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 | 0.5x - 0.5x | 0.5x |
| Historical Pb Multiple | 0.4x - 0.6x | 0.6x |
| Fair Value | Rp4,915 - Rp5,433 | Rp5,174 |
| Upside | 36.5% - 50.9% | 43.7% |
| Benchmarks | - | Full Ticker |
| PT Mulia Industrindo Tbk | - | IDX:MLIA |
| PT Surya Toto Indonesia Tbk | - | IDX:TOTO |
| PT. Multi Makmur Lemindo | - | IDX:PIPA |
| PT Arwana Citramulia Tbk | - | IDX:ARNA |
| PT Keramika Indonesia Assosiasi Tbk | - | IDX:KIAS |
| PT Asahimas Flat Glass Tbk | - | IDX:AMFG |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| MLIA | TOTO | PIPA | ARNA | KIAS | AMFG | |||
| IDX:MLIA | IDX:TOTO | IDX:PIPA | IDX:ARNA | IDX:KIAS | IDX:AMFG | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 19.7% | 17.5% | NM- | 14.6% | NM- | NM- | ||
| 3Y CAGR | -21.9% | 26.1% | -44.3% | -3.3% | NM- | -9.2% | ||
| Latest Twelve Months | -56.1% | 29.8% | -37.8% | 5.3% | -22.7% | -40.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.4% | 8.7% | 1.9% | 17.9% | -10.0% | 4.0% | ||
| Prior Fiscal Year | 11.7% | 11.4% | 1.6% | 18.2% | -6.4% | 9.9% | ||
| Latest Fiscal Year | 7.0% | 13.6% | 1.2% | 16.2% | -4.3% | 4.4% | ||
| Latest Twelve Months | NA | 13.6% | 1.2% | 15.8% | -4.3% | 4.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 12.9% | 8.4% | 52.4% | 30.1% | -5.8% | 6.4% | ||
| Prior Fiscal Year | 11.9% | 13.8% | 0.5% | 24.6% | -4.7% | 14.7% | ||
| Latest Twelve Months | 4.4% | 13.1% | 0.2% | 24.1% | -5.4% | 5.6% | ||
| Next Fiscal Year | 8.3% | 6.6% | 0.4% | 26.5% | -4.2% | 7.2% | ||
| Two Fiscal Years Forward | 7.7% | 6.6% | 0.4% | 28.6% | -4.5% | 6.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 0.5x | 6.7x | 1.6x | 0.5x | 0.3x | ||
| Price / LTM EPS | 8.1x | 3.8x | 579.6x | 10.3x | -6.8x | 6.3x | ||
| Price / Book | 0.3x | 0.5x | 1.2x | 2.3x | 0.4x | 0.3x | ||
| Price / Fwd Book | 0.3x | 0.5x | 1.2x | 2.3x | 0.4x | 0.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.5x | 2.3x | |||||
| Historical P/B Ratio | 0.4x | 0.6x | 0.6x | |||||
| Selected P/B Multiple | 0.5x | 0.5x | 0.5x | |||||
| (x) Book Value | 4,545,262 | 4,545,262 | 4,545,262 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MLIA | TOTO | PIPA | ARNA | KIAS | AMFG | |
| Value of Common Equity | 1,812,510 | 2,373,600 | 181,583 | 4,380,723 | 268,724 | 1,562,400 | |
| (/) Shares Outstanding | 6,615.0 | 10,320.0 | 3,426.1 | 7,065.7 | 14,929.1 | 434.0 | |
| Implied Stock Price | 274.00 | 230.00 | 53.00 | 620.00 | 18.00 | 3,600.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 274.00 | 230.00 | 53.00 | 620.00 | 18.00 | 3,600.00 | |
| Trading Currency | IDR | IDR | IDR | IDR | IDR | IDR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |