Q4 2025
MDLNPT Modernland Realty Tbk
Laba Rugi
Neraca
Margin Profitabilitas
Return on Assets & Equity
Leverage
Income Statement Flow
Q3 2025
Loading chart...
Dupont Ratio
| Dupont Ratio | Q3 2025 | Q4 2024 | Q4 2023 | Q4 2022 | Q4 2021 | Q4 2020 | Q4 2019 | Q4 2018 | Q4 2017 | Q4 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross Profit Margin | 49.8% | 44.7% | 46.7% | 51.2% | 67.3% | 49.4% | 61.0% | 51.1% | 60.6% | 65.0% |
| Operating Profit Margin | 29.8% | -34.6% | 17.1% | 27.1% | 22.8% | -165.8% | 42.1% | 24.0% | 38.2% | 42.5% |
| Net Profit Margin | -8.0% | -67.9% | -9.1% | 1.8% | -2.1% | -241.1% | 17.3% | 1.2% | 19.2% | 20.3% |
| Other Burdens | -26.7% | 196.0% | -53.2% | 6.8% | -9.2% | 145.4% | 41.0% | 5.0% | 50.4% | 47.9% |
| Total Asset Turnover | 0.08x | 0.08x | 0.08x | 0.08x | 0.14x | 0.05x | 0.15x | 0.14x | 0.22x | 0.17x |
| Equity Multiplier | 3.40x | 3.93x | 3.33x | 3.20x | 3.47x | 3.52x | 2.22x | 2.23x | 2.06x | 2.20x |
| Return on Asset | 2.3% | -2.6% | 1.4% | 2.2% | 3.2% | -8.2% | 6.2% | 3.3% | 8.4% | 7.2% |
| Return on Equity | 7.7% | -10.2% | 4.8% | 7.0% | 11.0% | -28.7% | 13.8% | 7.5% | 17.2% | 15.9% |
| Debt to Equity | 1.55x | 1.98x | 1.55x | 1.46x | 1.58x | 1.37x | 0.79x | 0.85x | 0.69x | 0.68x |
Ratio
| Ratio | Q3 2025 | Q4 2024 | Q4 2023 | Q4 2022 | Q4 2021 | Q4 2020 | Q4 2019 | Q4 2018 | Q4 2017 | Q4 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Ratio | 1.9% | 3.4% | 5.6% | 4.3% | 32.1% | 2.3% | 27.6% | 36.1% | 45.3% | 13.7% |
| Liquidity Ratio | 78.3% | 48.8% | 88.0% | 80.4% | 97.9% | 25.7% | 192.7% | 219.5% | 133.0% | 134.4% |
| Interest Coverage | 82.0% | -106.0% | 64.0% | 107.0% | 88.0% | -220.0% | 188.0% | 115.0% | 209.0% | 194.0% |
| Operating Cash Flow to Investing Cash Flow | 2089.8% | -12.4% | 57.5% | 1189.4% | -9.0% | -84.3% | 77.4% | -296.8% | 861.3% | 88.7% |
| Quality of Earnings | 343.6% | 0.7% | -80.3% | -2653.2% | -205.9% | 7.2% | 85.5% | -2695.4% | 111.5% | 136.5% |
| Cash received to Sales | 94.8% | 99.7% | 96.8% | 62.2% | 52.6% | 160.2% | 99.9% | 76.9% | 111.5% | 115.6% |
Financial
Format: Triliun (T)
| Rupiah | Q3 2025 | Q4 2024 | Q4 2023 | Q4 2022 | Q4 2021 | Q4 2020 | Q4 2019 | Q4 2018 | Q4 2017 | Q4 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Pendapatan | 1,01 | 1,02 | 1,15 | 1,1 | 2,01 | 0,73 | 2,37 | 2,12 | 3,2 | 2,47 |
| Laba Kotor | 0,5 | 0,45 | 0,54 | 0,56 | 1,35 | 0,36 | 1,45 | 1,09 | 1,94 | 1,6 |
| Laba Usaha | 0,3 | -0,35 | 0,2 | 0,3 | 0,46 | -1,21 | 1 | 0,51 | 1,22 | 1,05 |
| Laba Bersih | -0,08 | -0,69 | -0,1 | 0,02 | -0,04 | -1,76 | 0,41 | 0,03 | 0,61 | 0,5 |
| Aset | 13,35 | 13,56 | 13,69 | 13,53 | 14,54 | 14,85 | 16,13 | 15,23 | 14,6 | 14,54 |
| Ekuitas | 3,93 | 3,45 | 4,12 | 4,23 | 4,18 | 4,22 | 7,25 | 6,83 | 7,08 | 6,6 |
| Liabilitas | 9,42 | 10,11 | 9,57 | 9,3 | 10,36 | 10,63 | 8,88 | 8,4 | 7,52 | 7,94 |
| Operating Cash Flow | -0,28 | -0,01 | 0,08 | -0,54 | 0,09 | -0,13 | 0,35 | -0,68 | 0,69 | 0,68 |
| Investing Cash Flow | 0,01 | -0,04 | -0,15 | 0,04 | 0,96 | -0,15 | -0,45 | -0,23 | -0,08 | -0,77 |
| Financing Cash Flow | 0,21 | 0,05 | 0,12 | -0,49 | -0,15 | -0,04 | 0,11 | 0,38 | 0,07 | -0,04 |
Financial Growth
| Growth % | Q3 2025 | Q4 2024 | Q4 2023 | Q4 2022 | Q4 2021 | Q4 2020 | Q4 2019 | Q4 2018 | Q4 2017 | Q4 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Pendapatan | -0.9% | -11.7% | 4.9% | -45.3% | 174.6% | -69.2% | 11.7% | -33.5% | 29.6% | 0.0% |
| Laba Kotor | 10.5% | -15.5% | -4.5% | -58.4% | 274.5% | -75.1% | 33.4% | -44.0% | 21.0% | 0.0% |
| Laba Usaha | -185.4% | -278.7% | -33.7% | -35.1% | -137.8% | -221.5% | 96.3% | -58.3% | 16.6% | 0.0% |
| Laba Bersih | -88.4% | 559.0% | -619.8% | -148.0% | -97.6% | -530.6% | 1521.2% | -95.9% | 22.6% | 0.0% |
| Aset | -1.5% | -0.9% | 1.2% | -7.0% | -2.1% | -7.9% | 5.9% | 4.3% | 0.4% | 0.0% |
| Ekuitas | 13.9% | -16.1% | -2.6% | 1.0% | -0.9% | -41.8% | 6.2% | -3.5% | 7.3% | 0.0% |
| Liabilitas | -6.8% | 5.6% | 2.9% | -10.2% | -2.6% | 19.8% | 5.7% | 11.6% | -5.3% | 0.0% |
| Operating Cash Flow | 5414.1% | -105.9% | -115.7% | -718.9% | -168.0% | -136.3% | -151.4% | -199.4% | 0.1% | 0.0% |
| Investing Cash Flow | -132.8% | -72.5% | -425.3% | -95.3% | -734.8% | -66.7% | 97.2% | 188.4% | -89.7% | 0.0% |
| Financing Cash Flow | 316.1% | -55.9% | -123.7% | 235.8% | 276.3% | -135.8% | -71.1% | 448.7% | -283.0% | 0.0% |