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 EBIT Multiple | 15.2x - 16.8x | 16.0x |
| Selected Fwd EBIT Multiple | 14.1x - 15.6x | 14.9x |
| Fair Value | Rp5,321 - Rp5,904 | Rp5,613 |
| Upside | 21.2% - 34.5% | 27.9% |
| Benchmarks | Ticker | Full Ticker |
| PT Japfa Comfeed Indonesia Tbk | JPFA | IDX:JPFA |
| Thanh Thanh Cong - Bien Hoa Joint Stock Company | SBT | HOSE:SBT |
| PT Mayora Indah Tbk | MYOR | IDX:MYOR |
| PT Hanjaya Mandala Sampoerna Tbk | HMSP | IDX:HMSP |
| Vinh Hoan Corporation | VHC | HOSE:VHC |
| PT Charoen Pokphand Indonesia Tbk | CPIN | IDX:CPIN |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| JPFA | SBT | MYOR | HMSP | VHC | CPIN | ||
| IDX:JPFA | HOSE:SBT | IDX:MYOR | IDX:HMSP | HOSE:VHC | IDX:CPIN | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 10.4% | 132.1% | 4.3% | -11.9% | 2.0% | 3.6% | |
| 3Y CAGR | 18.2% | 13.1% | 30.2% | -4.8% | 1.5% | 7.1% | |
| Latest Twelve Months | 132.0% | 10.7% | -8.9% | -14.1% | 29.3% | 61.6% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 6.5% | 6.0% | 10.4% | 22.4% | 11.9% | 9.2% | |
| Prior Fiscal Year | 4.3% | 5.8% | 13.7% | 16.9% | 9.7% | 5.9% | |
| Latest Fiscal Year | 9.2% | 5.6% | 10.9% | 6.5% | 10.0% | 8.8% | |
| Latest Twelve Months | 9.2% | 6.0% | 10.9% | 6.5% | 10.0% | 8.8% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.61x | 0.64x | 1.38x | 1.08x | 1.13x | 1.12x | |
| EV / LTM EBITDA | 5.5x | 8.4x | 10.2x | 6.8x | 8.3x | 10.4x | |
| EV / LTM EBIT | 6.6x | 10.8x | 12.7x | 7.4x | 11.3x | 12.8x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 6.6x | 10.8x | 12.7x | ||||
| Historical EV / LTM EBIT | 12.8x | 18.4x | 25.1x | ||||
| Selected EV / LTM EBIT | 15.2x | 16.0x | 16.8x | ||||
| (x) LTM EBIT | 5,911,395 | 5,911,395 | 5,911,395 | ||||
| (=) Implied Enterprise Value | 89,654,882 | 94,373,560 | 99,092,238 | ||||
| (-) Non-shareholder Claims * | (3,628,003) | (3,628,003) | (3,628,003) | ||||
| (=) Equity Value | 86,026,879 | 90,745,557 | 95,464,235 | ||||
| (/) Shares Outstanding | 16,398.0 | 16,398.0 | 16,398.0 | ||||
| Implied Value Range | 5,246.18 | 5,533.94 | 5,821.70 | ||||
| FX Rate: IDR/IDR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 5,246.18 | 5,533.94 | 5,821.70 | 4,390.00 | |||
| Upside / (Downside) | 19.5% | 26.1% | 32.6% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | JPFA | SBT | MYOR | HMSP | VHC | CPIN | |
| Enterprise Value | 33,572,778 | 19,205,842 | 49,217,018 | 61,988,042 | 13,981,128 | 75,615,223 | |
| (+) Cash & Short Term Investments | 1,356,331 | 8,775,958 | 4,601,449 | 2,369,521 | 2,910,419 | 4,846,038 | |
| (+) Investments & Other | 281,816 | 4,763,508 | 0 | 90,781 | 69,482 | 74,185 | |
| (-) Debt | (10,743,624) | (20,343,669) | (8,148,443) | (473,402) | (2,277,107) | (8,533,263) | |
| (-) Other Liabilities | (1,095,684) | (89,532) | (281,864) | 0 | (318,920) | (14,963) | |
| (-) Preferred Stock | 0 | (216,113) | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 23,371,617 | 12,095,994 | 45,388,160 | 63,974,942 | 14,365,002 | 71,987,220 | |
| (/) Shares Outstanding | 11,627.7 | 814.5 | 22,358.7 | 116,318.1 | 224.5 | 16,398.0 | |
| Implied Stock Price | 2,010.00 | 14,850.00 | 2,030.00 | 550.00 | 64,000.00 | 4,390.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,010.00 | 14,850.00 | 2,030.00 | 550.00 | 64,000.00 | 4,390.00 | |
| Trading Currency | IDR | VND | IDR | IDR | VND | IDR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |