Subscribe

Bangun Kosambi Sukses Tbk. (CBDK.JK)

IDR3,340.00 -40.00 (-1.18%)
ID JKT Real Estate Real Estate - Development
Address Jl. Inspeksi PIK 2
Tangerang, ID
CEO Steven Kusumo
IPO 2025-01-13
ISIN ID1000208309

Explore sections of this company profile

Description

PT Bangun Kosambi Sukses Tbk operates primarily within the real estate sector, engaging in a comprehensive range of activities from property acquisition and divestiture to the leasing and management of both owned and rented assets. The company boasts a diverse portfolio of projects, including Permata Hijau Residences, Bizpark PIK 2, Soho Manhattan, The Bund, Millennial Shop Office, Manhattan Residences, Soho Wallstreet, Asia Afrika Shop Office, Millennial Houses, Petak 9 Shop Office, Little Siam Shophouse, and Menara Syariah. This firm was established on April 3, 2000, and is headquartered 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
IDR3,340.00 -40.00 (-1.18%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
1.38
Float Shares
565.77M
Free Float %
10.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.04% -4.94% -16.85% -31.86% -50.80% -54.71% -38.15% -5.17% -5.17% -5.17% -5.17%
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
3,340.00
DCF (Unlevered) 8,620.26 +158.1%
DCF (Levered) 22,744.05 +581.0%
Ratings Trend (MoM) 100% Bullish
Rating 2025-06 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.05
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✓ MOAT relativo ★ Strong MOAT
  • Revenue growth Real Estate - Development: +7.6%
    +9.2% Q1'26: +69.1% (vs Q1'25)
  • EPS growth Real Estate - Development: +14.9%
    +48.0% Q1'26: +317.0% (vs Q1'25)
  • FCF margin Real Estate - Development: +13.4%
    +61.4% Q1'26: -27.6% (vs Q1'25)
  • EBIT margin Real Estate - Development: +18.2%
    +64.5% Q1'26: +76.4% (vs Q1'25)
  • ROIC Real Estate - Development: +3.4%
    +16.4% Q1'26: +22.1% (vs Q1'25)
  • Share dilution Real Estate - Development: +0.0%
    -0.3% Q1'26: -0.1% (vs Q1'25)
  • Debt / EBITDA Real Estate - Development: 1.28×
    0.16× Q1'26: 0.11× (vs Q1'25)
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 (1.42) × ERP
WACC = 99% × Ke + 1% × Kd (10.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 8,620.26 Current price: 3,340.00
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 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
2.39T
est: 2.26T (+5.8%)
2.81T
2.81T – 2.81T
+24.5% YoY
EBITDA
1.55T
est: 1.07T (+44.9%)
1.33T
1.33T – 1.33T
+24.5% YoY
EBIT
1.54T
est: 1.06T (+45.8%)
1.32T
1.32T – 1.32T
+24.5% YoY
Net Income
1.36T
est: 1.10T (+24.5%)
1.28T
1.28T – 1.28T
+16.5% YoY
SGA
est: 135.81B (-100.0%)
169.05B
169.05B – 169.05B
+24.5% YoY
EPS
241.45
est: 194.00 (+24.5%)
226.00
226.00 – 226.00
+16.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 1/5 5/5 5/5 4/5 2/5 1/5
2026-05-26 B+ 3/5 1/5 5/5 5/5 4/5 2/5 1/5
2026-05-25 B+ 3/5 1/5 5/5 5/5 4/5 2/5 1/5
2026-05-22 B+ 3/5 1/5 5/5 5/5 4/5 2/5 1/5
2026-05-21 B+ 3/5 1/5 5/5 5/5 4/5 2/5 1/5
2026-05-20 B+ 3/5 1/5 5/5 5/5 4/5 2/5 1/5
2026-05-19 B+ 3/5 1/5 5/5 5/5 4/5 2/5 1/5
2026-05-18 B+ 3/5 1/5 5/5 5/5 4/5 2/5 1/5
2026-05-13 B+ 3/5 1/5 5/5 5/5 4/5 3/5 1/5
2026-05-12 B+ 3/5 1/5 5/5 5/5 4/5 3/5 1/5
2026-05-11 B+ 3/5 1/5 5/5 5/5 4/5 3/5 1/5
2026-05-08 B 3/5 1/5 5/5 5/5 4/5 1/5 1/5
2026-05-07 B 3/5 1/5 5/5 5/5 4/5 1/5 1/5
2026-05-06 B 3/5 1/5 5/5 5/5 4/5 1/5 1/5
2026-05-05 B 3/5 1/5 5/5 5/5 4/5 1/5 1/5
2026-05-04 B 3/5 1/5 5/5 5/5 4/5 1/5 1/5
2026-04-30 B 3/5 1/5 5/5 5/5 3/5 1/5 1/5
2026-04-29 B 3/5 1/5 5/5 5/5 3/5 1/5 1/5
2026-04-28 B 3/5 1/5 5/5 5/5 3/5 1/5 1/5
2026-04-27 B 3/5 1/5 5/5 5/5 3/5 1/5 1/5
2026-04-24 B- 3/5 1/5 5/5 5/5 2/5 1/5 1/5
2026-04-23 B 3/5 1/5 5/5 5/5 2/5 2/5 1/5
2026-04-22 B 3/5 1/5 5/5 5/5 2/5 2/5 1/5
2026-04-21 B 3/5 1/5 5/5 5/5 2/5 2/5 1/5
2026-04-20 B 3/5 1/5 5/5 5/5 2/5 2/5 1/5
2026-04-17 B 3/5 1/5 5/5 5/5 2/5 2/5 1/5
2026-04-16 B 3/5 1/5 5/5 5/5 2/5 2/5 1/5
2026-04-15 B 3/5 1/5 5/5 5/5 2/5 2/5 1/5
2026-04-14 B 3/5 1/5 5/5 5/5 2/5 2/5 1/5
2026-04-13 B 3/5 1/5 5/5 5/5 2/5 2/5 1/5
2026-04-10 B 3/5 1/5 5/5 5/5 2/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.19T
OE per share TTM
210.72
Owner's Yield
5.48%
Maintenance CapEx ratio
75.80%
Maint CapEx / Avg PPE
161.0%

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
12.96B
Shares Outstanding
5.66B

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
Irwan Kurniawan Head of Internal Audit male
Steven Kusumo President Director male
Yohanes Edmond Budiman Secretary & 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 history

Earnings reports

Stock splits