1. Indonesia Stocks

  2. •

    Real Estate

  3. •

    Real Estate - Development
PT Jaya Sukses Makmur Sentosa Tbk

PT Jaya Sukses Makmur Sentosa Tbk

RISE.JK
PT Jaya Sukses Makmur Sentosa TbkID flagIndonesia Stock Exchange
885.00
IDR
+5.00
- -
9.69TMarket Cap
PT Jaya Sukses Makmur Sentosa Tbk
RISE.JK
(Indonesia Stock Exchange)

Recent

price

885.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
20.98
18.85
17.56
10.55
16.62
19.74
17.23
22.57
25.36
28.2
Revenue per Share
1.47
6.8
0.92
-1.62
3.38
2.28
0.8
2.31
5.38
10.37
Basic EPS, GAAP
-9.72
-10.53
-6.48
-2.2
-1.46
-1.54
-4.08
-1.08
-1.57
0.59
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
77.53
98.16
89.66
86.31
94.75
89.97
90.66
92.85
98.11
166.64
Book Value per Share
131.5
139.21
127.42
124.41
150.93
141.9
150.12
160.67
171.05
208.94
Tangible Book Value per Share
10,960
13,324
14,726
14,726
14,984
16,199
16,199
16,199
16,199
16,199
Basic Weighted Avg Shares
229,956
251,191
258,598
155,373
249,103
319,782
279,072
365,588
410,719
456,761
Sales/Revenue/Turnover
14.17
9.98
11.08
-16.41
4.14
13.43
7
12.76
20.91
31.08
Operating Margin (%)
8,365
10,284
11,686
14,461
17,243
11,375
16,137
15,063
9,065
10,697
Depreciation Expense
16,103
90,655
13,481
-23,795
50,677
36,921
13,014
37,349
87,195
168,041
Net Income, GAAP
35.66
5.45
2.21
- -
0.32
0.37
6.07
24.85
12.92
8.98
Effective Tax Rate (%)
7
36.09
5.21
-15.31
20.34
11.55
4.66
10.22
21.23
36.79
Profit Margin (%)
626,310
787,450
778,591
761,945
1,143,820
1,168,733
886,750
1,008,609
905,532
969,055
Working Capital
204,651
174,832
191,367
181,722
187,043
214,897
204,429
185,350
138,189
124,914
LT Debt
1,450,763
1,862,866
1,883,092
1,837,673
2,265,799
2,301,416
2,437,999
2,607,995
2,775,093
3,388,476
Total Equity
- -
1.23
1.29
- -
0.45
1.7
0.67
1.14
2.27
3.53
Return on Invested Capital (%)
- -
7.25
2.16
- -
4.18
2.48
1.03
2.18
3.72
5.58
Return on Capital (%)
- -
8.4
1.03
-1.84
3.77
2.57
0.89
2.51
5.64
7.96
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
464,629
474,673
503,552
LT Borrowings
150,395
137,371
124,474
LT Finance Leases
804
818
440
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
16,199
16,199
16,199
Market Capitalization
56,209,142
98,778,577
31,587,270

Working Capital

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
1,485,012
1,504,988
1,618,274
Cash, Cash Equivalents & STI
404,077
396,588
413,033
Accounts Receivable, Net
12,921
22,033
108,684
Inventories
1,045,915
1,064,600
1,067,995
Total Current Liabilities
607,250
599,455
649,219
Payables & Accruals
- -
- -
- -
ST Debt
464,629
474,673
503,552
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
8.84%
6.41%
Free Cash Flow
- -
23.89%
46.08%
Net Income, GAAP
- -
-16.88%
133.46%
Sales/Revenue/Turnover
- -
23.86%
12.35%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
59,500
81,427
83,989
140,671
365,588
2025
127,065
86,863
80,220
116,571
410,719
2026
173,106
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.05
- -
- -
- -
2.31
2025
1.01
- -
- -
- -
5.38
2026
6
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
Roadside Real Estate plc (BAKBF)
Madhusudan Industries Limited (MADHUDIN.BO)
Safe and Green Development Corporation (SGD)
Land and Houses Public Company Limited (LHOG.F)
Ratnabhumi Developers Limited (RATNABHUMI.BO)
BBI Development S.A. (BBD.WA)
Business
Operating across Indonesia through its various entities, PT Jaya Sukses Makmur Sentosa Tbk, recognized as Tanrise Property, serves as a prominent real estate development and management firm. Its operations are segmented into Real Estate, Hospitality, and Corporate Office divisions. The company's diverse portfolio includes the creation of residential communities, contemporary apartment buildings, condotels, and various office spaces. Additionally, it delivers commercial hubs, hotel establishments, and logistical facilities such as industrial estates, warehouses, and retail outlets. Beyond development, it offers property leasing, hotel operation, and business advisory services. The firm has recently expanded its reach with major initiatives, notably the comprehensive development of the Taman Dayu resort and golf complex, the launch of integrated townships known as TANRISE CITY in Sidoarjo and Bandung, and cutting-edge industrial parks in Banjarbaru, Kalimantan. It also contributes to the development of land within the new national capital, IKN Nusantara. Established in 2003, the enterprise is headquartered in Sidoarjo, Indonesia, and functions as a principal operating entity under PT Tancorp Global Sentosa.