Research & Stock Picks

Company Reports

20 December 2024

By

Samuel IPO Snippet: BANGUN KOSAMBI SUKSES (CBDK)

  • The primary property contributor to PANI by contributing 90% of 2023 top-line and 50.7% of total assets, Bangun Kosambi Sukses (CBDK) plans to list its shares on 13 January 2025 by issuing 567mn shares (10% free float) and potentially raising up to IDR 2.3tn (USD 144mn). CBDK manages multiple developments in Pantai Indah Kapuk, North Jakarta: residential (Permata Hijau, Manhattan, Millenial Houses) and commercial (Bizpark PIK 2, Soho Manhattan, The Bund, Millenial Shop Office, Soho Wallstreet, Asia Afrika Shop Office, Petak 9 Shop Office, Little Siam Shophouse, Menara Syariah).
  • CBDK’s IPO proceeds will be used to develop c.40 ha of land MICE (meetings, incentives, conferences, and exhibitions) project, belonging to its subsidiary, Industri Pameran Nusantara (IPN). This project will nearly double the size of ICE-BSD (22 ha), Indonesia’s current largest MICE facility.
  • In terms of earnings, CBDK forecasts annualized 2024F revenue of IDR 2tn (+3% YoY) with NPM of 47%, bringing 2024F net profit to IDR 936 bn (+62% YoY). On valuation, offering price range of IDR 3,000-4,060 per share appears undemanding reflecting significant discount to NAV of 72–79% given CBDK’s total NAV at IDR 14,408/share. Assuming narrowing discount to NAV towards the sector average target of 50%, CBDK offers up to 157% potential share price upside upon listing to IDR 7,700. SUBSCRIBE.

Share This:

Download PDF

Download PDF

CBDK_Samuel_Snippet

Download PDF

CBDK_Samuel_Snippet

More Related

Economic Reports

Feb 17, 2025

Morning Briefs

Feb 17, 2025

Technical Stock Analysis

Feb 17, 2025

Morning Briefs

Feb 14, 2025

Technical Stock Analysis

Feb 14, 2025

Economic Reports

Feb 13, 2025

Technical Stock Analysis

Feb 13, 2025

Morning Briefs

Feb 13, 2025

Economic Reports

Feb 12, 2025

Morning Briefs

Feb 12, 2025

Technical Stock Analysis

Feb 12, 2025

Economic Reports

Feb 11, 2025

Technical Stock Analysis

Feb 11, 2025

Economic Reports

Feb 10, 2025

Technical Stock Analysis

Feb 10, 2025

Morning Briefs

Feb 10, 2025

Technical Stock Analysis

Feb 7, 2025

Morning Briefs

Feb 7, 2025

Economic Reports

Feb 6, 2025

Technical Stock Analysis

Feb 6, 2025

Morning Briefs

Feb 6, 2025

Economic Reports

Feb 6, 2025

Economic Reports

Feb 5, 2025

Technical Stock Analysis

Feb 5, 2025

Morning Briefs

Feb 5, 2025

Economic Reports

Feb 5, 2025

Technical Stock Analysis

Feb 4, 2025

Economic Reports

Feb 4, 2025

Economic Reports

Feb 3, 2025

Economic Reports

Feb 3, 2025

Morning Briefs

Feb 3, 2025

Technical Stock Analysis

Feb 3, 2025

Technical Stock Analysis

Jan 31, 2025

Morning Briefs

Jan 31, 2025

Economic Reports

Jan 30, 2025

Morning Briefs

Jan 30, 2025

Technical Stock Analysis

Jan 30, 2025

Company Reports

Jan 24, 2025

tren positif rumah sakit

Company Reports

Jan 24, 2025

Company Reports

Jan 24, 2025

sektor media

Company Reports

Jan 24, 2025

penurunan penjualan semen

Company Reports

Jan 24, 2025

Company Reports

Jan 24, 2025

Company Reports

Jan 24, 2025

Company Reports

Jan 24, 2025

Morning Briefs

Jan 24, 2025

Economic Reports

Jan 23, 2025

Morning Briefs

Jan 23, 2025

Economic Reports

Jan 22, 2025

Morning Briefs

Jan 22, 2025

Economic Reports

Jan 21, 2025

Company Reports

Jan 21, 2025

Economic Reports

Jan 20, 2025

Morning Briefs

Jan 20, 2025

Technical Stock Analysis

Jan 20, 2025

Technical Stock Analysis

Jan 17, 2025