Loading...

Duta Pertiwi

DB:DUI
Snowflake Description

Undervalued with solid track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
DUI
DB
IDR7,585B
Market Cap
  1. Home
  2. DE
  3. Real Estate
Company description

PT Duta Pertiwi Tbk primarily engages in the real estate business in Indonesia. The last earnings update was 137 days ago. More info.


Add to Portfolio Compare Print
DUI Share Price and Events
7 Day Returns
-1%
DB:DUI
0.9%
DE Real Estate
1.8%
DE Market
1 Year Returns
-24.2%
DB:DUI
18.5%
DE Real Estate
-8.9%
DE Market
DUI Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Duta Pertiwi (DUI) -1% -8.9% 6.8% -24.2% -44.6% 0%
DE Real Estate 0.9% 2.2% 5.6% 18.5% 46.4% 152%
DE Market 1.8% 3.9% 6.1% -8.9% 9.3% 11.7%
1 Year Return vs Industry and Market
  • DUI underperformed the Real Estate industry which returned 18.5% over the past year.
  • DUI underperformed the Market in Germany which returned -8.9% over the past year.
Price Volatility
DUI
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Duta Pertiwi's competitors could be found in our database.

Value

 Is Duta Pertiwi undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Duta Pertiwi to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data    Our intrinsic value calculation method has changed recently, learn more here.

Below are the data sources, inputs and calculation used to determine the intrinsic value for Duta Pertiwi.

DB:DUI Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 6.8%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:DUI
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Real Estate Unlevered Beta Simply Wall St/ S&P Global 1.1
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.104 (1 + (1- 25%) (4.9%))
1.097
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.1
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.097 * 5.96%)
6.77%

Discounted Cash Flow Calculation for DB:DUI using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Duta Pertiwi is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:DUI DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (IDR, Millions) Source Present Value
Discounted (@ 6.77%)
2019 2,650,968.32 Est @ 92.75% 2,482,952.04
2020 4,373,854.63 Est @ 64.99% 3,837,001.16
2021 6,366,669.43 Est @ 45.56% 5,231,228.37
2022 8,401,570.72 Est @ 31.96% 6,465,701.62
2023 10,287,021.87 Est @ 22.44% 7,414,956.83
2024 11,910,062.44 Est @ 15.78% 8,040,754.37
2025 13,233,590.61 Est @ 11.11% 8,368,049.59
2026 14,272,067.80 Est @ 7.85% 8,452,734.79
2027 15,065,808.50 Est @ 5.56% 8,357,311.28
2028 15,662,632.70 Est @ 3.96% 8,137,719.05
Present value of next 10 years cash flows IDR66,788,409.11
DB:DUI DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= IDR15,662,632.70 × (1 + 0.23%) ÷ (6.77% – 0.23%)
IDR240,080,057.61
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= IDR240,080,057.61 ÷ (1 + 6.77%)10
IDR124,736,632.45
DB:DUI Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= IDR66,788,409.11 + IDR124,736,632.45
IDR191,525,041.55
Equity Value per Share
(IDR)
= Total value / Shares Outstanding
= IDR191,525,041.55 / 1,850.00
IDR5.15
DB:DUI Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:DUI represents 5.0E-5x of IDX:DUTI
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
5.0E-5x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (IDR) x Listing Adjustment Factor
= IDR 103,527.05 x 5.0E-5
€5.15
Value per share (EUR) From above. €5.15
Current discount Discount to share price of €0.20
= -1 x (€0.20 - €5.15) / €5.15
96%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Duta Pertiwi is available for.
Intrinsic value
>50%
Share price is €0.2 vs Future cash flow value of €5.15
Current Discount Checks
For Duta Pertiwi to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Duta Pertiwi's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Duta Pertiwi's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Duta Pertiwi's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Duta Pertiwi's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:DUI PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-09-30) in IDR IDR479.46
IDX:DUTI Share Price ** IDX (2019-03-15) in IDR IDR4100
Germany Real Estate Industry PE Ratio Median Figure of 31 Publicly-Listed Real Estate Companies 13.66x
Germany Market PE Ratio Median Figure of 423 Publicly-Listed Companies 19.52x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Duta Pertiwi.

