JSPT
Jakarta Setiabudi Internasional Tbk.
1.390
09 Oct 2026
PER
7,13
PBV
1,02
ROE
18,60%
Current Ratio
1,77
DER
137,27%
Berdasarkan data Trailing Twelve Months (TTM).
Klasifikasi
Sektor
Barang Konsumen Non-Primer
Sub Sektor
Jasa Konsumen
Industri
Pariwisata & Rekreasi
Sub Industri
Hotel, Resor & Kapal Pesiar
Business Line
—
Product & Commodity
—
Info Umum
Tanggal Pencatatan
—
Mata Uang
IDR
Website
https://www.jsi.co.id
Email
—
Telepon
—
Alamat
Setiabudi 2 Building - 3A Floor Jl. H.R. Rasuna Said Kav. 62, Jakarta
Tentang Perusahaan
PT Jakarta Setiabudi Internasional Tbk, together with its subsidiaries, engages in the hospitality and property businesses in Indonesia. It operates through Hotel, Real Estate, Rental of Office Space, and Rental of Retail Center segments. It offers hotel guestroom and restaurant services; sells land and/or buildings, and apartment units; and rents office space and retail centers. The company was founded in 1975 and is headquartered in Jakarta, Indonesia. PT Jakarta Setiabudi Internasional Tbk is a subsidiary of PT Jan Darmadi Investindo.
Rasio
Rasio Profitabilitas
Gross Profit Margin (TTM)
69,89%
Operating Profit Margin (TTM)
31,55%
Net Profit Margin (TTM)
16,87%
Management Effectiveness
ROA (TTM)
6,98%
ROE (TTM)
18,60%
Asset Turnover (TTM)
0,41x
Rasio Liquiditas & Leverage
Current Ratio
1,77
Quick Ratio
1,58
Debt to Equity Ratio (DER)
137,27%
Rasio Aktivitas
Perputaran Aset (TTM)
0,41x
Inventory Turnover (TTM)
3,43x
Receivables Turnover (TTM)
34,46x
Valuasi
Current Valuation
Current PE Ratio (Annual)
10,78
Current PE Ratio (TTM)
7,13
Earning Yield (Annual)
9,28%
Earning Yield (TTM)
14,03%
Earning Yield (Greenblatt: EBIT/EV)
18,30%
Current Price to Book Value
1,02
Current Price to Sales (TTM)
1,20
Current Price to Cashflow (TTM)
35,94
EV to EBITDA (TTM)
4,30
Fair Value (Graham Number)
2.439
Per Share
EPS (Annual)
129
EPS (TTM)
195
Book Value per Share
1.356
Revenue per Share (Annual)
1.042
Revenue per Share (TTM)
1.156
Cash Flow per Share (Annual)
39
Cash Flow per Share (TTM)
39
Ukuran Perusahaan
Market Cap
3,22 T
Enterprise Value
4,69 T
Saham Beredar
2,32 M
Total Aset
6,48 T
Total Ekuitas
2,43 T
Free Cash Flow (Annual)
701,76 M
Growth (TTM vs Tahun Terbaru)
Revenue Growth
10,91%
Gross Profit Growth
13,75%
Net Income Growth
51,70%
Screening ala Graham
6 / 9
Bukan Saham Teknologi
Lulus
Termasuk Sektor Barang Konsumen Non-Primer
Lulus
Revenue Lebih dari Rp175 Miliar
Lulus
Current Ratio > 2
Gagal
Utang Jangka Panjang < Modal Kerja Bersih
Gagal
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
7 / 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
Lulus
Altman Z-Score
2.00
Modal Kerja / Total Aset
0.14
Laba Ditahan / Total Aset
0.28
EBIT / Total Aset
0.13
Nilai Pasar Ekuitas / Total Liabilitas
0.97
Penjualan / Total Aset
0.41
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)
2.439
Harga Saat Ini
1.390
Selisih
1.049
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
1,05 T
2018
783,11 M
2019
353,41 M
2020
332,32 M
2021
925,15 M
2022
1,21 T
2023
1,61 T
2024
1,65 T
2025
Laba Bersih
300,08 M
2018
110,90 M
2019
-143,22 M
2020
-210,41 M
2021
-45,05 M
2022
191,24 M
2023
261,34 M
2024
298,15 M
2025
Margin Laba Kotor
68,7%
2018
60,4%
2019
59,9%
2020
60,1%
2021
67,2%
2022
68,0%
2023
67,0%
2024
68,2%
2025
Margin Laba Operasi
34,8%
2018
13,2%
2019
-28,4%
2020
-40,7%
2021
16,7%
2022
23,9%
2023
25,6%
2024
25,2%
2025
Margin Laba Bersih
19,5%
2018
8,6%
2019
-24,3%
2020
-38,1%
2021
-3,3%
2022
10,8%
2023
10,9%
2024
12,3%
2025
Imbal Hasil Aset (ROA)
-
2018
-
2019
-
2020
-
2021
-0,7%
2022
3,1%
2023
4,1%
2024
4,6%
2025
Imbal Hasil Ekuitas (ROE)
-
2018
-
2019
-
2020
-
2021
-2,3%
2022
9,9%
2023
12,0%
2024
12,3%
2025
Current Ratio
-
2018
-
2019
-
2020
-
2021
2,12x
2022
2,01x
2023
2,05x
2024
1,77x
2025
Quick Ratio
-
2018
-
