Subscribe

PT Summarecon Agung Tbk (SMRA.JK)

IDR282.00 +2.00 (+0.71%)
ID JKT Real Estate Real Estate - Development
Address Plaza Summarecon 13210
Jakarta Timur, ID
CEO Adrianto Pitoyo Adhi
IPO 2002-08-13
ISIN ID1000092406

Explore sections of this company profile

Description

Founded in 1975 and based in Jakarta Timur, Indonesia, PT Summarecon Agung Tbk operates as a prominent real estate development firm in the country. The company's operations are divided into several key areas: Property Development, Investment Property, Leisure and Hospitality, and other diverse ventures. Its primary activities include the construction and sale of a range of properties such as residential dwellings, commercial structures, apartment complexes, and plots of land for both residential and commercial use. Summarecon Agung specializes in creating and managing integrated townships. Its Investment Property segment involves the oversight of leasing and management for its owned assets, including shophouses, office buildings, and residential apartments. The Leisure and Hospitality division manages recreational clubs and owns various hospitality facilities like sports clubs and hotels. Beyond these core real estate functions, the company also engages in a variety of other services, including health and estate management, the development of infrastructure, operating gas stations and hospitals, food and beverage retail, and offering information system, education, and trading services.

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
IDR282.00 +2.00 (+0.71%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
28M
Beta
0.38
Float Shares
9.60B
Free Float %
58.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.85% -1.24% -4.79% -19.70% -19.29% -17.19% -28.05% -51.82% -64.13% -76.13% +967.83%
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
282.00
DCF (Levered) 2,858.15 +913.5%
Ratings Trend (MoM) 75% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 4 -1
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.93
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +7.6%
    -17.5% Q1'26: +6.1% (vs Q1'25)
  • EPS growth Real Estate - Development: +14.9%
    -44.2% Q1'26: -20.4% (vs Q1'25)
  • FCF margin Real Estate - Development: +13.4%
    +11.5% Q1'26: -25.4% (vs Q1'25)
  • EBIT margin Real Estate - Development: +18.2%
    +25.0% Q1'26: +26.3% (vs Q1'25)
  • ROIC Real Estate - Development: +3.4%
    +8.2% Q1'26: +8.8% (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×
    5.22× Q1'26: 5.19× (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 (0.54) × ERP
WACC = 28% × Ke + 72% × Kd (8.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 282.00
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
6 Rev. Ana.
4 EPS Ana.
Dec 2028
3 Rev. Ana.
2 EPS Ana.
Revenue
5.62T
est: 5.85T (-3.9%)
5.40T
est: 4.98T (+8.4%)
5.64T
est: 5.55T (+1.6%)
5.66T
est: 5.92T (-4.4%)
5.94T
est: 6.02T (-1.2%)
5.03T
est: 4.63T (+8.5%)
5.57T
est: 5.30T (+5.0%)
5.72T
est: 5.79T (-1.3%)
6.66T
est: 9.34T (-28.7%)
10.62T
est: 9.17T (+15.8%)
8.77T
est: 9.13T (-4.0%)
8.84T
8.66T – 8.98T
-3.2% YoY
9.28T
8.91T – 9.57T
+5.0% YoY
9.96T
9.81T – 10.11T
+7.4% YoY
EBITDA
2.03T
est: 1.85T (+9.6%)
1.68T
est: 1.58T (+6.4%)
1.68T
est: 1.76T (-4.7%)
1.85T
est: 1.88T (-1.4%)
1.87T
est: 1.91T (-2.0%)
1.55T
est: 1.47T (+5.7%)
1.82T
est: 1.68T (+8.4%)
1.97T
est: 1.84T (+7.1%)
2.17T
est: 2.93T (-25.7%)
2.95T
est: 2.87T (+2.7%)
2.56T
est: 2.86T (-10.7%)
2.77T
2.71T – 2.81T
-3.2% YoY
2.91T
2.79T – 3.00T
+5.0% YoY
3.12T
3.07T – 3.17T
+7.4% YoY
EBIT
1.79T
est: 1.63T (+10.2%)
1.49T
est: 1.38T (+7.7%)
1.42T
est: 1.54T (-8.1%)
1.37T
est: 1.65T (-17.0%)
1.59T
est: 1.67T (-5.0%)
