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 | 0.6x - 0.7x | 0.7x |
| Historical Pb Multiple | 0.5x - 1.3x | 0.7x |
| Fair Value | Rp7,394 - Rp8,173 | Rp7,784 |
| Upside | 32.0% - 45.9% | 39.0% |
| Benchmarks | - | Full Ticker |
| Indofood Agri Resources Ltd. | - | SGX:5JS |
| PT Sumber Tani Agung Resources Tbk | - | IDX:STAA |
| PT Diamond Food Indonesia Tbk | - | IDX:DMND |
| PT Ultrajaya Milk Industry & Trading Company Tbk | - | IDX:ULTJ |
| PT Sawit Sumbermas Sarana Tbk. | - | IDX:SSMS |
| PT Astra Agro Lestari Tbk | - | IDX:AALI |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 5JS | STAA | DMND | ULTJ | SSMS | AALI | |||
| SGX:5JS | IDX:STAA | IDX:DMND | IDX:ULTJ | IDX:SSMS | IDX:AALI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 53.5% | -0.3% | 1.9% | 42.8% | 40.3% | ||
| 3Y CAGR | 13.8% | 6.0% | 15.8% | -3.7% | -3.9% | -16.5% | ||
| Latest Twelve Months | 82.1% | 88.0% | -7.6% | -2.8% | 60.0% | 8.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.3% | 18.9% | 4.2% | 15.9% | 14.5% | 6.1% | ||
| Prior Fiscal Year | 3.8% | 12.9% | 4.5% | 14.1% | 16.3% | 5.1% | ||
| Latest Fiscal Year | 7.0% | 19.9% | 3.4% | 12.8% | 4.8% | 5.3% | ||
| Latest Twelve Months | 7.0% | 19.9% | 3.2% | 12.8% | 5.7% | 5.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.1% | 25.1% | 6.6% | 20.2% | 21.0% | 6.2% | ||
| Prior Fiscal Year | 4.6% | 15.6% | 7.3% | 19.0% | 27.3% | 4.8% | ||
| Latest Twelve Months | 8.0% | 25.8% | 5.2% | 16.3% | 37.4% | 5.1% | ||
| Next Fiscal Year | 6.4% | 20.3% | 6.4% | 16.0% | 34.1% | 4.4% | ||
| Two Fiscal Years Forward | 6.0% | 19.6% | 6.2% | 17.5% | 35.3% | 5.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 1.5x | 0.8x | 1.7x | 1.5x | 0.5x | ||
| Price / LTM EPS | 4.9x | 7.4x | 24.4x | 13.5x | 18.7x | 9.4x | ||
| Price / Book | 0.4x | 1.7x | 1.2x | 2.1x | 5.8x | 0.5x | ||
| Price / Fwd Book | 0.4x | 1.5x | 1.2x | 1.9x | 4.1x | 0.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 1.7x | 5.8x | |||||
| Historical P/B Ratio | 0.5x | 0.7x | 1.3x | |||||
| Selected P/B Multiple | 0.6x | 0.7x | 0.7x | |||||
| (x) Book Value | 22,641,918 | 22,641,918 | 22,641,918 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 5JS | STAA | DMND | ULTJ | SSMS | AALI | |
| Value of Common Equity | 5,510,371 | 9,485,934 | 7,432,662 | 15,389,299 | 15,287,625 | 10,778,255 | |
| (/) Shares Outstanding | 1,395.9 | 10,903.4 | 9,468.4 | 10,398.2 | 9,525.0 | 1,924.7 | |
| Implied Stock Price | 3,947.53 | 870.00 | 785.00 | 1,480.00 | 1,605.00 | 5,600.00 | |
| FX Conversion Rate to Trading Currency | 12,336.02 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.32 | 870.00 | 785.00 | 1,480.00 | 1,605.00 | 5,600.00 | |
| Trading Currency | SGD | IDR | IDR | IDR | IDR | IDR | |
| FX Rate to Reporting Currency | 12,336.02 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |