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 | 0.1x - 0.7x | 0.7x |
Fair Value | Rp35.60 - Rp39.34 | Rp37.47 |
Upside | 4.7% - 15.7% | 10.2% |
Benchmarks | - | Full Ticker |
PT Andalan Perkasa Abadi Tbk | - | IDX:NASA |
PT Sanurhasta Mitra Tbk | - | IDX:MINA |
PT DMS Propertindo Tbk | - | IDX:KOTA |
PT Saptausaha Gemilangindah Tbk | - | IDX:SAGE |
PT Perintis Triniti Properti Tbk | - | IDX:TRIN |
PT Bhakti Agung Propertindo Tbk | - | IDX:BAPI |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
NASA | MINA | KOTA | SAGE | TRIN | BAPI | |||
IDX:NASA | IDX:MINA | IDX:KOTA | IDX:SAGE | IDX:TRIN | IDX:BAPI | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
3Y CAGR | NM- | NM- | NM- | -74.9% | NM- | NM- | ||
Latest Twelve Months | -25.9% | -58.7% | 7.7% | -385.2% | -3.1% | -388.0% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | -128.5% | -111.2% | -2150.2% | 5.2% | -547.6% | -78.2% | ||
Prior Fiscal Year | 42.5% | -24.9% | -88.5% | 21.7% | -109.6% | -60.2% | ||
Latest Fiscal Year | 50.2% | -67.1% | -61.5% | 0.5% | -61.8% | -270.0% | ||
Latest Twelve Months | 46.8% | -61.0% | -68.8% | -33.3% | -34.7% | -414.4% | ||
Return on Equity | ||||||||
5 Year Average Margin | 0.1% | -4.8% | -1.8% | 2.2% | -6.7% | -0.4% | ||
Prior Fiscal Year | 0.6% | -3.0% | -2.0% | 2.3% | -14.3% | -0.3% | ||
Latest Twelve Months | 0.6% | -6.2% | -1.9% | -1.1% | -18.0% | -1.6% | ||
Next Fiscal Year | 0.7% | #NUM! | #NUM! | 0.1% | #NUM! | #NUM! | ||
Two Fiscal Years Forward | 0.7% | -6.3% | -1.6% | 0.1% | -109.8% | -1.3% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 40.4x | 120.2x | 11.2x | 37.5x | 1.4x | 119.7x | ||
Price / LTM EPS | 86.2x | -197.3x | -16.2x | -112.6x | -4.0x | -28.9x | ||
Price / Book | 0.5x | 12.3x | 0.3x | 1.2x | 0.8x | 0.5x | ||
Price / Fwd Book | 0.6x | 12.0x | 0.3x | 1.2x | 0.8x | 0.5x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 0.3x | 0.8x | 12.3x | |||||
Historical P/B Ratio | 0.1x | 0.7x | 0.7x | |||||
Selected P/B Multiple | 0.5x | 0.5x | 0.5x | |||||
(x) Book Value | 419,325 | 419,325 | 419,325 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | NASA | MINA | KOTA | SAGE | TRIN | BAPI | |
Value of Common Equity | 605,271 | 1,095,938 | 400,750 | 353,464 | 404,779 | 190,127 | |
(/) Shares Outstanding | 11,004.9 | 6,562.5 | 10,546.0 | 8,033.3 | 4,352.5 | 5,592.0 | |
Implied Stock Price | 55.00 | 167.00 | 38.00 | 44.00 | 93.00 | 34.00 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 55.00 | 167.00 | 38.00 | 44.00 | 93.00 | 34.00 | |
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 |