DB:DUI PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= IDX:DUTI Share Price ÷ EPS (both in IDR)

= 4100 ÷ 479.46

8.55x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Duta Pertiwi is good value based on earnings compared to the DE Real Estate industry average.
  • Duta Pertiwi is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Duta Pertiwi's expected growth come at a high price?
Raw Data
DB:DUI PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 8.55x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
13.8%per year
Germany Real Estate Industry PEG Ratio Median Figure of 18 Publicly-Listed Real Estate Companies 0.15x
Germany Market PEG Ratio Median Figure of 275 Publicly-Listed Companies 1.42x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Duta Pertiwi, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Duta Pertiwi's assets?
Raw Data
DB:DUI PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-09-30) in IDR IDR3,967.90
IDX:DUTI Share Price * IDX (2019-03-15) in IDR IDR4100
Germany Real Estate Industry PB Ratio Median Figure of 42 Publicly-Listed Real Estate Companies 1.38x
Germany Market PB Ratio Median Figure of 569 Publicly-Listed Companies 1.77x
DB:DUI PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= IDX:DUTI Share Price ÷ Book Value per Share (both in IDR)

= 4100 ÷ 3,967.90

1.03x

* Primary Listing of Duta Pertiwi.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Duta Pertiwi is good value based on assets compared to the DE Real Estate industry average.
X
Value checks
We assess Duta Pertiwi's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Real Estate industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Real Estate industry average (and greater than 0)? (1 check)
  5. Duta Pertiwi has a total score of 5/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Duta Pertiwi expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

  • No analysts cover Duta Pertiwi, future earnings growth has been estimated based on fundamentals.
The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
13.8%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Duta Pertiwi expected to grow at an attractive rate?
  • Duta Pertiwi's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Duta Pertiwi's earnings growth is expected to exceed the Germany market average.
  • Unable to compare Duta Pertiwi's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
DB:DUI Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:DUI Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts 13.8%
Germany Real Estate Industry Earnings Growth Rate Market Cap Weighted Average -6.4%
Germany Real Estate Industry Revenue Growth Rate Market Cap Weighted Average -1.2%
Germany Market Earnings Growth Rate Market Cap Weighted Average 11.8%
Germany Market Revenue Growth Rate Market Cap Weighted Average 5.1%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:DUI Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (5 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in IDR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:DUI Past Financials Data
Date (Data in IDR Millions) Revenue Cash Flow Net Income *
2018-09-30 2,165,522 1,431,583 887,003
2018-06-30 2,030,267 1,022,919 718,066
2018-03-31 1,930,061 618,666 679,445
2017-12-31 1,718,747 487,352 535,309
2017-09-30 1,868,834 273,640 532,438
2017-06-30 1,903,085 338,934 653,893
2017-03-31 1,993,213 -198,788 708,000
2016-12-31 1,989,828 -247,404 703,672
2016-09-30 1,747,157 -262,992 584,700
2016-06-30 1,762,062 -168,344 597,716
2016-03-31 1,731,685 556,720 563,022
2015-12-31 1,686,812 529,593 534,915

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Duta Pertiwi's earnings are expected to grow by 13.8% yearly, however this is not considered high growth (20% yearly).
  • Unable to determine if Duta Pertiwi is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:DUI Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (5 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Duta Pertiwi Company Filings, last reported 5 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:DUI Past Financials Data
Date (Data in IDR Millions) EPS *
2018-09-30 479.46
2018-06-30 388.14
2018-03-31 367.27
2017-12-31 289.36
2017-09-30 287.80
2017-06-30 353.46
2017-03-31 382.70
2016-12-31 380.36
2016-09-30 316.05
2016-06-30 323.09
2016-03-31 304.34
2015-12-31 289.14

