Investor Presentaiton slide image

Investor Presentaiton

Net asset value breakdown URBAN DEVELOPMENT: Lippo Village 1A) 1A) Lippo Cikarang1 Tanjung Bunga 1c) San Diego Hills 1A) Micro Suburbs 1C) Ownership (%) Land Area (ha) COLIPPO Assets Value ($m) PT LIPPO KARAWACI TOK 100% 424 2,399 81% 455 1,035 62.7% 192 118 100% 91 189 100% 20 25 3,765 SUB TOTAL LARGE SCALE INTEGRATED DEVELOPMENT: City of Tomorrow (retail, apart, inv & hotel) 1C) 85% Kemang Village 1C) 100% St Moritz 1B) 100% 532 44 13 159 21 563 6 New Projects 1A) 202 Others (land, retail space inv & other devt) 1C) 100% 182 SUB TOTAL 1,150 RETAIL MALLS: Retail Space Inventory 100% 53 53 SUB TOTAL²) HOTELS: Hotels SUB TOTAL2) Hospitals³) First REIT³) LMIRT³) 100% 121 121 51.05 4.04 415 24 31.57 ESTIMATED TOTAL ASSET VALUE 156 5,683 Add: Less: Cash Debt³) 3) 337 881 Less: Advances from Customers³) 143 ESTIMATED NAV 4,996 1A) Appraised value as of 31 Dec 2018 by FAST 1B) FAST appraised all non Puri Mall assets at St. Moritz and Lippo Mall Puri appraised value as of 31 Dec 2018 by local partner of CBRE 1C) Appraised value as of 31 Dec 2016 by local partner of CB Richard Ellis & local partner of Baker Tilly International 2) Business Value as of 31 Dec 2016: Malls: 12.66% WACC; Hotels: 11.96% WACC 3) All values as of 31 Dec 2019 and in US$ using the exchange rate as at 31 Dec 2019 US$1 = Rp 13,901 18
View entire presentation