Subscribe

PT Surya Pertiwi Tbk (SPTO.JK)

IDR570.00 -5.00 (-0.87%)
ID JKT Industrials Industrial - Distribution
Address TOTO Office Building 11420
Jakarta Barat, JK, ID
CEO Willianto Alim
IPO 2018-05-13
ISIN ID1000143001

Explore sections of this company profile

Description

PT Surya Pertiwi Tbk distributes bathroom and kitchen products in Indonesia. It operates through four segments: Sanitary Wares, Fitting, Kitchen, and Others. The company offers porcelain sanitary, wood and others furniture, flooring, walling, sanitary and ceiling equipment, and self-owned or leased real estate properties. The company offers its products under the TOTO, Zanru, Villeroy & Boch, Geberit, Stiebel Eltron, Franke, Kaldewei, Eco, Jacuzzi, and W.Atelier brand names. It sells its products through dealers, and sales agents and representatives. The company was founded in 1968 and is headquartered in Jakarta Barat, 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
IDR570.00 -5.00 (-0.87%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
-0.18
Float Shares
1.08B
Free Float %
40.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.70% +2.70% -8.06% -12.98% -12.98% -11.63% -17.99% +2.70% +23.91% -52.10% -52.10%
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
570.00
DCF (Unlevered) 3,867.41 +578.5%
DCF (Levered) 3,399.55 +496.4%
Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.81
Grey 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
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 Furnishings, Fixtures & Appliances: +4.8%
    +11.9% Q1'26: -12.1% (vs Q1'25)
  • EPS growth Furnishings, Fixtures & Appliances: +8.9%
    +12.8% Q1'26: -46.7% (vs Q1'25)
  • FCF margin Furnishings, Fixtures & Appliances: +7.8%
    +10.8% Q1'26: +18.0% (vs Q1'25)
  • EBIT margin Furnishings, Fixtures & Appliances: +7.5%
    +13.3% Q1'26: +7.8% (vs Q1'25)
  • ROIC Furnishings, Fixtures & Appliances: +8.2%
    +13.3% Q1'26: +6.2% (vs Q1'25)
  • Share dilution Furnishings, Fixtures & Appliances: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Furnishings, Fixtures & Appliances: -0.13×
    0.58× Q1'26: 0.93× (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 (-0.14) × ERP
WACC = 85% × Ke + 15% × Kd (7.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,867.41 Current price: 570.00
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 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Dec 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
2.27T
est: 2.27T (+0.1%)
2.27T
est: 2.33T (-2.9%)
1.91T
est: 1.93T (-1.1%)
2.24T
est: 2.12T (+5.7%)
2.51T
est: 2.28T (+10.1%)
2.61T
est: 2.46T (+6.1%)
2.92T
est: 2.92T (+0.0%)
2.27T
2.27T – 2.27T
-22.3% YoY
2.33T
2.33T – 2.33T
+3.0% YoY
1.93T
1.93T – 1.93T
-17.3% YoY
2.12T
2.12T – 2.12T
+9.6% YoY
2.28T
2.28T – 2.28T
+7.5% YoY
2.46T
2.46T – 2.46T
+7.9% YoY
EBITDA
316.26B
est: 356.14B (-11.2%)
332.77B
est: 366.87B (-9.3%)
241.75B
est: 303.58B (-20.4%)
380.33B
est: 332.65B (+14.3%)
390.17B
est: 357.47B (+9.1%)
444.26B
est: 385.76B (+15.2%)
475.26B
est: 578.12B (-17.8%)
367.94B
367.94B – 367.94B
-36.4% YoY
379.02B
379.02B – 379.02B
+3.0% YoY
313.64B
313.64B – 313.64B
-17.3% YoY
343.67B
343.67B – 343.67B
+9.6% YoY
369.32B
369.32B – 369.32B
+7.5% YoY
398.54B
398.54B – 398.54B
+7.9% YoY
EBIT
285.52B
est: 272.31B (+4.9%)
283.26B
est: 280.51B (+1.0%)
163.97B
est: 232.12B (-29.4%)
287.05B
est: 254.35B (+12.9%)
296.82B
est: 273.33B (+8.6%)
350.67B
est: 294.96B (+18.9%)
388.98B
est: 530.52B (-26.7%)
293.51B
293.51B – 293.51B
-44.7% YoY
302.35B
302.35B – 302.35B
+3.0% YoY
250.20B
250.20B – 250.20B
-17.3% YoY
274.15B
274.15B – 274.15B
+9.6% YoY
294.61B
294.61B – 294.61B
+7.5% YoY
317.92B
317.92B – 317.92B
+7.9% YoY
Net Income
206.03B
est: 207.06B (-0.5%)
208.68B
est: 225.74B (-7.6%)
114.98B
est: 122.85B (-6.4%)
197.02B
est: 167.94B (+17.3%)
206.68B
est: 193.59B (+6.8%)
254.70B
est: 209.52B (+21.6%)
287.26B
207.06B
207.06B – 207.06B
225.74B
225.74B – 225.74B
+9.0% YoY
122.85B
122.85B – 122.85B
-45.6% YoY
167.94B
167.94B – 167.94B
+36.7% YoY
193.59B
193.59B – 193.59B
+15.3% YoY
209.52B
209.52B – 209.52B
+8.2% YoY
SGA
131.31B
est: 231.98B (-43.4%)
138.94B
est: 238.96B (-41.9%)
212.52B
est: 197.74B (+7.5%)
210.93B
est: 216.67B (-2.6%)
245.98B
est: 232.85B (+5.6%)
269.05B
est: 251.27B (+7.1%)
305.75B
est: 298.37B (+2.5%)
252.34B
252.34B – 252.34B
-15.4% YoY
259.94B
259.94B – 259.94B
+3.0% YoY
215.10B
215.10B – 215.10B
-17.3% YoY
235.69B
235.69B – 235.69B
+9.6% YoY
253.28B
253.28B – 253.28B
+7.5% YoY
273.32B
273.32B – 273.32B
+7.9% YoY
EPS
83.53
est: 76.69 (+8.9%)
77.29
est: 83.61 (-7.6%)
42.59
est: 45.50 (-6.4%)
72.97
est: 62.20 (+17.3%)
76.55
est: 71.70 (+6.8%)
94.33
est: 77.60 (+21.6%)
106.39
76.69
76.69 – 76.69
83.61
83.61 – 83.61
+9.0% YoY
45.50
45.50 – 45.50
-45.6% YoY
62.20
62.20 – 62.20
+36.7% YoY
71.70
71.70 – 71.70
+15.3% YoY
77.60
77.60 – 77.60
+8.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-26 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-25 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-22 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-05-21 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-20 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-19 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-18 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-13 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-12 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-11 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-08 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-07 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-06 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-05 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-04 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-04-30 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-29 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-28 A+ 4/5 5/5 4/5 5/5 2/5 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
100.79B
OE per share TTM
37.33
Owner's Yield
6.55%
Maintenance CapEx ratio
152.14%
Maint CapEx / Avg PPE
47.8%

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
869.05M
Shares Outstanding
2.70B

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
Adhi Sudargo Tasmin Corporate Secretary, Finance & Operational Director and Director male
Benny Suryanto Industrial Relation Director & Director male
Efendy Gojali MD & Vice President Director male
Hody Mardito Head of Internal Audit Unit male
Iwan Tjahjadi International Marketing Director & Director male
Raden Feizal Head of HRD & GA Division
Roys Tanudjaja Marketing Director & Director male
Umarsono Andy Business Development Director & Director male
Willianto Alim President 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