SMDM
Suryamas Dutamakmur Tbk.
464
09 Oct 2026
PER
121,72
PBV
0,68
ROE
0,79%
Current Ratio
5,01
DER
11,70%
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
https://www.rancamaya.com
Email
—
Telepon
—
Alamat
Sudirman Plaza Business Complex - 16th Floor Plaza Marein Jalan Jenderal Sudirman Kavling 76-78, Jakarta Selatan
Tentang Perusahaan
PT Suryamas Dutamakmur Tbk develops real estate properties in Indonesia. It is involved in the sale of land and houses; and operation of the golf courses, country clubs, hotels, and other resort facilities located in Rancamaya, Bogor, West Java. The company was founded in 1989 and is headquartered in Jakarta Selatan, Indonesia. PT Suryamas Dutamakmur Tbk is a subsidiary of Top Global Limited.
Rasio
Rasio Profitabilitas
Gross Profit Margin (TTM)
66,40%
Operating Profit Margin (TTM)
8,78%
Net Profit Margin (TTM)
4,56%
Management Effectiveness
ROA (TTM)
0,52%
ROE (TTM)
0,79%
Asset Turnover (TTM)
0,11x
Rasio Liquiditas & Leverage
Current Ratio
5,01
Quick Ratio
1,01
Debt to Equity Ratio (DER)
11,70%
Rasio Aktivitas
Perputaran Aset (TTM)
0,11x
Inventory Turnover (TTM)
0,15x
Receivables Turnover (TTM)
29,24x
Valuasi
Current Valuation
Current PE Ratio (Annual)
100,22
Current PE Ratio (TTM)
121,72
Earning Yield (Annual)
1,00%
Earning Yield (TTM)
0,82%
Earning Yield (Greenblatt: EBIT/EV)
0,98%
Current Price to Book Value
0,68
Current Price to Sales (TTM)
5,54
Current Price to Cashflow (TTM)
—
EV to EBITDA (TTM)
83,57
Fair Value (Graham Number)
242
Per Share
EPS (Annual)
5
EPS (TTM)
4
Book Value per Share
684
Revenue per Share (Annual)
81
Revenue per Share (TTM)
84
Cash Flow per Share (Annual)
—
Cash Flow per Share (TTM)
—
Ukuran Perusahaan
Market Cap
2,21 T
Enterprise Value
3,05 T
Saham Beredar
4,77 M
Total Aset
3,53 T
Total Ekuitas
2,30 T
Free Cash Flow (Annual)
-146,27 M
Growth (TTM vs Tahun Terbaru)
Revenue Growth
3,50%
Gross Profit Growth
9,24%
Net Income Growth
-17,65%
Screening ala Graham
6 / 9
Bukan Saham Teknologi
Lulus
Termasuk Sektor Properti, Real Estat & Konstruksi Bangunan
Lulus
Revenue Lebih dari Rp175 Miliar
Lulus
Current Ratio > 2
Lulus
Utang Jangka Panjang < Modal Kerja Bersih
Lulus
PER Wajar (< 15)
Gagal
PER x PBV < 22
Gagal
DER Rendah (< 100%)
Lulus
Membagikan Dividen
Gagal
Checklist ala kriteria defensive investor Benjamin Graham — bukan rekomendasi investasi, semata analisis kuantitatif berdasarkan data laporan keuangan terakhir.
Piotroski F-Score
4 / 9
Arus kas operasi positif
Gagal
ROA membaik
Gagal
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
5.68
Modal Kerja / Total Aset
0.25
Laba Ditahan / Total Aset
0.22
EBIT / Total Aset
0.01
Nilai Pasar Ekuitas / Total Liabilitas
8.22
Penjualan / Total Aset
0.11
Zona
Safe 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)
242
Harga Saat Ini
464
Selisih
-222
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
306,53 M
2018
294,99 M
2019
193,42 M
2020
311,26 M
2021
346,86 M
2022
290,47 M
2023
395,52 M
2024
242,88 M
2025
Laba Bersih
33,75 M
2018
25,21 M
2019
-818,38 Jt
2020
101,27 M
2021
163,78 M
2022
104,24 M
2023
123,78 M
2024
22,11 M
2025
Margin Laba Kotor
56,8%
2018
51,8%
2019
50,0%
2020
54,9%
2021
61,2%
2022
58,5%
2023
57,0%
2024
62,9%
2025
Margin Laba Operasi
24,0%
2018
18,7%
2019
9,3%
2020
21,2%
2021
30,5%
2022
19,3%
2023
19,4%
2024
10,4%
2025
Margin Laba Bersih
6,3%
2018
4,4%
2019
-0,2%
2020
17,9%
2021
28,9%
2022
21,0%
2023
17,8%
2024
5,7%
2025
Imbal Hasil Aset (ROA)
-
2018
-
2019
-
2020
-
2021
4,8%
2022
3,0%
2023
3,6%
2024
0,6%
2025
Imbal Hasil Ekuitas (ROE)
-
2018
-
2019
-
2020
-
2021
8,0%
2022
4,8%
2023
5,4%
2024
1,0%
2025
Current Ratio
-
2018
-
2019
-
2020
-
2021
4,50x
2022
4,56x
2023
5,77x
2024
5,01x
2025
Quick Ratio
-
2018
-
2019
-
2020
-
2021
1,34x
2022
1,51x
2023
1,87x
2024
1,01x
2025
Debt to Equity Ratio (DER)
-
2018
-
2019
-
2020
-
2021
22,5%
2022
22,0%
2023
11,0%
2024
11,7%
2025
Perputaran Aset
-
2018
-
2019
-
2020
-
2021
0,17x
2022
0,14x
2023
0,20x
2024
0,11x
2025
Perputaran Persediaan
-
2018
-
2019
-
2020
-
2021
0,28x
2022
0,25x
2023
0,39x
2024
0,16x
2025
Perputaran Piutang
-
2018
-
2019
-
2020
-
2021
24,00x
2022
24,31x
2023
33,99x
2024
28,25x
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 | 399.592.128.061 | 386.084.674.964 | 694.045.208.919 | 496.497.903.464 | 566.402.723.465 | 567.052.209.003 | 386.541.000.000 | 569.374.000.000 | 539.302.000.000 |
| Cost of Revenue | 134.263.114.214 | 143.199.925.038 | 298.523.546.727 | 206.032.662.771 | 219.540.922.146 | 255.791.181.951 | 193.122.000.000 | 274.382.000.000 | 232.771.000.000 |
| Gross Profit | 265.329.013.847 | 242.884.749.926 | 395.521.662.192 | 290.465.240.693 | 346.861.801.319 | 311.261.027.052 | 193.420.000.000 | 294.993.000.000 | 306.531.000.000 |
| Operating Expenses | 230.259.348.256 | 202.923.066.293 | 260.761.759.523 | 194.647.004.469 | 174.152.331.394 | 191.190.159.084 | 157.386.000.000 | 462.735.000.000 | 410.094.000.000 |
| Operating Income | 35.069.665.591 | 39.961.683.633 | 134.759.902.669 | 95.818.236.224 | 172.709.469.925 | 120.070.867.968 | 36.033.710.888 | 106.639.000.000 | 129.209.000.000 |
| EBIT | 29.876.230.393 | 41.642.260.894 | 172.763.914.225 | 106.362.865.977 | 185.882.429.546 | — | 0 | 106.639.000.000 | 129.209.000.000 |
| Income Before Tax | 18.601.851.181 | 28.851.533.606 | 163.906.737.873 | 98.746.542.568 | 181.421.560.158 | 119.289.897.200 | 18.502.546.881 | 84.612.769.909 | 96.845.855.180 |
| Net Income | 18.206.991.310 | 22.110.359.582 | 123.777.972.842 | 104.237.957.150 | 163.776.628.375 | 101.271.612.976 | -818.376.145 | 25.205.597.792 | 33.750.368.986 |
| Basic EPS | 3,81 | 4,63 | 25,94 | 21,79 | 34,23 | 21,17 | — | — | — |
| Item | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Total Aset | 3.531.805.943.674 | 3.462.272.048.915 | 3.534.588.823.995 | 3.423.278.470.836 |
| Aset Lancar | 1.121.154.021.464 | 1.128.298.938.848 | 1.240.736.456.136 | 1.133.346.707.488 |
| Kas | 151.795.610.310 | 276.105.517.459 | 321.778.248.143 | 289.775.516.095 |
| Piutang | 13.664.991.297 | 20.416.113.658 | 20.420.781.224 | 23.603.320.974 |
| Persediaan | 894.877.658.329 | 762.705.844.401 | 830.511.126.138 | 794.978.811.401 |
| Total Liabilitas | 269.512.795.595 | 251.618.246.015 | 476.254.570.089 | 463.973.692.434 |
| Liabilitas Lancar | 223.967.487.766 | 195.616.308.187 | 272.151.071.986 | 251.773.035.130 |
| Long Term Debt | 30.763.989.090 | 50.073.675.836 | 59.408.785.444 | 31.800.000.000 |
| Total Ekuitas | 2.303.263.118.860 | 2.280.960.360.157 | 2.167.024.014.143 | 2.061.189.103.095 |
| Working Capital | 897.186.533.698 | 932.682.630.661 | 968.585.384.150 | 881.573.672.358 |
| Item | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Kas dari Aktivitas Operasi | -53.773.848.822 | -134.796.647.408 | -88.431.124.111 | 4.898.500.755 | 42.370.152.285 | 0 |
| Kas dari Aktivitas Investasi | -647.412.837 | 16.565.662.327 | 16.423.074.078 | -4.553.819.656 | -4.888.777.761 | 0 |
| Kas dari Aktivitas Pembiayaan | 1.512.428.420 | -6.304.351.934 | 26.335.319.349 | 31.658.050.949 | 18.081.767.292 | 0 |
| Capital Expenditures | -6.009.410.537 | -11.472.224.766 | -7.155.763.392 | -3.614.760.005 | -1.960.553.546 | 0 |
| Arus Kas Bebas (FCF) | -59.783.259.359 | -146.268.872.174 | -95.586.887.503 | 1.283.740.750 | 40.409.598.739 | 0 |
| Dividen Dibayar | — | — | — | — | — | — |