PT Solusi Bangun Indonesia Tbk

    PT Solusi Bangun Indonesia Tbk

    IIDX:SMCB
    - -
    IDR
    - -
    - -
    9.72P/E
    PT Solusi Bangun Indonesia Tbk
    IDX:SMCB
    (Indonesia Stock Exchange)

    Recent

    price

    - -

    P/E

    ratio

    9.72

    div

    yld

    - -

    ROIC.AI

    2010
    2011
    2012
    2013
    2014
    2015
    2016
    2017
    2018
    2019
    2020
    2021
    2022
    2023
    2024
    2025
    TTM
    IDR
    777.85
    981.87
    1,175.94
    1,264.05
    1,237.6
    1,205.68
    1,234.31
    1,224.36
    1,354.28
    1,443.04
    1,319.11
    1,363.81
    1,359.52
    1,371.64
    1,310.4
    1,190.46
    1,276.67
    Revenue per Share
    108.36
    138.74
    176.21
    124.25
    86.11
    22.85
    -37.14
    -98.92
    -108.05
    65.13
    84.95
    86.72
    93.05
    99.19
    82.61
    73.04
    79.76
    Basic EPS, GAAP
    -33.37
    -124
    -240.14
    -401.78
    -370.4
    -198.64
    -72.24
    -55.95
    -51.81
    -70.34
    -52.08
    -61.14
    -103.52
    -89.03
    -84.03
    -43.07
    -76.12
    Free Cash Flow per Basic Share
    - -
    46.16
    64
    84.98
    87
    30.92
    13.31
    - -
    - -
    - -
    3.6
    23.68
    23.93
    27.22
    29.07
    40.27
    - -
    Dividend per Share
    890.34
    981.97
    1,098.12
    1,132.23
    1,119.41
    1,102.7
    1,051.9
    939.19
    837.33
    911.22
    991.21
    1,241.67
    1,314.95
    1,386.42
    1,431.82
    1,464.03
    1,437.16
    Book Value per Share
    875.17
    966.8
    1,065.24
    1,096.66
    1,085.37
    1,099
    995.5
    886.09
    786.6
    865.11
    947.91
    1,203.13
    1,278.03
    1,349.53
    1,394.94
    1,427.16
    1,400.29
    Tangible Book Value per Share
    7,663
    7,663
    7,663
    7,663
    7,663
    7,663
    7,663
    7,663
    7,663
    7,663
    7,663
    8,226
    9,019
    9,019
    9,019
    9,019
    9,019
    Basic Weighted Avg Shares
    5,960,589
    7,523,964
    9,011,076
    9,686,262
    9,483,612
    9,239,022
    9,458,403
    9,382,120
    10,377,729
    11,057,843
    10,108,220
    11,218,181
    12,262,048
    12,371,333
    11,818,978
    10,737,250
    11,514,782
    Sales/Revenue/Turnover
    22.37
    22.89
    23.2
    21
    12.99
    3.54
    2.94
    2.07
    0.08
    10.65
    16.4
    13.37
    12.65
    11.95
    10.48
    10.59
    10.35
    Operating Margin (%)
    - -
    4,777
    3,320
    2,550
    1,241
    1,807
    6,885
    8,532
    6,448
    3,555
    15,421
    17,279
    15,330
    12,748
    10,288
    9,909
    9,841
    Depreciation Expense
    830,382
    1,063,170
    1,350,250
    952,113
    659,867
    175,127
    -284,584
    -758,045
    -827,985
    499,052
    650,988
    713,344
    839,276
    894,645
    745,090
    658,742
    719,374
    Net Income, GAAP
    27.66
    30.63
    27.87
    28.75
    33.33
    43.07
    - -
    - -
    - -
    - -
    33.43
    34.36
    28.26
    27.3
    26.71
    29.86
    26.81
    Effective Tax Rate (%)
    13.93
    14.13
    14.98
    9.83
    6.96
    1.9
    -3.01
    -8.08
    -7.98
    4.51
    6.44
    6.36
    6.84
    7.23
    6.3
    6.14
    6.25
    Profit Margin (%)
    897,407
    784,373
    629,922
    -1,253,883
    -1,541,356
    -1,375,667
    -2,844,408
    -2,464,485
    -7,142,103
    243,332
    74,950
    1,338,863
    210,000
    572,175
    239,153
    20,430
    393,549
    Working Capital
    1,730,410
    1,175,682
    1,585,174
    2,221,719
    4,052,179
    4,205,164
    5,208,134
    5,767,152
    1,151,801
    8,546,350
    7,497,378
    4,494,309
    2,774,627
    2,393,471
    1,633,671
    838,866
    1,671,270
    LT Debt
    6,826,003
    7,527,260
    8,418,056
    8,679,916
    8,581,969
    8,449,857
    8,060,595
    7,196,951
    6,416,350
    6,982,612
    7,595,515
    11,199,072
    11,860,038
    12,504,614
    12,914,110
    13,204,619
    12,962,331
    Total Equity
    13.19
    13.07
    15.47
    12.77
    6.2
    1.3
    - -
    - -
    - -
    - -
    6.88
    6.12
    7.34
    7.21
    6.04
    5.36
    5.75
    Return on Invested Capital (%)
    13.86
    13.28
    14.98
    9.7
    6.58
    2.93
    - -
    - -
    - -
    - -
    6.84
    6.24
    6.78
    7.09
    6.03
    5.08
    5.72
    Return on Capital (%)
    16.38
    14.82
    16.94
    11.14
    7.65
    2.06
    -3.45
    -9.94
    -12.16
    7.45
    8.93
    7.59
    7.28
    7.34
    5.86
    5.04
    5.63
    Return on Common Equity (%)

