Subscribe

PT Ciputra Development Tbk (CTRA.JK)

IDR530.00 -15.00 (-2.75%)
ID JKT Real Estate Real Estate - Development
Address DBS Bank Tower 12940
Jakarta, ID
CEO Candra Ciputra
IPO 2000-11-01
ISIN ID1000115306

Explore sections of this company profile

Description

PT Ciputra Development Tbk, an Indonesian real estate conglomerate operating with its various subsidiaries, is engaged in the construction and marketing of properties across Indonesia. The company's business activities are broadly divided into its residential and commercial property divisions. Its residential developments encompass a range of offerings including land parcels, individual homes, mixed-use shophouses, apartment complexes, and individually owned office units. In its commercial segment, the company develops and manages projects such as shopping centers (which it also leases out), hotels, healthcare facilities, golf courses, and water parks. Established in 1981 and headquartered in Jakarta, Indonesia, the firm was originally named PT Citra Habitat Indonesia before officially adopting its current name, PT Ciputra Development Tbk, in December 1990. The company operates as a subsidiary of PT Sang Pelopor.

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
IDR530.00 -15.00 (-2.75%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
16M
Beta
0.14
Float Shares
8.64B
Free Float %
46.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -0.72% -6.80% -18.45% -20.35% -16.97% -32.84% -39.11% -38.01% -44.64% +770.95%
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
530.00
DCF (Unlevered) 3,106.41 +486.1%
DCF (Levered) 3,134.35 +491.4%
Ratings Trend (MoM) 90% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 7 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.70
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A+
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +7.6%
    +21.0% Q1'26: -4.3% (vs Q1'25)
  • EPS growth Real Estate - Development: +14.9%
    +15.2% Q1'26: -21.5% (vs Q1'25)
  • FCF margin Real Estate - Development: +13.4%
    +13.0% Q1'26: -6.1% (vs Q1'25)
  • EBIT margin Real Estate - Development: +18.2%
    +26.5% Q1'26: +28.9% (vs Q1'25)
  • ROIC Real Estate - Development: +3.4%
    +12.9% Q1'26: +11.1% (vs Q1'25)
  • Share dilution Real Estate - Development: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Real Estate - Development: 1.28×
    2.55× Q1'26: 2.30× (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 (0.18) × ERP
WACC = 56% × Ke + 44% × Kd (10.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,112.28 Current price: 530.00
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
1 Rev. Ana.
1 EPS Ana.
Dec 2027
7 Rev. Ana.
5 EPS Ana.
Dec 2028
3 Rev. Ana.
3 EPS Ana.
Revenue
7.51T
est: 7.66T (-1.9%)
6.74T
est: 6.59T (+2.2%)
6.44T
est: 6.85T (-6.0%)
7.67T
est: 7.55T (+1.6%)
7.61T
est: 7.19T (+5.8%)
8.07T
est: 6.89T (+17.1%)
9.73T
est: 8.89T (+9.4%)
9.13T
est: 9.32T (-2.1%)
9.25T
est: 9.81T (-5.8%)
11.19T
est: 10.20T (+9.7%)
12.67T
est: 12.06T (+5.0%)
12.03T
11.51T – 12.56T
-0.2% YoY
12.10T
10.20T – 13.82T
+0.5% YoY
13.03T
13.03T – 13.03T
+7.7% YoY
EBITDA
2.75T
est: 2.69T (+2.4%)
2.19T
est: 2.32T (-5.6%)
1.95T
est: 2.41T (-19.1%)
2.46T
est: 2.65T (-7.0%)
2.36T
est: 2.52T (-6.4%)
2.80T
est: 2.42T (+15.7%)
3.78T
est: 3.12T (+21.2%)
3.52T
est: 3.27T (+7.5%)
3.29T
est: 3.44T (-4.4%)
3.12T
est: 3.57T (-12.7%)
4.34T
est: 4.23T (+2.8%)
4.22T
4.03T – 4.40T
-0.2% YoY
4.24T
3.57T – 4.84T
+0.5% YoY
4.56T
4.56T – 4.56T
+7.7% YoY
EBIT
2.65T
est: -676.01B (+492.2%)
2.07T
est: -582.19B (+455.0%)
1.84T
est: -604.75B (+404.9%)
2.33T
est: -666.18B (+450.0%)
2.23T
est: -634.59B (+451.0%)
2.66T
est: -608.23B (+537.8%)
3.36T
est: -785.03B (+527.8%)
3.38T
est: -822.68B (+510.6%)
2.93T
est: 489.98B (+498.6%)
2.96T
est: 509.12B (+481.9%)
3.93T
est: 602.22B (+553.1%)
600.75B
574.51B – 626.98B
-0.2% YoY
603.94B
509.30B – 690.11B
+0.5% YoY
650.57B
650.57B – 650.57B
+7.7% YoY
Net Income
1.28T
est: 1.57T (-18.4%)
861.76B
est: 1.03T (-16.4%)
894.35B
est: 967.13B (-7.5%)
1.19T
est: 1.08T (+9.8%)
1.16T
est: 981.28B (+18.0%)
1.32T
est: 802.94B (+64.5%)
1.74T
est: 1.50T (+15.7%)
1.86T
est: 1.84T (+1.3%)
1.85T
est: 2.10T (-11.9%)
2.13T
est: 2.00T (+6.4%)
2.66T
est: 2.52T (+5.6%)
2.44T
2.32T – 2.46T
-3.2% YoY
2.40T
1.89T – 2.71T
-1.6% YoY
2.59T
2.35T – 2.91T
+8.0% YoY
SGA
651.91B
est: 540.73B (+20.6%)
667.27B
est: 465.68B (+43.3%)
644.31B
est: 483.73B (+33.2%)
655.98B
est: 532.86B (+23.1%)
683.96B
est: 507.60B (+34.7%)
596.08B
est: 486.51B (+22.5%)
609.96B
est: 627.93B (-2.9%)
652.58B
est: 658.05B (-0.8%)
679.41B
est: 547.96B (+24.0%)
800.19B
est: 569.37B (+40.5%)
est: 673.50B (-100.0%)
671.85B
642.51B – 701.18B
-0.2% YoY
675.42B
569.57B – 771.78B
+0.5% YoY
727.56B
727.56B – 727.56B
+7.7% YoY
EPS
84.00
est: 84.86 (-1.0%)
55.00
est: 55.60 (-1.1%)
48.00
est: 52.18 (-8.0%)
63.96
est: 58.27 (+9.8%)
62.47
est: 52.94 (+18.0%)
71.25
est: 43.32 (+64.5%)
93.62
est: 80.92 (+15.7%)
100.53
est: 99.16 (+1.4%)
99.60
est: 113.10 (-11.9%)
114.71
est: 108.25 (+6.0%)
143.67
est: 126.69 (+13.4%)
128.90
125.32 – 132.48
+1.7% YoY
131.00
102.14 – 146.02
+1.6% YoY
139.93
126.70 – 157.08
+6.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-11 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-08 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-07 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-06 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-05 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-04 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-30 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-29 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-28 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-27 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-24 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-23 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-22 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-21 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-20 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-17 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-16 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-15 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-14 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-13 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-10 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-179.83B
OE per share TTM
-9.70
Owner's Yield
-1.41%
Maintenance CapEx ratio
65.28%
Maint CapEx / Avg PPE
47.7%

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
1.04B
Shares Outstanding
18.54B

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
Agussurja Widjaja Director of Operation & Director
Artadinata Djangkar Director of Operation & Director male
Budiarsa Sastrawinata MD of Div. 1 & Director male
Cakra Ciputra MD of Div. 3 & Director male
Candra Ciputra President Director male
Fadjar Halim Internal Audit Division Head male
Harun Hajadi MD of Div. 2 & Director male
Marius Ignatius Meiko Handoyo Lukmantara Director of Operation & Director male
Nanik Joeliawati Santoso Director of Operation & Director female
Sutoto Yakobus Director of Operation & Director
Tulus Santoso Brotosiswojo Company Secretary & Independent 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