CBDK
Bangun Kosambi Sukses Tbk
3.440
09 Oct 2026
PER
7,70
PBV
1,63
ROE
28,03%
Current Ratio
1,20
DER
117,37%
Berdasarkan data Trailing Twelve Months (TTM).
Klasifikasi
Sub Sektor
Properti & Real Estat
Industri
Pengelola & Pengembang Real Estat
Sub Industri
Pengembang & Operator Real Estat
Business Line
—
Product & Commodity
—
Info Umum
Tanggal Pencatatan
—
Mata Uang
IDR
Website
—
Email
—
Telepon
—
Alamat
—
Rasio
Rasio Profitabilitas
Gross Profit Margin (TTM)
79,12%
Operating Profit Margin (TTM)
72,77%
Net Profit Margin (TTM)
72,08%
Management Effectiveness
ROA (TTM)
11,21%
ROE (TTM)
28,03%
Asset Turnover (TTM)
0,16x
Rasio Liquiditas & Leverage
Current Ratio
1,20
Quick Ratio
0,45
Debt to Equity Ratio (DER)
117,37%
Rasio Aktivitas
Perputaran Aset (TTM)
0,16x
Inventory Turnover (TTM)
0,11x
Receivables Turnover (TTM)
1.949,57x
Valuasi
Current Valuation
Current PE Ratio (Annual)
14,25
Current PE Ratio (TTM)
7,70
Earning Yield (Annual)
7,02%
Earning Yield (TTM)
12,99%
Earning Yield (Greenblatt: EBIT/EV)
13,54%
Current Price to Book Value
1,63
Current Price to Sales (TTM)
5,55
Current Price to Cashflow (TTM)
313,01
EV to EBITDA (TTM)
7,37
Fair Value (Graham Number)
4.612
Per Share
EPS (Annual)
241
EPS (TTM)
447
Book Value per Share
2.121
Revenue per Share (Annual)
443
Revenue per Share (TTM)
620
Cash Flow per Share (Annual)
98
Cash Flow per Share (TTM)
11
Ukuran Perusahaan
Market Cap
19,44 T
Enterprise Value
19,52 T
Saham Beredar
5,65 M
Total Aset
22,58 T
Total Ekuitas
9,03 T
Free Cash Flow (Annual)
555,50 M
Growth (TTM vs Tahun Terbaru)
Revenue Growth
40,20%
Gross Profit Growth
67,95%
Net Income Growth
85,45%
Screening ala Graham
7 / 9
Bukan Saham Teknologi
Lulus
Termasuk Sektor Properti, Real Estat & Konstruksi Bangunan
Lulus
Revenue Lebih dari Rp175 Miliar
Lulus
Current Ratio > 2
Gagal
Utang Jangka Panjang < Modal Kerja Bersih
Lulus
PER Wajar (< 15)
Lulus
PER x PBV < 22
Lulus
DER Rendah (< 100%)
Gagal
Membagikan Dividen
Lulus
Checklist ala kriteria defensive investor Benjamin Graham — bukan rekomendasi investasi, semata analisis kuantitatif berdasarkan data laporan keuangan terakhir.
Piotroski F-Score
6 / 9
Arus kas operasi positif
Lulus
ROA membaik
Lulus
Rasio utang jangka panjang menurun
Lulus
Kualitas laba (OCF > laba bersih)
Gagal
Laba bersih positif
Lulus
Jumlah saham tidak bertambah
Lulus
Gross margin membaik
Lulus
Current ratio membaik
Gagal
Asset turnover membaik
Gagal
Altman Z-Score
1.88
Modal Kerja / Total Aset
0.08
Laba Ditahan / Total Aset
0.10
EBIT / Total Aset
0.12
Nilai Pasar Ekuitas / Total Liabilitas
1.83
Penjualan / Total Aset
0.16
Zona
Grey Zone
Model prediksi risiko kebangkrutan Edward Altman (1968) — Z > 2,99 Safe Zone, 1,81–2,99 Grey Zone, di bawah 1,81 Distress Zone.
Graham Valuation
Fair Value (Graham Number)
4.612
Harga Saat Ini
3.440
Selisih
1.172
Status Kuartal Terkini
Checklist fundamental berbasis TTM & laporan tahunan — label berwarna berarti kriteria terpenuhi.