1.28T
est: 1.29T (-0.9%)
1.56T
est: 1.47T (+5.7%)
1.71T
est: 1.61T (+6.1%)
1.91T
est: 2.59T (-26.2%)
2.87T
est: 2.54T (+13.0%)
2.19T
est: 2.53T (-13.3%)
2.45T
2.40T – 2.49T
-3.2% YoY
2.57T
2.47T – 2.65T
+5.0% YoY
2.76T
2.72T – 2.80T
+7.4% YoY
Net Income
855.19B
est: 1.29T (-33.7%)
311.67B
est: 252.04B (+23.7%)
362.06B
est: 306.20B (+18.2%)
448.71B
est: 396.97B (+13.0%)
514.98B
est: 537.50B (-4.2%)
179.84B
est: 95.05B (+89.2%)
323.71B
est: 307.13B (+5.4%)
625.38B
est: 495.38B (+26.2%)
765.97B
est: 1.08T (-28.9%)
1.37T
est: 1.12T (+22.3%)
766.55B
est: 1.06T (-27.9%)
971.96B
949.04B – 994.88B
-8.6% YoY
1.06T
901.37B – 1.18T
+9.0% YoY
1.29T
1.17T – 1.41T
+21.9% YoY
SGA
457.49B
est: 519.47B (-11.9%)
541.85B
est: 441.99B (+22.6%)
513.62B
est: 492.66B (+4.3%)
555.04B
est: 525.58B (+5.6%)
526.17B
est: 533.98B (-1.5%)
465.14B
est: 411.28B (+13.1%)
506.91B
est: 470.58B (+7.7%)
531.74B
est: 514.20B (+3.4%)
640.91B
est: 1.02T (-36.9%)
754.52B
est: 997.35B (-24.3%)
1.69T
est: 992.90B (+70.0%)
961.06B
941.80B – 976.58B
-3.2% YoY
1.01T
968.91B – 1.04T
+5.0% YoY
1.08T
1.07T – 1.10T
+7.4% YoY
EPS
57.44
est: 78.12 (-26.5%)
20.93
est: 15.27 (+37.1%)
24.32
est: 18.55 (+31.1%)
31.10
est: 24.05 (+29.3%)
34.59
est: 32.56 (+6.2%)
12.08
est: 5.76 (+109.9%)
20.82
est: 18.60 (+11.9%)
37.88
est: 29.04 (+30.4%)
46.40
est: 65.28 (-28.9%)
83.19
est: 69.71 (+19.3%)
46.43
est: 64.56 (-28.1%)
59.03
57.49 – 60.26
-8.6% YoY
65.24
54.60 – 71.51
+10.5% YoY
78.26
71.00 – 85.52
+20.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-11 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-08 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-07 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-06 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-05 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-04 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-30 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-29 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-28 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-27 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-24 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-23 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-22 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-21 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-20 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-17 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-16 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-15 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-14 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-13 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-10 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-1.40T
OE per share TTM
-85.05
Owner's Yield
-26.75%
Maintenance CapEx ratio
385.72%
Maint CapEx / Avg PPE
56.5%

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.

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
825.55M
Shares Outstanding
16.51B

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
Adrianto Pitoyo Adhi President Director male
Herman Nagaria Director of Business & Property Development and Director male
Jason Lim Director of Technical & Project and Director male
Jemmy Kusnadi Head of Investor Relations & Corporate Secretary male
Liliawati Rahardjo MD & Director female
Lina Christianty Head of the Internal Audit
Lydia Tjio Director of Finance & Director female
Nanik Widjaja Director of Corporate services & Director female
Sharif Benyamin Director of Business & Property Development and Director male
Soegianto Nagaria Director of Investment Properties & 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