    Capital Structure

    IDR

    •

    in mil. unless spec.
    Sep'24
    Dec'24
    Mar'25
    ST Debt
    162,792
    508,992
    522,337
    LT Borrowings
    1,939,352
    1,539,857
    1,540,362
    LT Finance Leases
    92,294
    93,814
    130,908
    Preferred Equity and Hybrid Capital
    - -
    - -
    - -
    Shares Outstanding
    9,019
    9,019
    9,019
    Market Capitalization
    6,268,470
    6,764,536
    6,990,021

    Working Capital

    IDR

    •

    in mil. unless spec.
    Sep'24
    Dec'24
    Mar'25
    Total Current Assets
    4,892,940
    4,703,796
    4,609,673
    Cash, Cash Equivalents & STI
    271,915
    150,342
    247,320
    Accounts Receivable, Net
    2,413,758
    2,495,649
    2,301,183
    Inventories
    1,314,954
    1,151,302
    1,147,320
    Total Current Liabilities
    4,625,928
    4,464,643
    4,216,124
    Payables & Accruals
    - -
    - -
    - -
    ST Debt
    162,792
    508,992
    522,337
    Deferred Revenue
    - -
    - -
    - -

    Growth Rates

    IDR

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    5.57%
    12.86%
    2.25%
    Free Cash Flow
    -4.05%
    8.66%
    -48.75%
    Net Income, GAAP
    -21.12%
    1.1%
    -11.59%
    Sales/Revenue/Turnover
    1.77%
    1.51%
    -9.15%
    Total Cash Common Dividend
    - -
    135.26%
    38.49%

    Quarterly Revenue

    IDR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2024
    2,772,818
    2,648,025
    3,323,820
    3,074,315
    11,818,978
    2025
    2,468,622
    - -
    - -
    2,858,381
    10,737,250
    2026
    2,558,176
    2,944,161
    - -
    - -
    - -

    Quarterly Earnings Per Share

    IDR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2024
    8.22
    - -
    - -
    - -
    82.61
    2025
    5.35
    - -
    - -
    - -
    73.04
    2026
    11.3
    - -
    - -
    - -
    - -

    Quarterly Dividends Per Share

    IDR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2024
    - -
    - -
    - -
    - -
    29.07
    2025
    - -
    - -
    - -
    - -
    40.27
    2026
    - -
    - -
    - -
    - -
    - -
    Similar Companies
    Business