Kinerja Dasar
Laba
Laba Naik
Laba Naik < 20%
Penjualan Turun < 20%
Hutang Turun < 20%
Pertumbuhan Rata-rata (CAGR)
Modal Naik Rata2 > 10%
Modal Naik Rata2 > 20%
Modal Naik Rata2 > 40%
Penjualan Naik Rata2 > 10%
Laba Naik Rata2 > 20%
Solvabilitas
DER < 0.5x
DER < 1x
Likuiditas
Aset Lancar > Hutang Lancar
Profitabilitas
ROE > 10%
Margin Laba Kotor > 20%
Margin Laba Kotor > 40%
Margin Laba Kotor > 60%
Margin Laba Kotor > 80%
Margin Laba Operasi > 10%
Margin Laba Operasi > 20%
Margin Laba Bersih > 10%
Margin Laba Bersih > 20%
Margin Laba Bersih > 30%
Valuasi
Nilai Buku < Harga
Laba Kotor
61,80 M
2021
397,45 M
2022
986,87 M
2023
1,27 T
2024
1,65 T
2025
Laba Bersih
75,45 M
2021
276,22 M
2022
578,55 M
2023
924,76 M
2024
1,36 T
2025
Margin Laba Kotor
49,4%
2021
69,2%
2022
50,5%
2023
56,6%
2024
66,1%
2025
Margin Laba Operasi
8,9%
2021
46,9%
2022
42,9%
2023
49,6%
2024
57,2%
2025
Margin Laba Bersih
60,3%
2021
48,1%
2022
29,6%
2023
41,1%
2024
54,5%
2025
Imbal Hasil Aset (ROA)
-
2021
1,8%
2022
3,4%
2023
4,6%
2024
6,0%
2025
Imbal Hasil Ekuitas (ROE)
-
2021
7,3%
2022
15,6%
2023
20,3%
2024
15,1%
2025
Current Ratio
-
2021
1,64x
2022
1,49x
2023
1,25x
2024
1,20x
2025
Quick Ratio
-
2021
0,36x
2022
0,41x
2023
0,50x
2024
0,45x
2025
Debt to Equity Ratio (DER)
-
2021
224,1%
2022
256,5%
2023
262,6%
2024
117,4%
2025
Perputaran Aset
-
2021
0,04x
2022
0,11x
2023
0,11x
2024
0,11x
2025
Perputaran Persediaan
-
2021
0,03x
2022
0,14x
2023
0,14x
2024
0,12x
2025
Perputaran Piutang
-
2021
1.180,86x
2022
5.598,44x
2023
10,54x
2024
1.390,60x
2025
Tren historis per tahun buku berdasarkan laporan laba rugi & neraca yang tersedia. Batang berwarna merah menandakan nilai negatif.
| Item | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | 3.509.992.744.000 | 2.503.637.505.000 | 2.248.978.321.000 | 1.953.493.186.000 | 574.087.977.000 | 125.150.167.000 |
| Cost of Revenue | 732.749.666.000 | 850.035.806.000 | 976.613.585.000 | 966.623.300.000 | 176.636.895.000 | 63.345.813.000 |
| Gross Profit | 2.777.243.078.000 | 1.653.601.699.000 | 1.272.364.736.000 | 986.869.886.000 | 397.451.082.000 | 61.804.354.000 |
| Operating Expenses | 222.915.319.000 | 221.807.796.000 | 158.004.288.000 | 148.747.493.000 | 127.996.215.000 | 50.667.620.000 |
| Operating Income | 2.554.327.759.000 | 1.431.793.903.000 | 1.114.360.448.000 | 838.122.393.000 | 269.454.867.000 | 11.136.734.000 |
| EBIT | 2.642.854.684.000 | 1.542.020.692.000 | 1.126.399.244.000 | 890.849.803.000 | 283.979.537.000 | — |
| Income Before Tax | 2.620.752.181.000 | 1.516.447.494.000 | 1.096.530.691.000 | 826.442.651.000 | 257.594.898.000 | 31.681.032.000 |
| Net Income | 2.530.055.766.000 | 1.364.251.522.000 | 924.759.402.000 | 578.547.284.000 | 276.222.882.000 | 75.452.792.000 |
| Basic EPS | 446,98 | 241,45 | 163,13 | 102,06 | 48,73 | 13,31 |
| Item | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Total Aset | 22.576.275.771.000 | 20.269.688.934.000 | 17.219.592.247.000 | 15.755.534.011.000 |
| Aset Lancar | 11.085.040.054.000 | 11.699.012.012.000 | 9.665.728.527.000 | 8.938.941.797.000 |
| Kas | 3.121.049.099.000 | 3.478.680.517.000 | 293.961.956.000 | 1.354.781.900.000 |
| Piutang | 1.800.396.000 | 213.474.347.000 | 348.935.000 | 486.159.000 |
| Persediaan | 6.909.521.248.000 | 7.045.792.248.000 | 6.994.491.202.000 | 6.987.411.604.000 |
| Total Liabilitas | 10.593.825.878.000 | 11.946.859.461.000 | 9.530.895.750.000 | 8.472.901.537.000 |
| Liabilitas Lancar | 9.244.344.322.000 | 9.359.569.292.000 | 6.495.703.183.000 | 5.460.034.169.000 |
| Long Term Debt | 195.283.497.000 | 285.080.821.000 | 269.778.554.000 | 262.021.727.000 |
| Total Ekuitas | 9.026.318.528.000 | 4.549.609.226.000 | 3.715.716.668.000 | 3.780.129.125.000 |
| Working Capital | 1.840.695.732.000 | 2.339.442.720.000 | 3.170.025.344.000 | 3.478.907.628.000 |
| Item | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Kas dari Aktivitas Operasi | 178.408.810.000 | 719.356.366.000 | 1.730.294.771.000 | 966.766.816.000 | 601.994.275.000 | 0 |
| Kas dari Aktivitas Investasi | -945.590.695.000 | -2.115.272.479.000 | 979.445.585.000 | -1.361.016.644.000 | 24.949.641.000 | 0 |
| Kas dari Aktivitas Pembiayaan | -356.717.518.000 | 1.038.284.695.000 | 474.978.205.000 | -672.672.847.000 | 76.165.215.000 | 0 |
| Capital Expenditures | -236.731.505.000 | -163.857.454.000 | -115.537.578.000 | -7.978.861.000 | -4.873.820.000 | 0 |
| Arus Kas Bebas (FCF) | -58.322.695.000 | 555.498.912.000 | 1.614.757.193.000 | 958.787.955.000 | 597.120.455.000 | 0 |
| Dividen Dibayar | 0 | -28.344.723.000 | -360.547.322.000 | -650.000.000.000 | 0 | -500.000.000.000 |