2019
-
2020
-
2021
1,56x
2022
1,58x
2023
1,75x
2024
1,58x
2025
Debt to Equity Ratio (DER)
-
2018
-
2019
-
2020
-
2021
169,0%
2022
188,4%
2023
162,3%
2024
137,3%
2025
Perputaran Aset
-
2018
-
2019
-
2020
-
2021
0,23x
2022
0,28x
2023
0,37x
2024
0,37x
2025
Perputaran Persediaan
-
2018
-
2019
-
2020
-
2021
1,02x
2022
1,47x
2023
2,53x
2024
3,27x
2025
Perputaran Piutang
-
2018
-
2019
-
2020
-
2021
14,69x
2022
18,12x
2023
28,64x
2024
31,07x
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 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.680.943.834.000 | 2.417.178.701.000 | 2.402.430.479.000 | 1.774.897.256.000 | 1.376.550.783.000 | 552.780.814.000 | 590.038.000.000 | 1.295.690.000.000 | 1.535.730.000.000 |
| Cost of Revenue | 807.137.239.000 | 769.846.955.000 | 792.308.268.000 | 568.885.189.000 | 451.405.607.000 | 220.465.157.000 | 236.627.000.000 | 512.585.000.000 | 481.126.000.000 |
| Gross Profit | 1.873.806.595.000 | 1.647.331.746.000 | 1.610.122.211.000 | 1.206.012.067.000 | 925.145.176.000 | 332.315.657.000 | 353.411.000.000 | 783.110.000.000 | 1.054.610.000.000 |
| Operating Expenses | 1.027.900.190.000 | 1.037.435.986.000 | 995.965.226.000 | 781.304.830.000 | 695.388.559.000 | 557.019.161.000 | 520.871.000.000 | 1.124.160.000.000 | 1.002.110.000.000 |
| Operating Income | 845.906.405.000 | 609.895.760.000 | 614.156.985.000 | 424.707.237.000 | 229.756.617.000 | -224.703.504.000 | -167.460.000.000 | 171.531.000.000 | 533.624.000.000 |
| EBIT | 858.533.551.000 | 643.100.835.000 | 616.182.537.000 | 483.903.224.000 | 48.648.544.000 | — | 0 | 171.531.000.000 | 533.624.000.000 |
| Income Before Tax | 678.216.923.000 | 439.397.449.000 | 369.410.047.000 | 255.572.671.000 | -75.789.118.000 | -346.603.686.000 | -263.496.000.000 | 162.378.000.000 | 523.522.000.000 |
| Net Income | 452.294.029.000 | 298.149.586.000 | 261.337.269.000 | 191.237.299.000 | -45.050.178.000 | -210.407.731.000 | -143.215.000.000 | 110.903.000.000 | 300.083.000.000 |
| Basic EPS | 195,00 | 129,00 | 113,00 | 82,00 | -19,00 | -91,00 | — | — | — |
| Item | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Total Aset | 6.481.957.185.000 | 6.457.844.771.000 | 6.273.818.715.000 | 6.083.350.540.000 |
| Aset Lancar | 2.111.933.405.000 | 2.139.793.103.000 | 1.827.124.640.000 | 1.665.875.608.000 |
| Kas | 1.736.955.184.000 | 1.677.492.772.000 | 1.297.366.709.000 | 1.091.086.059.000 |
| Piutang | 77.792.794.000 | 83.888.036.000 | 97.929.315.000 | 93.702.121.000 |
| Persediaan | 235.133.410.000 | 312.782.628.000 | 387.112.955.000 | 442.749.019.000 |
| Total Liabilitas | 3.337.495.711.000 | 3.531.109.991.000 | 3.636.019.700.000 | 3.382.102.301.000 |
| Liabilitas Lancar | 1.191.352.267.000 | 1.045.454.225.000 | 910.583.938.000 | 786.346.838.000 |
| Long Term Debt | 1.724.459.865.000 | 2.053.863.235.000 | 2.268.715.756.000 | 2.098.605.261.000 |
| Total Ekuitas | 2.431.329.618.000 | 2.176.397.960.000 | 1.930.368.151.000 | 2.001.341.361.000 |
| Working Capital | 920.581.138.000 | 1.094.338.878.000 | 916.540.702.000 | 879.528.770.000 |
| Item | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Kas dari Aktivitas Operasi | 963.053.100.000 | 792.109.658.000 | 779.005.990.000 | 468.391.086.000 | 310.638.383.000 | 0 |
| Kas dari Aktivitas Investasi | -267.606.410.000 | -244.771.418.000 | -85.947.394.000 | -454.729.846.000 | -135.178.914.000 | 0 |
| Kas dari Aktivitas Pembiayaan | -462.075.385.000 | -519.807.299.000 | -341.807.572.000 | 198.424.742.000 | 250.721.585.000 | 0 |
| Capital Expenditures | -92.788.855.000 | -90.350.374.000 | -78.128.966.000 | -127.224.731.000 | -58.904.287.000 | 0 |
| Arus Kas Bebas (FCF) | 870.264.245.000 | 701.759.284.000 | 700.877.024.000 | 341.166.355.000 | 251.734.096.000 | 0 |
| Dividen Dibayar | 0 | -46.374.720.000 | -23.187.360.000 | 0 | 0 | 0 |