看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.2x - 0.2x | 0.2x |
| Historical Pb Multiple | 0.2x - 0.2x | 0.2x |
| Fair Value | €0.0027 - €0.0030 | €0.0029 |
| Upside | 9.2% - 20.7% | 14.9% |
| Benchmarks | - | Full Ticker |
| PT Minna Padi Investama Sekuritas Tbk | - | IDX:PADI |
| PT Himalaya Energi Perkasa Tbk | - | IDX:HADE |
| PT Panca Global Kapital Tbk | - | IDX:PEGE |
| PT Reliance Sekuritas Indonesia Tbk | - | IDX:RELI |
| PT Panin Sekuritas Tbk | - | IDX:PANS |
| PT Lenox Pasifik Investama Tbk | - | DB:LPS1 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| PADI | HADE | PEGE | RELI | PANS | LPS1 | |||
| IDX:PADI | IDX:HADE | IDX:PEGE | IDX:RELI | IDX:PANS | DB:LPS1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | -2.3% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | 0.2% | -9.3% | NM- | ||
| Latest Twelve Months | 151.6% | -1075.3% | 128.4% | -54.7% | 9.2% | 207.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -493.5% | -98.7% | 30.0% | 50.4% | 35.0% | 28688.1% | ||
| Prior Fiscal Year | -257.9% | -11.1% | 105.5% | 52.5% | 33.3% | 78.8% | ||
| Latest Fiscal Year | -1771.3% | -11.7% | 142.6% | 39.0% | 31.2% | -118.6% | ||
| Latest Twelve Months | 57.4% | -75.9% | 72.7% | 37.0% | 28.1% | 162.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -16.7% | -16.1% | -20.0% | 5.3% | 11.7% | -3.2% | ||
| Prior Fiscal Year | -13.6% | -5.5% | -29.4% | 5.9% | 8.4% | 2.3% | ||
| Latest Twelve Months | 13.8% | -50.4% | 13.4% | 2.9% | 7.0% | 3.5% | ||
| Next Fiscal Year | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | ||
| Two Fiscal Years Forward | -9.3% | -6.4% | 0.0% | 4.2% | 8.2% | -4.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 16.7x | 4.7x | 9.9x | 23.6x | 2.8x | 7.2x | ||
| Price / LTM EPS | 29.2x | -6.3x | 13.6x | 63.8x | 10.0x | 4.5x | ||
| Price / Book | 3.7x | 4.2x | 1.7x | 1.9x | 0.7x | 0.2x | ||
| Price / Fwd Book | 3.8x | 2.6x | 1.8x | 2.2x | 0.7x | 0.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 1.9x | 4.2x | |||||
| Historical P/B Ratio | 0.2x | 0.2x | 0.2x | |||||
| Selected P/B Multiple | 0.2x | 0.2x | 0.2x | |||||
| (x) Book Value | 942,291 | 942,291 | 942,291 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PADI | HADE | PEGE | RELI | PANS | LPS1 | |
| Value of Common Equity | 587,977 | 19,080 | 328,676 | 1,188,000 | 999,557 | 156,720 | |
| (/) Shares Outstanding | 11,307.2 | 2,120.0 | 2,833.4 | 1,800.0 | 711.4 | 3,294.0 | |
| Implied Stock Price | 52.00 | 9.00 | 116.00 | 660.00 | 1,405.00 | 47.58 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 19,031.17 | |
| Implied Stock Price (Trading Cur) | 52.00 | 9.00 | 116.00 | 660.00 | 1,405.00 | 0.00 | |
| Trading Currency | IDR | IDR | IDR | IDR | IDR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 19,031.17 | |