1. Indonesia Stocks

  2. •

    Finance

  3. •

    Real estate development
PT Megapolitan Developments Tbk

PT Megapolitan Developments Tbk

IIDX:EMDE
58.00
IDR
+3.00
(+5.45%)
-18.39EPS
237.85BMarket 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
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
64.03
Basic EPS, GAAP
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
-21.56
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
- -
1
2
2
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
160.99
174.45
191.32
204.54
233.8
239.02
229.41
162.85
503
482.54
402.81
558.87
534.63
537.59
Tangible Book Value per Share
160.36
173.82
190.69
203.91
233.17
238.39
228.78
162.22
502.37
481.91
402.18
558.24
534
536.96
Basic Weighted Avg Shares
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
3,328
Sales/Revenue/Turnover
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
213,089
Operating Margin (%)
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
20.14
Depreciation Expense
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
- -
Net Income, GAAP
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
-71,750
Effective Tax Rate (%)
28.49
- -
- -
2.69
- -
- -
- -
- -
2.55
- -
- -
- -
- -
- -
Profit Margin (%)
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
-33.67
Working Capital
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
973,557
LT Debt
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
432,800
Total Equity
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
2,144,142
Return on Invested Capital (%)
5.57
8.81
11.33
6.53
10.59
2.75
- -
- -
1.61
- -
- -
- -
- -
- -
Return on Capital (%)
6.47
7.7
10.04
10.11
9.68
2.36
- -
- -
51.24
- -
- -
- -
- -
- -
Return on Common Equity (%)
6.44
7.98
9.77
9.86
14.34
2.01
-4.39
-8.58
92.15
-4.13
-18.23
32.5
-4.26
-3.69

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
942
705
439
LT Borrowings
432,771
432,771
432,800
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
3,350
3,350
3,350
Market Capitalization
328,300
251,250
237,850

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
1,556,067
1,480,628
1,433,335
Cash, Cash Equivalents & STI
156,026
103,966
83,377
Accounts Receivable, Net
11,533
12,487
12,774
Inventories
1,369,806
1,350,165
1,330,207
Total Current Liabilities
589,681
545,181
459,778
Payables & Accruals
- -
- -
- -
ST Debt
942
705
439
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

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
- -
- -
- -
Net Income, GAAP
-240.98%
-428.45%
-114.9%
Sales/Revenue/Turnover
68.63%
156.56%
-84.72%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

IDR

•

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
50,751
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-2.35
-3.4
141.94
20.11
156.29
2025
0.33
0.76
0.2
-24.8
-23.29
2026
-0.78
3.77
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

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

Company Description

Company Profile APIChatGPT
CEO
Ronald Trisna Wihardja
Full Time Employees
129
Sector
Finance
Industry
Real estate development
Address
The Bellagio Residence & Mall Jakarta JB Indonesia 12950
IPO Date
Jan 12, 2011
Website
megapolitan-group.com
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 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.