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Duta Pertiwi will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Duta Pertiwi's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Duta Pertiwi has a total score of 2/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Duta Pertiwi performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Duta Pertiwi's growth in the last year to its industry (Real Estate).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Duta Pertiwi's year on year earnings growth rate has been positive over the past 5 years.
  • Duta Pertiwi's 1-year earnings growth exceeds its 5-year average (66.6% vs 1.7%)
  • Duta Pertiwi's earnings growth has exceeded the DE Real Estate industry average in the past year (66.6% vs 7%).
Earnings and Revenue History
Duta Pertiwi's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Duta Pertiwi Company Filings, last reported 5 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:DUI Past Revenue, Cash Flow and Net Income Data
Date (Data in IDR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-09-30 2,165,522.19 887,003.29 597,158.85
2018-06-30 2,030,267.49 718,065.98 585,550.03
2018-03-31 1,930,061.10 679,445.48 577,367.84
2017-12-31 1,718,746.73 535,308.86 558,507.97
2017-09-30 1,868,833.54 532,437.84 517,587.62
2017-06-30 1,903,084.85 653,893.35 532,427.28
2017-03-31 1,993,212.55 708,000.43 543,424.88
2016-12-31 1,989,827.78 703,671.70 542,091.43
2016-09-30 1,747,157.15 584,700.48 550,555.51
2016-06-30 1,762,062.04 597,716.19 581,528.56
2016-03-31 1,731,684.57 563,022.01 561,264.88
2015-12-31 1,686,812.40 534,915.28 586,122.98
2015-09-30 1,662,753.31 508,744.28 613,810.69
2015-06-30 1,558,230.59 434,632.51 582,125.32
2015-03-31 1,462,092.31 493,645.58 578,825.27
2014-12-31 1,543,419.40 582,433.57 541,762.71
2014-09-30 1,510,438.66 593,301.51 542,495.02
2014-06-30 1,646,387.98 782,591.18 542,354.30
2014-03-31 1,651,049.18 715,150.23 513,892.94
2013-12-31 1,604,535.23 658,856.89 512,454.66
2013-09-30 1,656,164.78 721,089.39 474,488.77
2013-06-30 1,619,580.15 587,945.01 444,068.25
2013-03-31 1,731,527.11 584,747.29 432,131.56
2012-12-31 1,569,176.91 528,831.71 415,037.59
2012-09-30 1,500,670.34 504,193.05 385,018.62
2012-06-30 1,370,271.27 447,623.18 388,407.89
2012-03-31 1,127,426.27 381,694.39 379,609.29

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Duta Pertiwi has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Duta Pertiwi used its assets more efficiently than the DE Real Estate industry average last year based on Return on Assets.
  • Duta Pertiwi has improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Duta Pertiwi's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Real Estate industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Duta Pertiwi has a total score of 5/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Duta Pertiwi's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Duta Pertiwi's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Duta Pertiwi is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Duta Pertiwi's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Duta Pertiwi's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 14.8x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Duta Pertiwi Company Filings, last reported 5 months ago.

DB:DUI Past Debt and Equity Data
Date (Data in IDR Millions) Total Equity Total Debt Cash & Short Term Investments
2018-09-30 9,117,180.95 371,700.35 2,378,210.46
2018-06-30 8,862,687.90 372,333.03 2,029,856.08
2018-03-31 8,674,991.90 372,203.01 1,985,514.26
2017-12-31 8,334,861.69 275,999.43 1,610,844.21
2017-09-30 8,171,454.25 135,152.58 1,446,922.35
2017-06-30 8,132,441.57 96,924.25 1,389,017.63
2017-03-31 7,976,912.42 133,562.97 1,527,102.72
2016-12-31 7,792,913.03 269,021.72 1,522,657.14
2016-09-30 7,500,672.86 324,731.29 1,458,951.80
2016-06-30 7,321,231.73 366,392.57 1,409,625.13
2016-03-31 7,001,943.02 158,429.21 1,602,455.84
2015-12-31 6,831,058.07 368,495.71 1,807,651.77
2015-09-30 6,718,237.21 370,733.29 1,712,628.32
2015-06-30 6,526,788.18 359,772.00 1,470,669.65
2015-03-31 6,398,831.22 330,028.00 1,448,459.75
2014-12-31 6,250,932.39 330,010.89 1,355,684.86
2014-09-30 6,098,291.47 226,020.26 1,156,966.58
2014-06-30 5,990,717.49 213,692.49 1,082,320.12
2014-03-31 6,373,589.55 190,145.56 1,415,224.29
2013-12-31 6,045,051.98 32,668.51 1,059,314.06
2013-09-30 5,958,927.40 0.00 1,293,862.18
2013-06-30 5,452,549.05 0.00 1,079,328.06
2013-03-31 5,332,371.76 44,160.00 1,291,597.60
2012-12-31 5,155,715.82 135,160.00 1,473,661.45
2012-09-30 4,970,305.65 135,160.00 1,142,120.40
2012-06-30 4,806,419.72 635,160.00 1,560,044.17
2012-03-31 4,685,974.91 663,901.00 1,395,749.09
  • Duta Pertiwi's level of debt (4.1%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (0% vs 4.1% today).
  • Debt is well covered by operating cash flow (385.1%, greater than 20% of total debt).
  • Duta Pertiwi earns more interest than it pays, coverage of interest payments is not a concern.
X
Financial health checks
We assess Duta Pertiwi's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Duta Pertiwi has a total score of 5/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Duta Pertiwi's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Duta Pertiwi dividends.
If you bought €2,000 of Duta Pertiwi shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Duta Pertiwi's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Duta Pertiwi's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:DUI Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Germany Real Estate Industry Average Dividend Yield Market Cap Weighted Average of 24 Stocks 2.6%
Germany Market Average Dividend Yield Market Cap Weighted Average of 333 Stocks 3.1%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.5%
Germany Top 25% Dividend Yield 75th Percentile 3.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Duta Pertiwi has not reported any payouts.
  • Unable to verify if Duta Pertiwi's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Duta Pertiwi's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Duta Pertiwi has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Duta Pertiwi's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Duta Pertiwi afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Duta Pertiwi has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Duta Pertiwi's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Teky Mailoa
AGE 55
TENURE AS CEO 3.2 years
CEO Bio

