PT Bakrieland Development Tbk Class A

PT Bakrieland Development Tbk Class A

IIDX:ELTY
24.00
IDR
+2.00
(+9.09%)
-1.04EPS
913.96BMarket Cap
PT Bakrieland Development Tbk Class A
IDX:ELTY
(Indonesia Stock Exchange)

Recent

price

24.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
IDR
439.02
486.7
672.38
735.28
363.02
320.67
386.67
284.74
25.19
22.46
14.16
18.02
23.6
29.26
28.19
32.76
33.42
Revenue per Share
67.54
-4.84
-276.21
-53.09
108.44
-166.87
-125.94
-61.63
63.22
-16.44
-5.53
-4.64
-5.64
-24.8
-1.57
-0.38
-0.62
Basic EPS, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow per Basic Share
6.19
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
2,015.56
1,917.85
1,683.41
1,631.47
1,729.35
1,514.2
1,397.83
1,319.79
1,467.08
173.63
167.07
162.09
153.79
129.27
127.57
127.7
127.28
Book Value per Share
1,258.8
1,239.06
1,675.42
1,623.48
1,334.57
1,116.2
1,000.87
926.98
1,163.31
134.46
127.9
122.92
114.62
108.7
102.11
102.44
102.11
Tangible Book Value per Share
3,115
3,960
4,352
4,352
4,352
4,352
4,352
4,352
43,522
43,522
43,522
43,522
43,522
43,522
43,522
43,522
43,522
Basic Weighted Avg Shares
1,367,556
1,927,530
2,926,314
3,200,100
1,579,947
1,395,604
1,682,846
1,239,228
1,096,389
977,548
616,211
784,410
1,027,232
1,273,390
1,226,740
1,425,943
1,454,671
Sales/Revenue/Turnover
17.67
16.29
25.48
33.09
11.71
-7.3
3.17
1.91
-3.73
-22.62
-29.73
-12.41
1.94
0.84
4.79
10.41
8.85
Operating Margin (%)
- -
83,767
99,343
85,944
69,910
66,855
61,690
59,660
60,158
56,984
60,686
59,205
57,561
50,620
50,302
64,300
65,972
Depreciation Expense
210,386
-19,156
-1,202,115
-231,077
471,942
-726,271
-548,101
-268,205
2,751,643
-715,447
-240,639
-201,910
-245,309
-1,079,192
-68,528
-16,697
-26,867
Net Income, GAAP
6.77
26.99
- -
- -
4.36
- -
- -
- -
0.09
- -
- -
- -
- -
- -
- -
- -
- -
Effective Tax Rate (%)
15.38
-0.99
-41.08
-7.22
29.87
-52.04
-32.57
-21.64
250.97
-73.19
-39.05
-25.74
-23.88
-84.75
-5.59
-1.17
-1.85
Profit Margin (%)
3,205,779
1,438,599
-643,794
-1,618,718
-447,316
-1,483,559
367,580
-106,617
1,305,582
744,846
221,425
76,591
550,660
428,528
-197,446
-357,062
-332,515
Working Capital
3,554,272
2,189,951
797,604
461,949
742,822
777,243
1,174,419
825,229
841,205
715,816
638,464
592,939
272,024
251,933
645,663
501,253
532,301
LT Debt
10,481,468
10,902,071
9,164,214
7,151,079
7,601,640
6,673,123
6,399,226
6,163,556
9,659,572
8,809,949
8,435,792
8,147,635
7,241,847
6,131,245
6,024,215
6,002,502
5,974,553
Total Equity
1.86
1.44
- -
- -
10.17
- -
- -
- -
25.16
- -
- -
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
1.5
-0.58
- -
- -
9.64
- -
- -
- -
25.28
- -
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
3.32
-0.23
-15.36
-3.21
6.47
-10.32
-8.67
-4.55
39.42
-9.06
-3.25
-2.82
-3.57
-17.52
-1.23
-0.3
-0.49
Return on Common Equity (%)

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
537,853
479,748
481,828
LT Borrowings
267,313
302,462
291,994
LT Finance Leases
233,940
241,389
240,307
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
43,522
43,522
43,522
Market Capitalization
1,958,486
1,740,877
913,960

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
1,571,836
1,581,730
1,584,048
Cash, Cash Equivalents & STI
130,607
125,034
144,457
Accounts Receivable, Net
310,930
319,583
342,972
Inventories
993,327
986,660
972,436
Total Current Liabilities
1,928,898
1,901,431
1,916,563
Payables & Accruals
- -
- -
- -
ST Debt
537,853
479,748
481,828
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
0.39%
-6.4%
-0.36%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
-121.79%
35.21%
-75.63%
Sales/Revenue/Turnover
2.97%
18.96%
16.24%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
292,957
318,351
290,592
324,840
1,226,740
2025
316,623
385,723
364,227
359,370
1,425,943
2026
356,443
374,631
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.24
0.16
-2.42
0.45
-1.57
2025
-0.69
0.51
-0.15
-0.06
-0.38
2026
-0.17
-0.25
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Business
PT Bakrieland Development Tbk is an Indonesia-based integrated property company engaged in property development and related operations. Founded in 1990 and headquartered in Jakarta, the company operates primarily in the real estate sector, offering a diverse portfolio including urban properties, landed residential estates, office buildings, malls and commercial areas, hotels and resorts, theme parks, and food courts. Its developments span key strategic and prestigious locations across Indonesia, including Jakarta (notably in the central business district and Kuningan superblock), Bogor, Yogyakarta, Batam, Lampung, Bali, and Samarinda. Bakrieland also provides property management and rental services, facility support including private security and garden maintenance, construction of various building types, and additional services such as real estate advertising, food and beverage, parking, and wireless telecommunication. The company is part of the Bakrie Group of Companies and is noted for owning the largest land bank and superblock development area in Jakarta’s Central Business District. Recent major changes include the acquisition of the Aston Sidoarjo City Hotel & Conference Center, reflecting an expansion in its hospitality portfolio. Additionally, Bakrieland has implemented strategic corporate sustainability and good governance initiatives to integrate economic, social, and environmental considerations into its operations. It continues to focus on developing residential properties targeting middle to upper market segments and has actively expanded its holdings and infrastructure developments such as toll roads and water treatment and distribution facilities. Its main business divisions include land, residential and commercial sales; rental and management of office and commercial spaces; hotel, food and beverage services; theme parks; and other related operations. The company also engages in trading, investment, and refinancing activity within the property and infrastructure sectors. PT Bakrieland Development Tbk’s comprehensive offerings and recent strategic acquisitions and sustainability efforts highlight its position as a key integrated property developer in Indonesia with a broad range of real estate and infrastructure products and services.