PT Bukit Darmo Property Tbk (BKDP.JK)

Indonesia · Construction and Real Estate · IDR

Key financials

ROE: -10.86%; 2025 (actual)
ROA: -4.79%; 2025 (actual)
Gross Margin: -15.65%; 2025 (actual)
Net Margin: -97.06%; 2025 (actual)
Total Assets: IDR 733,911.62M; 2025 (actual)
Net Income: -IDR 35,556.56M; 2025 (actual)
Valuation: IDR 323,101.67M; 2026 (forecast)
Stock Price: IDR 43; 2026 (forecast)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	-10.86%	-12.37%	-13.46%	-17%	-21.94%	-29.79%	-43.59%
Sector average	-	-3.01%	0.66%	3.04%	-6.84%	7.24%	-31.54%
ROA	-4.79%	-5.07%	-4.89%	-4.97%	-4.92%	-4.9%	-4.83%
Sector average	-	0.23%	0.23%	0.15%	0.22%

Amounts in IDR (millions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2026. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Bukit Darmo Property Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	-15.65%	-23.86%	-23.86%	-23.86%	-23.86%	-23.86%	-23.86%
Sector average	-	47.63%	47.63%	47.63%	47.63%	47.63%	44.69%

Net Margin	-97.06%	-103.04%	-96.45%	-96.46%	-96.46%	-96.46%	-96.47%
Sector average	-	-45.86%	-50.62%	-53.83%	-53.35%	-53.5%	38.98%

Total Assets	IDR 733,911.62M	IDR 728,849.44M	IDR 766,243.81M	IDR 831,434.15M	IDR 884,725.17M	IDR 930,970.23M	IDR 951,782.55M
Sector average	-	IDR 11,930,058.06M	IDR 12,529,835.38M	IDR 13,297,254.61M	IDR 14,006,193.28M	IDR 14,662,438.72M	IDR 6,477,971.1M

Net Income	-IDR 35,556.56M	-IDR 37,047.38M	-IDR 36,592.4M	-IDR 39,709.71M	-IDR 42,258.23M	-IDR 44,469.95M	-IDR 45,465.34M
Sector average	-	IDR 270,616.97M	IDR 273,138.06M	IDR 306,356.04M	IDR 342,836.18M	IDR 365,161.85M	IDR 71,556.7M

Valuation	-	IDR 323,101.67M	IDR 319,133.67M	IDR 346,320.71M	IDR 368,547.13M	IDR 387,836.2M	IDR 396,517.32M
Sector average	-	IDR 20,454,397.8M	IDR 21,057,082.04M	IDR 21,666,441.66M	IDR 22,259,500.86M	IDR 22,986,738.42M	IDR 6,115,596.8M

Stock Price	-	IDR 43	IDR 42.47	IDR 46.09	IDR 49.05	IDR 51.62	IDR 52.77
Sector average	-	IDR 5,010.89	IDR 5,151.68	IDR 5,303.52	IDR 5,462.04	IDR 5,654.17	IDR 977.92