Mr. Teky Mailoa has been President Director at PT Duta Pertiwi Tbk (alternate name Duta Pertiwi PT) since 2016 and served as its Vice President Director from 2010 to 2016. Mr. Mailoa has been Vice President Commissioner at PT Bumi Serpong Damai Tbk since 2013. He serves as a Director at PT Ekacentra Usahamaju and PT Karya Dutamas Cemerlang. He has been Commissioner of PT Bumi Serpong Damai Tbk since May 30, 2013. Mr. Mailoa served as a Director at PT Bumi Serpong Damai Tbk. He served as an Independent Commissioner of PT Bumi Serpong Damai Tbk from 2010 to 2011. Mr. Mailoa holds a Bachelor of Civil Engineering from the Trisakthi University in 1987 and Master of Science in Structure and Construction Management from University of Wisconsin- Madison, USA in 1990.

CEO Compensation
  • Insufficient data for Teky to compare compensation growth.
  • Insufficient data for Teky to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
Management Team

Teky Mailoa

TITLE
President Director
AGE
55
TENURE
3.2 yrs

M. AbdulMajid

TITLE
Head of Risk Management Unit

Hamina Ali

TITLE
Head of Audit Internal Unit

- Susan

TITLE
Corporate Secretary
AGE
40
TENURE
3.8 yrs
Board of Directors Tenure

Average tenure and age of the Duta Pertiwi board of directors in years:

9.2
Average Tenure
60
Average Age
  • The tenure for the Duta Pertiwi board of directors is about average.
Board of Directors

Lie Harjanto

TITLE
Vice President Director
AGE
51
TENURE
2.8 yrs

Teky Mailoa

TITLE
President Director
AGE
55
TENURE
3.2 yrs

Muktar Widjaja

TITLE
President Commissioner
AGE
64
TENURE
12.2 yrs

Teddy Pawitra

TITLE
Independent Commissioner
AGE
83
TENURE
16.2 yrs

Susiyati Hirawan

TITLE
Independent Commissioner
AGE
71
TENURE
12.2 yrs

Franciscus Ridwan Darmali

TITLE
Vice President Commissioner
AGE
65
TENURE
3.4 yrs

Stevanus Adjiputro

TITLE
Director
AGE
60
TENURE
31.2 yrs

Hongky Nantung

TITLE
Director
AGE
55
TENURE
9.2 yrs

Handoko Wibowo

TITLE
Independent Director
AGE
55
TENURE
6.2 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Duta Pertiwi's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Duta Pertiwi has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

PT Duta Pertiwi Tbk primarily engages in the real estate business in Indonesia. The company develops and sells houses, shop houses, condominiums, apartments, office buildings, shopping centers, and other buildings, as well as land; rents real estate properties. It also operates hotels, and a recreation arena; and provides information technology services. The company was founded in 1972 and is headquartered in Jakarta, Indonesia. PT Duta Pertiwi Tbk is a subsidiary of PT Bumi Serpong Damai Tbk.

Details
Name: PT Duta Pertiwi Tbk
DUI
Exchange: DB
Founded: 1972
IDR470,341,361
1,850,000,000
Website: http://
Address: PT Duta Pertiwi Tbk
ITC Mangga Dua Building,
8th Floor,
Jakarta,
Indonesia
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
IDX DUTI Common Shares Indonesia Stock Exchange ID IDR 26. Jan 1995
DB DUI Common Shares Deutsche Boerse AG DE EUR 26. Jan 1995
Number of employees
Current staff
Staff numbers
1,547
Duta Pertiwi employees.
Industry
Diversified Real Estate Activities
Real Estate
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/03/17 21:18
End of day share price update: 2019/03/15 00:00
Last earnings filing: 2018/10/31
Last earnings reported: 2018/09/30
Last annual earnings reported: 2017/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.