Subscribe

PT Intiland Development Tbk (DILD.JK)

IDR115.00 -1.00 (-0.86%)
ID JKT Real Estate Real Estate - Development
Address Intiland Tower 10220
Jakarta, ID
CEO Archied Noto Pradono
IPO 2002-03-25
ISIN ID1000116403

Explore sections of this company profile

Description

PT Intiland Development Tbk, along with its various subsidiaries, operates extensively in the Indonesian real estate sector, specializing in the investment, development, management, and sale of properties. The company's operations are divided into four primary segments: Real Estate, Office Building and Apartment Rentals, Industrial Estates, and Facilities. Its wide-ranging property portfolio, situated across Jakarta, Tangerang, Surabaya, Mojokerto, and Batang, includes high-rise buildings, industrial parks, and commercial developments. Beyond its core real estate endeavors, Intiland also handles the management and sale of residential homes and land, undertakes hotel development projects, and oversees a variety of facilities such as industrial and technology parks, fitness centers, sports clubs, golf courses, and restaurants. Furthermore, the company is active in telecommunication infrastructure and offers broad property leasing services. Established in 1983, the firm was formerly known as PT Dharmala Intiland Tbk until its name change in 2007, and it is headquartered in Jakarta, 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
IDR115.00 -1.00 (-0.86%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
18M
Beta
0.15
Float Shares
5.29B
Free Float %
51.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -0.83% -7.69% -14.29% -11.11% -14.89% -13.04% -46.43% -37.82% -78.76% +1,012.14%
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
115.00
DCF (Unlevered) 877.82 +663.3%
DCF (Levered) 407.80 +254.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 50% Bullish
Rating 2024-11 Change
Strong Buy 1 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.62
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    -3.6% Q1'26: -3.3% (vs Q1'25)
  • EPS growth Real Estate - Development: +20.5%
    -63.2% Q1'26: -76.5% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    +10.7% Q1'26: +12.8% (vs Q1'25)
  • EBIT margin Real Estate - Development: +19.8%
    +18.4% Q1'26: +15.9% (vs Q1'25)
  • ROIC Real Estate - Development: +3.2%
    +5.1% Q1'26: +3.5% (vs Q1'25)
  • Share dilution Real Estate - Development: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    5.62× Q1'26: 8.17× (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 (0.21) × ERP
WACC = 27% × Ke + 73% × Kd (11.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 877.82 Current price: 115.00
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
Revenue
2.20T
est: 2.22T (-0.8%)
2.28T
est: 2.06T (+10.6%)
2.20T
est: 2.32T (-5.1%)
2.55T
est: 2.33T (+9.4%)
2.74T
est: 2.40T (+14.2%)
2.89T
est: 2.70T (+7.2%)
2.63T
est: 2.42T (+8.4%)
3.15T
est: 3.05T (+3.4%)
3.91T
est: 3.06T (+27.5%)
2.55T
est: 3.13T (-18.4%)
EBITDA
532.73B
est: 672.89B (-20.8%)
497.21B
est: 624.65B (-20.4%)
436.86B
est: 704.44B (-38.0%)
404.92B
est: 707.78B (-42.8%)
867.23B
est: 727.17B (+19.3%)
773.10B
est: 818.21B (-5.5%)
708.90B
est: 735.38B (-3.6%)
991.31B
est: 924.08B (+7.3%)
1.39T
est: 929.55B (+49.7%)
788.43B
est: 930.77B (-15.3%)
EBIT
508.87B
est: -343.73B (+248.0%)
473.15B
est: -319.09B (+248.3%)
413.10B
est: -359.84B (+214.8%)
418.71B
est: -361.55B (+215.8%)
603.55B
est: -371.46B (+262.5%)
778.39B
est: -417.96B (+286.2%)
667.01B
est: -375.65B (+277.6%)
969.23B
est: -472.04B (+305.3%)
1.27T
est: -474.83B (+367.6%)
783.83B
est: -60.90B (+1,387.1%)
Net Income
401.48B
est: 307.40B (+30.6%)
298.89B
est: 300.61B (-0.6%)
297.49B
est: 298.55B (-0.4%)
203.67B
est: 243.65B (-16.4%)
436.71B
est: 326.42B (+33.8%)
76.77B
est: 55.98B (+37.1%)
-30.05B
est: -72.56B (+58.6%)
191.97B
est: 62.20B (+208.7%)
174.11B
est: 72.56B (+139.9%)
174.77B
est: 143.05B (+22.2%)
SGA
224.22B
est: 78.13B (+187.0%)
231.09B
est: 72.53B (+218.6%)
222.85B
est: 81.80B (+172.4%)
251.91B
est: 82.18B (+206.5%)
188.86B
est: 84.44B (+123.7%)
116.34B
est: 95.01B (+22.5%)
105.19B
est: 85.39B (+23.2%)
97.77B
est: 107.30B (-8.9%)
93.58B
est: 107.93B (-13.3%)
104.37B
est: 85.04B (+22.7%)
EPS
39.00
est: 29.66 (+31.5%)
29.00
est: 29.00 (+0.0%)
29.00
est: 28.80 (+0.7%)
19.65
est: 23.50 (-16.4%)
42.13
est: 31.49 (+33.8%)
7.41
est: 5.40 (+37.2%)
-2.90
est: -7.00 (+58.6%)
18.52
est: 6.00 (+208.7%)
16.80
est: 7.00 (+140.0%)
16.86
est: 13.80 (+22.2%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-26 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-25 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-22 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-21 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-20 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-19 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-18 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-13 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-12 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-11 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-08 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-07 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-06 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-05 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-05-04 B 3/5 1/5 2/5 3/5 3/5 2/5 5/5
2026-04-30 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-04-29 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-04-28 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-04-27 B- 3/5 1/5 2/5 3/5 2/5 2/5 5/5
2026-04-24 B 3/5 1/5 2/5 4/5 2/5 2/5 5/5
2026-04-23 B 3/5 1/5 2/5 4/5 2/5 2/5 5/5
2026-04-22 B 3/5 1/5 2/5 4/5 2/5 2/5 5/5
2026-04-21 B 3/5 1/5 2/5 4/5 2/5 2/5 5/5
2026-04-20 B 3/5 1/5 2/5 4/5 2/5 2/5 5/5
2026-04-17 B 3/5 1/5 2/5 4/5 2/5 2/5 5/5
2026-04-16 B 3/5 1/5 2/5 4/5 2/5 2/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
768.10B
OE per share TTM
74.10
Owner's Yield
61.75%
Maintenance CapEx ratio
452.56%
Maint CapEx / Avg PPE
28.5%

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.

ETF Ownership

Top ETFs holding this stock Held by 2 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 35.9K 0.39%
2 Dimensional - Emerging Markets Value ETF DFEV 0.00% 2.9K 0.46%

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
369.46M
Shares Outstanding
10.37B

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
Anita Dwi Kurni Widya Head of Human Capital
Archied Noto Pradono President Director & Chief Investment Officer male
Fransiska Husada General Counsel
Irene Pusparini Rahardjo Head of Marketing Communications female
Nathan Tanugraha Head of Capital & Investment Management male
Novita Anggriani Chief Financial Officer & Director female
Permadi Indra Yoga Chief Planning Officer male
Perry Yoranouw Chief Quality & Risk Officer male
Suhendro Prabowo Chief Construction Officer male
Tientien Head of Finance, Accounting & Tax
Utama Gondokusumo Vice President Director and Chief Commercial & Industrial Properties Officer 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