Subscribe

PT Bumi Serpong Damai Tbk (BSDE.JK)

IDR550.00 +0.00 (+0.00%)
ID JKT Real Estate Real Estate - Development
Address Sinar Mas Land Plaza 15345
Tangerang, ID
CEO Franciscus Xaverius Ridwan Darmali
IPO 2008-06-06
ISIN ID1000110802

Explore sections of this company profile

Also trades on Indonesia Stock Exchange · BSDE.JK (IDR) Other OTC · BSPDY (USD)
Description

PT Bumi Serpong Damai Tbk, along with its affiliated companies, operates in Indonesia's real estate development sector. The company's diverse activities are structured across segments such as real estate, property management, hospitality, and toll road operations. A significant ongoing project involves the creation of BSD City, a meticulously planned and integrated residential community featuring extensive amenities, modern infrastructure, eco-friendly facilities, and green spaces. Furthermore, the firm engages in managing hotels, leasing commercial office properties, and administering toll road concessions. Its development portfolio also includes apartment complexes and retail shopping centers. Founded in 1984, the company maintains its headquarters in Tangerang, Indonesia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
IDR550.00 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
15M
Beta
0.11
Float Shares
4.03B
Free Float %
19.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-5.26% -8.03% -18.18% -24.10% -32.98% -30.77% -29.21% -43.24% -43.75% -65.38% +21.20%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
550.00
DCF (Unlevered) 3,098.79 +463.4%
DCF (Levered) 526.66 -4.2%
Ratings Trend (MoM) 91% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 8 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.57
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +7.6%
    -7.3% Q4'25: +7.9% (vs Q4'24)
  • EPS growth Real Estate - Development: +14.9%
    -41.6% Q4'25: -28.7% (vs Q4'24)
  • FCF margin Real Estate - Development: +13.4%
    +20.5% Q4'25: -1.0% (vs Q4'24)
  • EBIT margin Real Estate - Development: +18.2%
    +26.6% Q4'25: +32.7% (vs Q4'24)
  • ROIC Real Estate - Development: +3.4%
    +6.0% Q4'25: +9.3% (vs Q4'24)
  • Share dilution Real Estate - Development: +0.0%
    +0.0% Q4'25: +0.0% (vs Q4'24)
  • Debt / EBITDA Real Estate - Development: 1.28×
    3.89× Q4'25: 2.67× (vs Q4'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.21) × ERP
WACC = 45% × Ke + 55% × Kd (9.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,098.79 Current price: 550.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
5 Rev. Ana.
3 EPS Ana.
Dec 2027
8 Rev. Ana.
5 EPS Ana.
Dec 2028
5 Rev. Ana.
3 EPS Ana.
Revenue
6.21T
est: 6.70T (-7.3%)
6.52T
est: 6.15T (+6.0%)
10.35T
est: 8.96T (+15.4%)
6.63T
est: 7.33T (-9.6%)
7.08T
est: 7.29T (-2.8%)
6.18T
est: 6.10T (+1.2%)
7.65T
est: 7.20T (+6.3%)
10.24T
est: 8.69T (+17.7%)
11.54T
est: 13.89T (-16.9%)
13.80T
est: 12.59T (+9.6%)
12.79T
est: 11.41T (+12.1%)
12.63T
12.16T – 12.99T
+10.7% YoY
12.55T
10.96T – 13.93T
-0.7% YoY
13.36T
13.27T – 13.44T
+6.4% YoY
EBITDA
3.02T
est: 2.99T (+1.3%)
2.77T
est: 2.74T (+1.2%)
6.08T
est: 3.99T (+52.4%)
3.06T
est: 3.27T (-6.2%)
4.58T
est: 3.25T (+40.9%)
2.67T
est: 2.72T (-1.7%)
3.62T
est: 3.21T (+13.0%)
4.78T
est: 3.87T (+23.3%)
3.91T
est: 5.90T (-33.7%)
7.11T
est: 5.35T (+32.9%)
4.22T
est: 4.85T (-13.0%)
5.37T
5.17T – 5.52T
+10.7% YoY
5.33T
4.66T – 5.92T
-0.7% YoY
5.68T
5.64T – 5.71T
+6.4% YoY
EBIT
2.93T
est: 2.69T (+9.0%)
2.81T
est: 2.46T (+14.0%)
5.48T
est: 3.59T (+52.5%)
2.44T
est: 2.94T (-17.0%)
4.22T
est: 2.92T (+44.3%)
2.28T
est: 2.45T (-6.9%)
3.19T
