi Tbk engages primarily in real estate development and property management in Indonesia, operating through real estate, property, and hotel segments; it develops and offers townships, residential complexes such as Grand Wisata and Kota Wisata, shop houses, apartments including Aerium Apartment and Southgate Apartment, commercial lots, international trade centers (ITCs) like ITC Mangga Dua and ITC Roxy Mas, shopping malls, superblocks, office buildings, industrial properties, hotels in Jakarta, Semarang, and Balikpapan, and recreation arenas; the company also rents and manages real estate assets, with projects concentrated in Greater Jakarta, Surabaya, and Balikpapan. Founded in 1972 and headquartered at ITC Mangga Dua, 7-8th Floor, Jl. Mangga Dua Raya, North Jakarta, the company listed on the Indonesia Stock Exchange in November 1994 under ticker DUTI.JK and functions as a subsidiary of PT Bumi Serpong Damai Tbk, which holds approximately 88.56% ownership since acquiring it in 2010. In recent developments, PT Duta Pertiwi Tbk targets marketing sales of Rp2.18 trillion for 2025, with 67% from residential segments in Grand Wisata and Kota Wisata and 33% from commercial shop houses and apartments, following 2024 realizations of Rp2.49 trillion in presales, Rp4.42 trillion in revenue, and Rp1.38 trillion in net profit; the company maintains balanced capital structures to support growth amid property market dynamics.