Enhancing Kota Jababeka's Value Proposition
KIJA NAV - As per 31 December 2020
Land bank
Cikarang
Inventory
Size (ha)
160
ASP (Rp million)
NAV (Rp bn)
4.00
6,402
Land for Development*
1,080
0.55
5,942
Kendal
Inventory
1.50
Land for Development*
560
0.35
1,960
Tanjung Lesung
Inventory
22
1.00
223
Morotai
Land for Development*
Inventory
1,473
0.25
3,683
465
0.20
931
Land for Development
1,328
0.02
265
Subtotal land bank
Infrastructure & Others (DCF)
Add (cash, advances, investments in associates, deposits, etc)
Deduct (loans, customer advances, etc)
Total NAV
Number of shares (billion):
NAV per share
Share Price (as at Dec 2020)
Discount to NAV
* Replacement value
19,407
2,676
2,691
(5,407)
19,367
20.53
943
214
77%
Disclaimer:
The purpose of this section is to provide shareholders, bondholders, analysts, brokers/dealers, potential investors and other capital market participants with a general overview
of the Company's internal net asset value (NAV) calculation. The information is provided for quick reference only. The information provided is not an offer to sell securities or
the solicitation of an offer to buy securities. The information has been compiled from sources believed to be reliable. The information contained in this section is subject to
change without notice, its accuracy is not guaranteed and it may not contain all material information concerning the Company. The Company makes no representation
regarding, or assumes any responsibility or liability for, the accuracy or completeness of, or any errors in or omissions from, any information contained herein.
33View entire presentation