PT Forza Land Indonesia Tbk

    PT Forza Land Indonesia Tbk

    IIDX:FORZ
    - -
    IDR
    - -
    - -
    7.86P/E
    PT Forza Land Indonesia Tbk
    IDX:FORZ
    (Indonesia Stock Exchange)

    Recent

    price

    - -

    P/E

    ratio

    7.86

    div

    yld

    - -

    ROIC.AI

    2012
    2013
    2014
    2015
    2016
    2017
    2018
    2019
    TTM
    IDR
    - -
    6.93
    29.55
    80.63
    63.26
    56.22
    38.59
    31.97
    30.98
    Revenue per Share
    -0.15
    -7.64
    1.98
    16.95
    5
    5.37
    1.2
    0.69
    6.36
    Basic EPS, GAAP
    - -
    - -
    -0.09
    -0.05
    - -
    -0.27
    -0.18
    -0.31
    -0.14
    Free Cash Flow per Basic Share
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    Dividend per Share
    1.45
    -5.76
    -3.78
    13.21
    96.74
    120.61
    123.12
    129.96
    122.23
    Book Value per Share
    1.45
    -5.07
    -15.03
    -16.06
    67.11
    108.52
    145.8
    154.77
    145.03
    Tangible Book Value per Share
    1,563
    1,563
    1,563
    1,577
    1,563
    1,583
    1,902
    1,820
    1,982
    Basic Weighted Avg Shares
    - -
    10,821
    46,166
    127,147
    98,851
    88,990
    73,417
    58,205
    61,400
    Sales/Revenue/Turnover
    - -
    -76.75
    -23.99
    5.98
    9.12
    8.47
    3.13
    1.58
    9.53
    Operating Margin (%)
    - -
    - -
    568
    673
    455
    338
    370
    267
    195
    Depreciation Expense
    -238
    -11,935
    3,098
    26,733
    7,820
    8,501
    2,275
    1,256
    12,602
    Net Income, GAAP
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    Effective Tax Rate (%)
    - -
    -110.3
    6.71
    21.02
    7.91
    9.55
    3.1
    2.16
    20.52
    Profit Margin (%)
    2,270
    95,417
    194,656
    237,910
    149,158
    452,769
    537,041
    291,416
    264,891
    Working Capital
    - -
    - -
    50,000
    56,834
    - -
    275,000
    275,000
    - -
    - -
    LT Debt
    2,270
    -7,923
    -23,492
    -25,328
    104,861
    175,847
    281,450
    285,831
    291,533
    Total Equity
    - -
    - -
    - -
    - -
    6.13
    2.27
    0.45
    0.19
    1.26
    Return on Invested Capital (%)
    - -
    - -
    - -
    - -
    4.3
    2.39
    0.47
    0.29
    3.08
    Return on Capital (%)
    - -
    - -
    - -
    - -
    9.09
    4.97
    1.07
    0.53
    5.34
    Return on Common Equity (%)

    Capital Structure

    IDR

    •

    in mil. unless spec.
    Mar'20
    Jun'20
    Sep'20
    ST Debt
    70,705
    70,705
    70,705
    LT Borrowings
    - -
    - -
    - -
    LT Finance Leases
    - -
    - -
    - -
    Preferred Equity and Hybrid Capital
    - -
    - -
    - -
    Shares Outstanding
    1,984
    1,984
    1,984
    Market Capitalization
    99,102
    99,102
    99,102

    Working Capital

    IDR

    •

    in mil. unless spec.
    Mar'20
    Jun'20
    Sep'20
    Total Current Assets
    488,374
    483,417
    483,600
    Cash, Cash Equivalents & STI
    2,243
    2,154
    2,099
    Accounts Receivable, Net
    71,920
    71,920
    73,920
    Inventories
    402,649
    397,789
    396,027
    Total Current Liabilities
    223,337
    218,424
    218,709
    Payables & Accruals
    - -
    - -
    - -
    ST Debt
    70,705
    70,705
    70,705
    Deferred Revenue
    - -
    - -
    - -

    Growth Rates

    IDR

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    - -
    -75.38%
    1.56%
    Free Cash Flow
    - -
    1,255.73%
    62.81%
    Net Income, GAAP
    - -
    116.54%
    -44.79%
    Sales/Revenue/Turnover
    - -
    20.99%
    -20.72%
    Total Cash Common Dividend
    - -
    - -
    - -

    Quarterly Revenue

    IDR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2018
    9,164
    30,237
    15,742
    18,274
    73,417
    2019
    1,661
    - -
    6,544
    50,000
    58,205
    2020
    4,400
    5,000
    2,000
    - -
    - -

    Quarterly Earnings Per Share

    IDR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2018
    -2.01
    - -
    - -
    - -
    1.2
    2019
    -1.05
    - -
    - -
    - -
    0.69
    2020
    2.58
    - -
    - -
    - -
    - -

    Quarterly Dividends Per Share

    IDR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2018
    - -
    - -
    - -
    - -
    - -
    2019
    - -
    - -
    - -
    - -
    - -
    2020
    - -
    - -
    - -
    - -
    - -
    Similar Companies
    Business