Subscribe

PT. Mitra Adiperkasa Tbk (MAPI.JK)

IDR1,525.00 +15.00 (+0.99%)
ID JKT Consumer Cyclical Department Stores
Address Sahid Sudirman Center 10220
Jakarta Pusat, ID
CEO Herman Bernhard Leopold Mantiri
Website map.co.id
IPO 2004-11-10
ISIN ID1000099807

Explore sections of this company profile

Also trades on Indonesia Stock Exchange · MAPI.JK (IDR) Other OTC · PMDKF (USD) Other OTC · PMDKY (USD)
Description

PT. Mitra Adiperkasa Tbk functions as a prominent Indonesian retail company, specializing in a broad range of merchandise including clothing, footwear, toys, fashion accessories, bags, and athletic equipment. Its extensive operations are categorized into Retail Sales, Department Stores, Café and Restaurant, and other business segments. The company manages approximately 150 different retail brands, covering diverse product lines such as sports, fashion, children's items, food and beverage, and travel and lifestyle goods. Beyond its primary retail activities, PT. Mitra Adiperkasa Tbk also oversees café and restaurant ventures, and engages in property development, investment, bookstore operations, manufacturing, handicraft trading, and the sale of cellular phones, tablets, computers, and related accessories. Incorporated in 1995 and based in Central Jakarta, Indonesia, the firm boasts a substantial network of around 2,400 retail locations spread across 79 cities throughout the country. It operates as a subsidiary of PT Satya Mulia Gema Gemilang.

