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 | 0.8x - 0.9x | 0.8x |
| Historical Pb Multiple | 0.7x - 2.0x | 1.6x |
| Fair Value | Rp26.36 - Rp29.13 | Rp27.75 |
| Upside | 19.8% - 32.4% | 26.1% |
| Benchmarks | - | Full Ticker |
| PT Bank Bumi Arta Tbk | - | IDX:BNBA |
| PT Krom Bank Indonesia Tbk | - | IDX:BBSI |
| PT Bank Capital Indonesia Tbk | - | IDX:BACA |
| PT Bank Panin Dubai Syariah Tbk | - | IDX:PNBS |
| PT Bank Ina Perdana Tbk | - | IDX:BINA |
| PT. Bank Pembangunan Daerah Banten, Tbk | - | IDX:BEKS |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| BNBA | BBSI | BACA | PNBS | BINA | BEKS | |||
| IDX:BNBA | IDX:BBSI | IDX:BACA | IDX:PNBS | IDX:BINA | IDX:BEKS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 3.7% | 41.0% | 47.1% | 46.3% | 63.0% | NM- | ||
| 3Y CAGR | 12.9% | 23.6% | 46.5% | NM- | 27.2% | NM- | ||
| Latest Twelve Months | 38.4% | -6.4% | 7.5% | -61.1% | -60.6% | 47.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.1% | 51.4% | 8.9% | 23.0% | 20.7% | -410.5% | ||
| Prior Fiscal Year | 13.5% | 48.4% | 16.9% | 40.3% | 31.9% | 8.9% | ||
| Latest Fiscal Year | 17.1% | 36.2% | 12.3% | 16.8% | 14.7% | 10.7% | ||
| Latest Twelve Months | 17.1% | 36.2% | 12.3% | 16.8% | 14.7% | 10.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 2.2% | 4.6% | 1.9% | -1.6% | 3.9% | -15.4% | ||
| Prior Fiscal Year | 1.4% | 4.2% | 3.0% | 8.6% | 6.1% | 1.6% | ||
| Latest Twelve Months | 1.9% | 3.8% | 2.2% | 3.1% | 2.3% | 2.3% | ||
| Next Fiscal Year | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | ||
| Two Fiscal Years Forward | 2.0% | 4.4% | 2.2% | 3.1% | 2.2% | 2.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 4.9x | 43.0x | 2.9x | 3.7x | 45.8x | 3.1x | ||
| Price / LTM EPS | 28.7x | 118.8x | 23.9x | 21.9x | 320.0x | 29.0x | ||
| Price / Book | 0.6x | 4.4x | 0.4x | 0.7x | 7.3x | 0.7x | ||
| Price / Fwd Book | 0.6x | 4.4x | 0.4x | 0.7x | 7.3x | 0.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 0.7x | 7.3x | |||||
| Historical P/B Ratio | 0.7x | 1.6x | 2.0x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.9x | |||||
| (x) Book Value | 1,703,697 | 1,703,697 | 1,703,697 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BNBA | BBSI | BACA | PNBS | BINA | BEKS | |
| Value of Common Equity | 1,761,760 | 14,735,640 | 2,613,846 | 1,940,682 | 26,195,240 | 1,141,150 | |
| (/) Shares Outstanding | 3,388.0 | 3,674.7 | 19,953.0 | 38,813.6 | 6,134.7 | 51,870.4 | |
| Implied Stock Price | 520.00 | 4,010.00 | 131.00 | 50.00 | 4,270.00 | 22.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 520.00 | 4,010.00 | 131.00 | 50.00 | 4,270.00 | 22.00 | |
| 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 | |