Keterangan PT. Lippo Cikarang, Tbk. PT.

Plaza Indonesia Realty, Tbk

Penjualan 1,544,898,127,282 1,659,204,584,000
NOPAT 539,794,979,877 207,171,656,000
NOA 3,781,024,218,814 2,248,351,576,000
Margin NOPAT 35% 12%
Perputaran NOA 0.409 0.738
RNOA 14% 9%

Ket:
Penjualan 1,544,898,127,282 1,659,204,584
Laba tahun berjalan setelah pajak 539,794,979,877 725,619,401
Aset Operasi 5,024,408,111,349 4,470,034,214,000
Kewajiban Operasi 1,243,383,892,535 2,221,682,638,000

Aset Operasi= Aset Total - aset keuangan

Kewajiban Operasi= kewajiban total - utang yang dikenakan bunga
PT. Agung Podomoro Land, Tbk. PT. Ciputra Development, Tbk. PT. Pakuwon Jati Tbk.
1,183,994,776,000 Rp 5,064,470,000,000 4,841,104,813
166,407,346,000 Rp 861,760,000,000 4,418,372,097
22,715,853,999,000 Rp 6,257,180,000,000 1,508,590,640
14% 17% 91%
0.052 0.81 3
1% 14% 293%

1,183,994,776 Rp 5,064,470,000 4,841,104,813

116,407,346 Rp 861,760,000 4,418,372,097
25,541,583,345,000 Rp 14,774,320,000,000
2,825,729,346,000 Rp 8,517,140,000,000
PT. Alam Sutera Realty, Tbk. PT Gading Development, Tbk. PT. Bekasi Asri Pemula, Tbk.
2,715,688,780,000 53,677,931,667.00 34,022,502,954
520,649,362,000 1,110,491,027.00 21,716,592,108.71
8,377,115,315,000 1,299,411,608,822 118,395,370,499
19% 2% 64%
0.324 0.041 0.287
6% 0.085% 18%

2,715,688,780 53,677,931,667.00 34,022,502,954.00

520,649,362 1,110,491,027.00 1,818,062,130.00
20,186,130,682,000 1,344,868,368,117.00 179,260,878,116.00
11,809,015,367,000 45,456,759,295.00 60,865,507,617.00