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
IDR1,525.00 +15.00 (+0.99%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
51M
Beta
0.34
Float Shares
8.13B
Free Float %
49.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.34% +11.74% +17.53% +11.32% +11.32% +25.00% +9.26% -14.74% +91.56% +268.75% +2,007.14%
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
1,525.00
DCF (Unlevered) 13,143.14 +761.8%
DCF (Levered) 11,972.36 +685.1%
Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 5 0
Buy 12 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.39
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A+
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Department Stores: +2.9%
    +22.6% ★ Q1'26: +21.0% (vs Q1'25)
  • ✗
    EPS growth Department Stores: +16.5%
    -6.7% Q1'26: +33.0% (vs Q1'25)
  • ✓
    FCF margin Department Stores: +4.9%
    +7.2% ★ Q1'26: +3.8% (vs Q1'25)
  • ✗
    EBIT margin Department Stores: +7.4%
    +8.4% ★ Q1'26: +8.5% (vs Q1'25)
  • ✗
    ROIC Department Stores: +4.6%
    +11.5% ★ Q1'26: +17.0% (vs Q1'25)
  • ✓
    Share dilution Department Stores: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • ✓
    Debt / EBITDA Department Stores: 1.44×
    1.21× ★ Q1'26: 1.09× (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 (0.22) × ERP
WACC = 76% × Ke + 24% × Kd (6.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 12,878.95 Current price: 1,525.00
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
9 Rev. Ana.
11 EPS Ana. 		Dec 2027
13 Rev. Ana.
11 EPS Ana. 		Dec 2028
4 Rev. Ana.
2 EPS Ana.
Revenue
12.83T
est: 13.11T (-2.1%)
14.15T
est: 14.63T (-3.3%)
16.31T
est: 15.95T (+2.2%)
18.92T
est: 19.22T (-1.5%)
21.58T
est: 21.67T (-0.4%)
14.85T
est: 14.80T (+0.3%)
18.42T
est: 17.19T (+7.2%)
26.94T
est: 25.49T (+5.7%)
33.32T
est: 35.72T (-6.7%)
40.85T
est: 38.24T (+6.8%)
43.08T
est: 41.37T (+4.1%)
46.46T
45.82T – 47.24T
+12.3% YoY
50.75T
46.99T – 56.27T
+9.2% YoY
56.22T
56.09T – 56.34T
+10.8% YoY
EBITDA
1.05T
est: 2.35T (-55.4%)
1.45T
est: 2.63T (-44.8%)
1.69T
est: 2.86T (-41.0%)
2.48T
est: 3.45T (-28.2%)
2.66T
est: 3.89T (-31.5%)
2.15T
est: 2.66T (-19.0%)
3.38T
est: 3.09T (+9.7%)
6.05T
est: 4.57T (+32.2%)
6.22T
est: 6.59T (-5.6%)
6.43T
est: 7.05T (-8.8%)
7.32T
est: 7.63T (-4.0%)
8.57T
8.45T – 8.71T
+12.3% YoY
9.36T
8.67T – 10.38T
+9.2% YoY
10.37T
10.35T – 10.39T
+10.8% YoY
EBIT
547.38B
est: 994.00B (-44.9%)
822.20B
est: 1.11T (-25.9%)
1.00T
est: 1.21T (-17.2%)
1.71T
est: 1.46T (+17.3%)
1.84T
est: 1.64T (+11.8%)
-196.03B
est: 1.12T (-117.5%)
1.17T
est: 1.30T (-10.2%)
3.65T
est: 1.93T (+88.8%)
3.67T
est: 3.54T (+3.8%)
3.43T
est: 3.79T (-9.4%)
4.08T
est: 4.10T (-0.4%)
4.60T
4.54T – 4.68T
+12.3% YoY
5.02T
4.65T – 5.57T
+9.2% YoY
5.57T
5.55T – 5.58T
+10.8% YoY
Net Income
37.33B
est: 81.76B (-54.3%)
208.48B
est: 203.68B (+2.4%)
334.65B
est: 363.14B (-7.8%)
735.83B
est: 730.53B (+0.7%)
933.49B
est: 907.90B (+2.8%)
-585.30B
est: -513.93B (-13.9%)
420.18B
est: 210.76B (+99.4%)
2.12T
est: 1.88T (+12.4%)
1.89T
est: 1.78T (+6.5%)
1.77T
est: 1.83T (-3.4%)
2.23T
est: 1.99T (+12.2%)
2.34T
2.19T – 2.48T
+17.7% YoY
2.69T
2.27T – 3.21T
+14.8% YoY
3.04T
2.87T – 3.21T
+13.3% YoY
SGA
1.09T
est: 1.91T (-42.9%)
1.39T
est: 2.13T (-34.6%)
1.63T
est: 2.33T (-29.8%)
1.82T
est: 2.80T (-35.0%)
2.00T
est: 3.16T (-36.8%)
1.59T
est: 2.16T (-26.4%)
1.84T
est: 2.51T (-26.6%)
2.56T
est: 3.72T (-31.3%)
11.25T
est: 5.07T (+121.7%)
3.67T
est: 5.43T (-32.4%)
3.80T
est: 5.88T (-35.4%)
6.60T
6.51T – 6.71T
+12.3% YoY
7.21T
6.68T – 7.99T
+9.2% YoY
7.99T
7.97T – 8.01T
+10.8% YoY
EPS
2.30
est: 4.94 (-53.5%)
12.60
est: 12.31 (+2.3%)
20.00
est: 21.96 (-8.9%)
44.50
est: 44.17 (+0.8%)
56.44
est: 54.89 (+2.8%)
-35.39
est: -31.07 (-13.9%)
25.40
est: 12.74 (+99.3%)
128.05
est: 113.94 (+12.4%)
114.49
est: 107.48 (+6.5%)
106.87
est: 109.60 (-2.5%)
134.00
est: 118.29 (+13.3%)
143.11
131.75 – 149.66
+21.0% YoY
161.99
136.90 – 193.55
+13.2% YoY
183.32
173.15 – 193.50
+13.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-11 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-08 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-07 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-06 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-05 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-05-04 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-04-30 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-29 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-28 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-27 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-24 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-23 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-22 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-21 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-20 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-17 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-16 A 4/5 5/5 4/5 5/5 1/5 4/5 4/5
2026-04-15 A 4/5 5/5 4/5 5/5 1/5 4/5 3/5
2026-04-14 A 4/5 5/5 4/5 5/5 1/5 4/5 3/5
2026-04-13 A 4/5 5/5 4/5 5/5 1/5 4/5 3/5
2026-04-10 A 4/5 5/5 4/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
6.39T
OE per share TTM
385.01
Owner's Yield
25.50%
Maintenance CapEx ratio
14.36%
Maint CapEx / Avg PPE
29.8%

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
128.38M
Shares Outstanding
16.60B

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
Eva Andrianie Corporate Secretary — female
Fetty Kwartati Head of Corporation Communication — female
Handaka Santosa Head of Department Stores Division & Director — male
Herman Bernhard Leopold Mantiri President Director — male
Johanes Ridwan Head of Legal Division & Commissioner — male
Ratih Darmawan Gianda Head of Investor Relations — female
Sjeniwati Gusman Director of Accounting & Director — female
Susiana Latif Group Chief Financial Officer, Director of Finance & Administration and Director — female
Trisnowibowo Head of Internal Audit Unit — 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

Related companies

Largest companies in Department Stores