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 | 3.7x - 4.1x | 3.9x |
| Historical Pb Multiple | 4.3x - 5.0x | 4.8x |
| Fair Value | Rp743.30 - Rp821.55 | Rp782.43 |
| Upside | -17.9% - -9.2% | -13.5% |
| Benchmarks | - | Full Ticker |
| PT Fajar Surya Wisesa Tbk | - | IDX:FASW |
| Vicostone Joint Stock Company | - | HNX:VCS |
| PT Solusi Bangun Indonesia Tbk | - | IDX:SMCB |
| Ha Tien 1 Cement Joint Stock Company | - | HOSE:HT1 |
| PT Indocement Tunggal Prakarsa Tbk | - | IDX:INTP |
| PT Cemindo Gemilang Tbk | - | IDX:CMNT |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| FASW | VCS | SMCB | HT1 | INTP | CMNT | |||
| IDX:FASW | HNX:VCS | IDX:SMCB | HOSE:HT1 | IDX:INTP | IDX:CMNT | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -9.1% | NM- | -37.2% | 1.8% | NM- | ||
| 3Y CAGR | NM- | -20.1% | 11.2% | -36.5% | 3.9% | -29.5% | ||
| Latest Twelve Months | -76.6% | 0.1% | -4.4% | 9751.0% | 3.0% | -284.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.6% | 22.3% | 6.6% | 4.0% | 11.4% | 2.7% | ||
| Prior Fiscal Year | -8.1% | 18.5% | 6.8% | 0.0% | 10.9% | -0.9% | ||
| Latest Fiscal Year | -14.4% | 18.7% | 7.2% | 0.9% | 10.8% | 1.8% | ||
| Latest Twelve Months | -14.4% | 18.7% | 6.3% | 0.9% | 10.8% | -2.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -0.1% | 27.4% | 8.2% | 4.0% | 8.7% | 7.4% | ||
| Prior Fiscal Year | -13.4% | 16.4% | 7.3% | 0.0% | 9.6% | -2.5% | ||
| Latest Twelve Months | -28.8% | 16.0% | 6.2% | 1.2% | 9.3% | -5.9% | ||
| Next Fiscal Year | #NUM! | 0.0% | 22.1% | 2.6% | 8.1% | 5.1% | ||
| Two Fiscal Years Forward | -39.9% | 0.0% | 5.9% | 9.2% | 8.1% | 4.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.8x | 2.2x | 0.6x | 0.7x | 0.9x | 1.7x | ||
| Price / LTM EPS | -12.2x | 11.6x | 9.2x | 77.1x | 8.6x | -73.0x | ||
| Price / Book | 4.1x | 1.8x | 0.6x | 1.0x | 0.8x | 4.4x | ||
| Price / Fwd Book | 4.1x | 2.1x | 0.5x | 1.0x | 0.7x | 4.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 1.0x | 4.1x | |||||
| Historical P/B Ratio | 4.3x | 4.8x | 5.0x | |||||
| Selected P/B Multiple | 3.7x | 3.9x | 4.1x | |||||
| (x) Book Value | 3,466,156 | 3,466,156 | 3,466,156 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FASW | VCS | SMCB | HT1 | INTP | CMNT | |
| Value of Common Equity | 13,504,494 | 9,328,000 | 6,990,021 | 4,636,317 | 17,252,366 | 15,498,581 | |
| (/) Shares Outstanding | 2,477.9 | 160.0 | 9,019.4 | 381.6 | 3,350.0 | 17,125.5 | |
| Implied Stock Price | 5,450.00 | 58,300.00 | 775.00 | 12,150.00 | 5,150.00 | 905.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,450.00 | 58,300.00 | 775.00 | 12,150.00 | 5,150.00 | 905.00 | |
| Trading Currency | IDR | VND | IDR | VND | IDR | IDR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |