PT Ingria Pratama Capitalindo Tbk

PT Ingria Pratama Capitalindo Tbk

IIDX:GRIA
135.00
IDR
-4.00
(-2.88%)
0.93EPS
117.37P/E
803.95BMarket Cap
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
5.53
4.71
4.39
6.51
8.82
9.36
7.73
Basic EPS, GAAP
0.41
0.65
0.26
0.47
0.78
1.04
0.93
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
4.08
6.84
11.16
52.13
52.92
53.97
54.04
Tangible Book Value per Share
4.08
6.84
11.16
52.13
52.92
53.97
54.04
Basic Weighted Avg Shares
6,575
6,575
6,575
7,371
7,376
7,376
7,376
Sales/Revenue/Turnover
36,375
30,961
28,884
47,964
65,018
69,056
57,034
Operating Margin (%)
3.35
8.82
3.41
3.75
1.23
12.47
12.95
Depreciation Expense
547
555
571
611
611
577
384
Net Income, GAAP
2,694
4,265
1,740
3,433
5,786
7,650
6,850
Effective Tax Rate (%)
1.36
0.77
0.05
6.73
1.16
0.84
1.37
Profit Margin (%)
7.41
13.78
6.02
7.16
8.9
11.08
12.01
Working Capital
11,473
43,617
39,709
114,037
100,010
96,639
88,002
LT Debt
104,992
111,409
96,086
7,554
1,736
269
2,113
Total Equity
30,114
50,457
82,337
384,467
390,302
398,082
398,575
Return on Invested Capital (%)
- -
1.62
0.49
0.52
-0.05
2.06
1.78
Return on Capital (%)
- -
2.56
0.87
1.07
1.4
2.16
1.68
Return on Common Equity (%)
- -
10.59
2.62
1.47
1.49
1.94
1.73

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
13,409
12,590
6,315
LT Borrowings
269
780
2,113
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
7,376
7,376
7,376
Market Capitalization
737,572
708,069
803,954

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
122,456
116,542
107,286
Cash, Cash Equivalents & STI
18,203
14,224
12,780
Accounts Receivable, Net
11,072
8,681
8,890
Inventories
92,618
92,961
85,012
Total Current Liabilities
25,818
29,057
19,284
Payables & Accruals
- -
- -
- -
ST Debt
13,409
12,590
6,315
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
100.24%
1.99%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
- -
39.44%
32.21%
Sales/Revenue/Turnover
- -
17.25%
6.21%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
13,769
12,341
15,992
22,917
65,018
2025
8,229
24,597
18,301
17,929
69,056
2026
4,673
16,131
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.49
0.02
0.25
0.4
0.78
2025
-0.11
0.28
0.35
0.52
1.04
2026
-0.15
0.22
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

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

Company Description

CEO
Khufran Hakim Noor
Full Time Employees
49
Sector
Finance
Industry
Real estate development
Address
Tangerang Selatan Indonesia
IPO Date
Aug 8, 2023
Business
PT Ingria Pratama Capitalindo Tbk is an Indonesia-based property development and real estate company that specializes in affordable residential housing, government-subsidized landed houses, and community infrastructure. The company operates primarily in the development, construction, marketing, and sale of residential real estate projects designed for low-to-middle-income demographics. Its core product and service portfolio encompasses subsidized landed housing developments under national mortgage liquidity assistance programs; commercial landed houses; multi-story affordable apartment complexes; real estate brokerage and sales facilitation; land acquisition, site preparation, and civil infrastructure construction; and residential estate management services. The company develops and manages a portfolio of residential estates across West Java, Banten, and East Kalimantan, including Bukit Esma Cicalengka 2 and The Valley of Esma in Bandung; Griya Panorama Cimanggung and Griya Panorama Sumedang in Sumedang; Gria Indah Cibarusah in Bekasi; Puri Artha Kencana and Puri Epicentrum Karawang in Karawang; Apartemen Epicentrum Sepatan in Tangerang; and New Mahakam Grande and Mahakam Grande City in Samarinda. Founded in 2013 and headquartered in South Tangerang, Banten, Indonesia, the company initially engaged in civil construction contracting before pivoting its primary business model toward residential property development. In 2022, the company underwent a major corporate restructuring and business transformation through a statutory merger with PT Esma Sukses Makmur and PT Balikpapan Skylink Property, with the company emerging as the surviving entity and consolidating property development assets in Java and Kalimantan. In August 2023, the company completed its initial public offering on the Indonesia Stock Exchange under the ticker symbol GRIA, raising gross proceeds of 207 billion Indonesian rupiah. Throughout 2023 and 2024, the company executed its capital allocation plan by utilizing public offering proceeds to settle land acquisition obligations, expand active land bank reserves, and fund project construction across its developments in East Kalimantan and West Java. The company maintains operational partnerships with domestic mortgage lenders, including PT Bank Tabungan Negara (Persero) Tbk, to deliver subsidized housing credits and support national housing initiatives.