est: 2.89T (+10.6%)
4.33T
est: 3.48T (+24.3%)
3.86T
est: 5.28T (-27.0%)
6.35T
est: 4.79T (+32.6%)
3.41T
est: 4.34T (-21.5%)
4.80T
4.63T – 4.94T
+10.7% YoY
4.77T
4.17T – 5.30T
-0.7% YoY
5.08T
5.05T – 5.11T
+6.4% YoY
Net Income
2.14T
est: 2.76T (-22.4%)
1.80T
est: 1.98T (-9.3%)
4.92T
est: 4.30T (+14.3%)
1.29T
est: 2.01T (-35.5%)
2.79T
est: 2.60T (+7.4%)
480.33B
est: 930.69B (-48.4%)
1.35T
est: 1.36T (-1.0%)
2.43T
est: 1.51T (+61.2%)
1.95T
est: 3.08T (-36.8%)
4.36T
est: 3.31T (+31.5%)
2.55T
est: 2.55T (0.0%)
2.70T
2.64T – 2.71T
+6.0% YoY
2.87T
1.97T – 3.55T
+6.4% YoY
2.81T
2.38T – 2.94T
-2.0% YoY
SGA
796.23B
est: 1.10T (-27.9%)
869.87B
est: 1.01T (-14.2%)
1.06T
est: 1.48T (-28.5%)
1.06T
est: 1.21T (-12.2%)
985.07B
est: 1.20T (-18.0%)
836.62B
est: 1.01T (-16.8%)
1.03T
est: 1.19T (-13.0%)
1.50T
est: 1.43T (+4.9%)
2.87T
est: 2.81T (+2.0%)
2.18T
est: 2.55T (-14.3%)
4.14T
est: 2.31T (+79.2%)
2.56T
2.46T – 2.63T
+10.7% YoY
2.54T
2.22T – 2.82T
-0.7% YoY
2.70T
2.69T – 2.72T
+6.4% YoY
EPS
112.44
est: 131.91 (-14.8%)
93.32
est: 94.71 (-1.5%)
255.64
est: 205.83 (+24.2%)
67.43
est: 95.88 (-29.7%)
147.00
est: 124.34 (+18.2%)
24.08
est: 44.50 (-45.9%)
64.49
est: 65.15 (-1.0%)
116.34
est: 73.12 (+59.1%)
93.02
est: 147.16 (-36.8%)
208.43
est: 162.64 (+28.2%)
121.71
est: 109.21 (+11.4%)
128.12
126.13 – 129.38
+17.3% YoY
118.83
93.99 – 169.78
-7.2% YoY
126.07
113.76 – 140.65
+6.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 3/5 3/5 4/5 4/5 3/5 4/5
2026-05-26 A- 4/5 3/5 3/5 4/5 4/5 3/5 4/5
2026-05-25 A- 4/5 3/5 3/5 4/5 4/5 3/5 4/5
2026-05-22 A- 4/5 3/5 3/5 4/5 4/5 3/5 4/5
2026-05-21 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-20 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-19 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-18 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-13 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-12 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-11 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-08 A 4/5 3/5 3/5 4/5 3/5 4/5 5/5
2026-05-07 A 4/5 3/5 3/5 4/5 3/5 4/5 5/5
2026-05-06 A 4/5 3/5 3/5 4/5 3/5 4/5 5/5
2026-05-05 A 4/5 3/5 3/5 4/5 3/5 4/5 5/5
2026-05-04 A 4/5 3/5 3/5 4/5 3/5 4/5 5/5
2026-04-30 A 4/5 3/5 3/5 4/5 3/5 4/5 5/5
2026-04-29 A- 4/5 3/5 3/5 4/5 3/5 4/5 4/5
2026-04-28 A- 4/5 3/5 3/5 4/5 3/5 4/5 4/5
2026-04-27 A 4/5 3/5 3/5 5/5 3/5 4/5 5/5
2026-04-24 A 4/5 3/5 3/5 5/5 2/5 4/5 5/5
2026-04-23 A 4/5 3/5 3/5 5/5 2/5 4/5 5/5
2026-04-22 A 4/5 3/5 3/5 5/5 2/5 4/5 5/5
2026-04-21 A 4/5 3/5 3/5 5/5 2/5 4/5 5/5
2026-04-20 A 4/5 3/5 3/5 5/5 2/5 4/5 5/5
2026-04-17 A 4/5 3/5 3/5 5/5 2/5 4/5 5/5
2026-04-16 A 4/5 3/5 3/5 5/5 2/5 4/5 5/5
2026-04-15 A 4/5 3/5 3/5 5/5 2/5 4/5 5/5
2026-04-14 A 4/5 3/5 3/5 5/5 2/5 4/5 5/5
2026-04-13 A 4/5 3/5 3/5 5/5 2/5 4/5 5/5
2026-04-10 A 4/5 3/5 3/5 5/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-1.84T
OE per share TTM
-87.90
Owner's Yield
-13.95%
Maintenance CapEx ratio
12.27%
Maint CapEx / Avg PPE
54.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
802.82M
Shares Outstanding
20.91B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Franciscus Xaverius Ridwan Darmali President Director male
Hamina Ali Head of Internal Audit Unit female
Hermawan Wijaya Asset Management Director & Director male
Liauw Herry Hendarta Marketing Director & Director male
Lie Jani Harjanto Financial Director & Director female
Monik William Operational Director & Director female
Reza Abdulmajid Head of Risk Management Unit male
Syukur Lawigena Business Development Director & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits