Metrics
The numbers behind PT Bangun Kosambi Sukses Tbk: as-reported financial statements and company metrics for FY2021–FY2025, traced to the source filings, opened with the share-price history those statements have to justify. Every linked figure opens the exact page of the filing it was printed on, with the statement row highlighted. Amounts in Rp billion unless noted.
Reading notes: All figures are in Rp billion, converted from the thousands of Rupiah printed in the filings; per-share amounts are in full Rupiah exactly as printed. Citation filings: FY2025 and FY2024 from the audited statements for the years ended 31 December 2025 and 2024; FY2023 income statement and cash flow from the audited statements for 2024 and 2023; FY2022 and FY2021 income statement and cash flow from the audited statements for 2022 and 2021. Balance sheet basis: FY2023, FY2024 and FY2025 are the three columns (1 January 2024, 31 December 2024 restated, 31 December 2025) printed in the FY2025 audited statements; FY2022 and FY2021 are the restated 31 December 2022 and 1 January 2022 columns printed in the FY2023 audited statements, which split customer advances between current and non-current on the same basis as later years. FY2024 comparatives were restated under the pooling-of-interests method for the January 2025 acquisition of PT Industri Pameran Nusantara (Note 25); the restated columns are used so FY2024 is comparable with FY2025.
Share Price — Available History Since January 2026
The stock closed at Rp3,760 on Jul 23, 2026 — down 48% over the window shown, trading between Rp3,140 and Rp7,325. At that close the stock trades at 16× FY2025 diluted EPS as reported below.
Source: market price feed, daily closes, Jan 2026–Jul 2026 — the feed marks this available history as partial. Price return only, excludes dividends.
FY2025 at a Glance
Revenue (Rp billion)
Net income (Rp billion)
Diluted EPS
Source: FY2025 consolidated statements [1] [2] [3] [4]. Click any linked figure to open the filing page with the row highlighted.
Net Revenues by Type
| Net Revenues by Type | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Sales of lands and buildings | 124.6 | 567.6 | 1,944.1 | 2,241.8 | 2,420.6 |
| Rental | 0.000 | 0.139 | 0.354 | 1.008 | 35.467 |
| Others | 0.521 | 6.333 | 9.056 | 6.177 | 47.589 |
| Net revenues | 125.2 | 574.1 | 1,953.5 | 2,249.0 | 2,503.6 |
| Net revenues growth, derived | — | +358.7% | +240.3% | +15.1% | +11.3% |
Source: Net revenues note to the audited consolidated financial statements (Note 17 in FY2025, Note 23 in FY2024, Note 15 in FY2023 and FY2022); totals from the consolidated statements of profit or loss [5] [2] [6] [4]. Click any linked figure to open the filing page with the row highlighted.
Business Segments
| Business Segments | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Real estate - net revenues | — | — | — | 2,249.0 | 2,464.2 |
| Convention and exhibition - net revenues | — | — | — | 0.000 | 39.393 |
| Net revenues - consolidated | — | — | — | 2,249.0 | 2,503.6 |
| Real estate - gross profit | — | — | — | 1,224.5 | 1,660.6 |
| Convention and exhibition - gross profit | — | — | — | 0.000 | (6.963) |
| Gross profit - consolidated | — | — | — | 1,272.4 | 1,653.6 |
Source: Note 22 Operating Segment, FY2025 audited consolidated financial statements; the Group reported a single real estate segment before FY2025 [7] [2]. Click any linked figure to open the filing page with the row highlighted.
Income Statement
Source: Consolidated Statements of Profit or Loss and Other Comprehensive Income [1] [2] [3] [4]. Click any linked figure to open the filing page with the row highlighted.
Columns marked E are consensus analyst estimates from analyst consensus, shown alongside reported results for direct comparison; they are not company guidance.
Estimate source: analyst consensus (claude_web), as of 2026-07-25. Forecasts carry no filing page links.
Balance Sheet
Source: Consolidated Statements of Financial Position [8] [9] [10] [11]. Click any linked figure to open the filing page with the row highlighted.
Cash Flow
Source: Consolidated Statements of Cash Flows [12] [13] [14] [15]. Click any linked figure to open the filing page with the row highlighted.
Long-Term Record
| Fiscal year | Net revenues | Gross profit | Profit for the year | Earnings per share - basic and diluted (full Rupiah) | Net cash flows generated from operating activities | Total equity |
|---|---|---|---|---|---|---|
| FY2021 | 125.2 | 61.8 | 75.4 | — | (82.0) | 432.2 |
| FY2022 | 574.1 | 397.5 | 296.0 | — | 602.0 | 7,282.6 |
| FY2023 | 1,953.5 | 986.9 | 804.5 | 113.40 | 966.8 | 7,688.7 |
| FY2024 | 2,249.0 | 1,272.4 | 1,095.6 | 181.25 | 1,730.3 | 8,322.8 |
| FY2025 | 2,503.6 | 1,653.6 | 1,467.3 | 241.45 | 719.4 | 11,982.4 |
Source: consolidated statements across filings; older years from the standardized feed [13] [1] [2] [8]. Click any linked figure to open the filing page with the row highlighted.
Operating KPIs
| KPI | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Marketing sales - Residential | — | — | 402.8 | 317.9 | 3.7 |
| Marketing sales - Commercial products | — | — | 1,001.8 | 307.7 | 83.0 |
| Marketing sales - Commercial land lots | — | — | 835.3 | 1,488.9 | 343.5 |
| Total land reserves (hectares) | — | — | 737 | 698 | 702 |
| Total products/projects | — | — | 14 | 13 | 16 |
Source: company-reported operating metrics [16]. Click any linked figure to open the filing page with the row highlighted.
Analyst Consensus
Mean target
Street ratings: Strong Buy on minimal coverage: 1 Buy / 0 Hold / 0 Sell from 1 analyst (Investing.com, trailing 3 months). Mean = high = low = IDR 13,700, implying +278% upside vs the IDR 3,620 close on 2026-07-24 — the target is evidently stale relative to the stock's decline (52-week range 3,010-9,775). Simply Wall St explicitly states there is insufficient analyst coverage to forecast growth for CBDK; StockAnalysis shows no price target or consensus; TradingView returns null for all price-target and recommendation fields; MarketBeat, TipRanks and Zacks do not cover this Indonesian listing. Separate local broker calls not reflected in the aggregator consensus: Bahana Sekuritas Buy, TP IDR 13,100; Sucor Sekuritas Buy, TP IDR 11,000-12,000; Kiwoom Sekuritas trading buy, near-term TP IDR 3,500.
Estimate source: analyst consensus (claude_web), as of 2026-07-25. Forecasts carry no filing page links.
Traceability
328 of 335 figures on this page (98%) link to the filing page where they are printed — click a linked figure to open the source PDF at that page with the row highlighted. Unlinked figures come from standardized data feeds or pre-filing years.
All figures are in Rp billion, converted from the thousands of Rupiah printed in the filings; per-share amounts are in full Rupiah exactly as printed.
Citation filings: FY2025 and FY2024 from the audited statements for the years ended 31 December 2025 and 2024; FY2023 income statement and cash flow from the audited statements for 2024 and 2023; FY2022 and FY2021 income statement and cash flow from the audited statements for 2022 and 2021.
Balance sheet basis: FY2023, FY2024 and FY2025 are the three columns (1 January 2024, 31 December 2024 restated, 31 December 2025) printed in the FY2025 audited statements; FY2022 and FY2021 are the restated 31 December 2022 and 1 January 2022 columns printed in the FY2023 audited statements, which split customer advances between current and non-current on the same basis as later years.
FY2024 comparatives were restated under the pooling-of-interests method for the January 2025 acquisition of PT Industri Pameran Nusantara (Note 25); the restated columns are used so FY2024 is comparable with FY2025.
The Group reported a single real estate segment through FY2024; convention and exhibition became a reported segment in FY2025 with the NICE venue, so the segment table carries FY2024 and FY2025 only.
Earnings per share is not shown for FY2021 and FY2022: those statements were issued on a pre-IPO base of 204,082 shares and are not comparable with the 5,102,050,000 and 5,668,944,500 share bases of later years. FY2023 EPS of 113.40 is the comparative printed in the FY2024 statements on the 5,102,050,000 share basis.
No comparable history exists before FY2021: the standalone FY2021 audited report covers a much smaller consolidation perimeter than the restated FY2021 columns used here, so FY2020 is omitted rather than shown on an incompatible basis.
Figures shown without a link are printed as a dash (nil) in the source statement, or are lines the filing did not present in that year.
Quarterly cells for Q2-Q4 FY25 are derived by differencing the printed cumulative six-month, nine-month and full-year columns; each such citation carries the printed year-to-date anchor it was derived from. Q1 FY25 and Q1 FY26 are printed three-month columns.
Q1 FY25 investing and financing cash flow are cited to the Q1 FY2025 filing as printed; the Q1 FY2026 filing restates the same period with a Rp 99,000 thousand reclassification of the acquisition of a subsidiary between those two subtotals.
data/financials/income.json is absent for this run (no provider returned an income statement), so every income-statement figure is taken from the filings. Balance sheet and cash flow figures agree with data/financials/*.json.
7 figure(s) differed between the data feed and the filing; the filing value is shown (see the run's metrics/metrics_tab.json for the audit trail).