PT Modernland Realty Tbk (ISX:MDLN) ROIC %: -0.71% (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ISX:MDLN PT Modernland Realty Tbk ISX:MDLN
55 GF Score
Price Rp50.00
GF Value Rp47.55
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is PT Modernland Realty Tbk ROIC %?

PT Modernland Realty Tbk ISX:MDLN 55 ROIC % is -0.71% as of Mar. 2026. GuruFocus rates ISX:MDLN with a GF Score™ of 55/100 and a GF Value™ of Rp47.55 (Fairly Valued). The stock has 6 warning signs investors should review.

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. PT Modernland Realty Tbk's annualized return on invested capital (ROIC %) for the quarter that ended in Mar. 2026 was -0.71%.

As of today (2026-07-17), PT Modernland Realty Tbk's WACC % is 8.28%. PT Modernland Realty Tbk's ROIC % is -0.34% (calculated using TTM income statement data). PT Modernland Realty Tbk earns returns that do not match up to its cost of capital. It will destroy value as it grows.


PT Modernland Realty Tbk  (ISX:MDLN) ROIC % Explanation

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. The reason book values of debt and equity are used is because the book values are the capital the company received when issuing the debt or receiving the equity investments.

There are four key components to this definition. The first is the use of operating income or EBIT rather than net income in the numerator. The second is the tax adjustment to this operating income or EBIT, computed as a hypothetical tax based on an effective or marginal tax rate. The third is the use of book values for invested capital, rather than market values. The final is the timing difference; the capital invested is from the end of the prior year whereas the operating income or EBIT is the current year's number.

Why is ROIC % important?

Because it costs money to raise capital. A firm that generates higher returns on investment than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.

As of today, PT Modernland Realty Tbk's WACC % is 8.28%. PT Modernland Realty Tbk's ROIC % is -0.34% (calculated using TTM income statement data). PT Modernland Realty Tbk earns returns that do not match up to its cost of capital. It will destroy value as it grows.


Be Aware

Like ROE % and ROA %, ROIC % is calculated with only 12 months of data. Fluctuations in the company's earnings or business cycles can affect the ratio drastically. It is important to look at the ratio from a long term perspective.


PT Modernland Realty Tbk ROIC % Related Terms


PT Modernland Realty Tbk ROIC % Historical Data

* Premium members only.

The historical data trend for PT Modernland Realty Tbk's ROIC % can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

PT Modernland Realty Tbk ROIC % Chart

PT Modernland Realty Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.31 4.59 0.56 -0.27 0.55

PT Modernland Realty Tbk Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
ROIC % Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 2.87 1.33 -1.29 -0.74 -0.71

PT Modernland Realty Tbk ROIC % Competitor Comparison

For the Real Estate - Development subindustry, PT Modernland Realty Tbk's ROIC %, along with its competitors' market caps and ROIC % data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PT Modernland Realty Tbk ROIC % vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Modernland Realty Tbk's ROIC % distribution charts can be found below:

* The bar in red indicates where PT Modernland Realty Tbk's ROIC % falls into.


ISX:MDLN
55GF Score
PT Modernland Realty Tbk ISX:MDLN
ROIC % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Modernland Realty Tbk ROIC % Calculation

PT Modernland Realty Tbk's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Dec. 2025 is calculated as:

ROIC % (A: Dec. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Dec. 2024 ) + Invested Capital (A: Dec. 2025 ))/ count )
=85477.636 * ( 1 - 5.13% )/( (16017829.331 + 13497356.516)/ 2 )
=81092.6332732/14757592.9235
=0.55 %

where

Invested Capital(A: Dec. 2024 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=13561474.323 - 441619.941 - ( 190522.197 - max(0, 5650365.421 - 2752390.472+190522.197))
=16017829.331

Invested Capital(A: Dec. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=13451083.432 - 491715.231 - ( 164189.251 - max(0, 3457230.201 - 2919241.886+164189.251))
=13497356.516

PT Modernland Realty Tbk's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Mar. 2026 is calculated as:

ROIC % (Q: Mar. 2026 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Dec. 2025 ) + Invested Capital (Q: Mar. 2026 ))/ count )
=-99368.428 * ( 1 - 0% )/( (13497356.516 + 14573422.831)/ 2 )
=-99368.428/14035389.6735
=-0.71 %

where

Invested Capital(Q: Dec. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=13451083.432 - 491715.231 - ( 164189.251 - max(0, 3457230.201 - 2919241.886+164189.251))
=13497356.516

Invested Capital(Q: Mar. 2026 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=13387797.52 - 601706.179 - ( 188955.08 - max(0, 4583579.562 - 2796248.072+188955.08))
=14573422.831

Note: The Operating Income data used here is four times the quarterly (Mar. 2026) data. The tax rate is limited to between 0% and 100%.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about ROIC % →
What does a ROIC % of -0.71% mean?
PT Modernland Realty Tbk (ISX:MDLN) has a ROIC % of -0.71% as of Mar. 2026. Return on invested capital is the ratio of current-period net income to average two-period invested capital. View historical data on PT Modernland Realty Tbk and its competitors.
Is PT Modernland Realty Tbk's ROIC % too high?
PT Modernland Realty Tbk's current ROIC % is -0.71%. Overall, PT Modernland Realty Tbk has a GF Score™ of 55/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Modernland Realty Tbk's ROIC % compare to competitors?
PT Modernland Realty Tbk's ROIC % of -0.71% can be compared against companies in the Real Estate industry. The industry median ROIC % is 2.17. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good ROIC % for a Real Estate company?
The median ROIC % among Real Estate companies is 2.17, based on 1,755 companies in the industry. Companies in the top quartile (top 25%) have a ROIC % significantly above this median, while those in the bottom quartile fall well below. However, ROIC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high ROIC % mean?
A high ROIC % can signal that a stock is expensive relative to its fundamentals. Return on invested capital is the ratio of current-period net income to average two-period invested capital. View historical data on PT Modernland Realty Tbk and its competitors. For the Real Estate industry, the median ROIC % is 2.17 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Modernland Realty Tbk's current ROIC % is -0.71%. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Modernland Realty Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Modernland Realty Tbk (ISX:MDLN) is currently considered Fairly Valued. The stock's GF Value™ is Rp47.55, compared to a current price of Rp50.00 — trading 5.2% above its estimated fair value. The current ROIC % is -0.71%. PT Modernland Realty Tbk's overall GF Score™ is 55/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is ROIC % calculated?
ROIC % is calculated from a company's financial statements. For PT Modernland Realty Tbk (ISX:MDLN), the current ROIC % is -0.71% as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is PT Modernland Realty Tbk (ISX:MDLN) Overvalued in 2026?

Based on GuruFocus' analysis, PT Modernland Realty Tbk stock appears to be overvalued. The current stock price of Rp50.00 is trading 5.2% above its estimated GF Value™ of Rp47.55. GuruFocus considers PT Modernland Realty Tbk to be Fairly Valued.

Key valuation signals for ISX:MDLN:

  • ROIC %: -0.71%
  • GF Value™: Rp47.55 vs. price of Rp50.00 (5.2% above fair value)
  • GF Score™: 55/100 with 6 warning signs

No single metric tells the full story. See the ISX:MDLN stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


PT Modernland Realty Tbk Business Description

Address Jalan Gajah Mada No. 188, RT.3/RW.5, Commercial Area, Lantai 5, Green Central City, Glodok, Kec. Taman, Kota Jakarta Barat, Daerah Khusus Ibukota Jakarta, Jakarta, IDN, 11120
PT Modernland Realty Tbk is an Indonesian company engaged in property development with a portfolio spanning residential, industrial, and hospitality sectors. Its business activities also include the leasing of furnished and unfurnished properties, the development of supporting facilities and infrastructure, such as golf courses and recreational facilities, and building and infrastructure construction services. In addition, the company engages in trading, distribution, and agency activities supporting its property business and asset management services. The company's operating segments based on project location are as follows: Tangerang, Bekasi, Cakung, Serang, and Gajah Mada. The majority of its revenue is derived from the Cakung region.
55GF Score

Get the complete analysis for ISX:MDLN

ROIC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp50.00
Price
Rp47.55
GF Value