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 | 2.8x - 3.1x | 3.0x |
| Historical Pb Multiple | 2.4x - 4.9x | 3.5x |
| Fair Value | Rp5,201 - Rp5,749 | Rp5,475 |
| Upside | 18.2% - 30.7% | 24.4% |
| Benchmarks | - | Full Ticker |
| PT Japfa Comfeed Indonesia Tbk | - | IDX:JPFA |
| Thanh Thanh Cong - Bien Hoa Joint Stock Company | - | HOSE:SBT |
| PT Mayora Indah Tbk | - | IDX:MYOR |
| PT Hanjaya Mandala Sampoerna Tbk | - | IDX:HMSP |
| Vinh Hoan Corporation | - | HOSE:VHC |
| PT Charoen Pokphand Indonesia Tbk | - | IDX:CPIN |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| JPFA | SBT | MYOR | HMSP | VHC | CPIN | |||
| IDX:JPFA | HOSE:SBT | IDX:MYOR | IDX:HMSP | HOSE:VHC | IDX:CPIN | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 11.3% | 18.1% | 8.5% | -9.8% | 1.9% | -12.6% | ||
| 3Y CAGR | 14.3% | 4.8% | 36.2% | -1.9% | 4.6% | -15.5% | ||
| Latest Twelve Months | 224.7% | 60.3% | -6.1% | -6.7% | 34.2% | 60.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.6% | 3.5% | 7.8% | 18.7% | 11.6% | 6.7% | ||
| Prior Fiscal Year | 1.8% | 1.6% | 10.1% | 13.9% | 9.2% | 5.1% | ||
| Latest Fiscal Year | 5.4% | 2.1% | 8.3% | 15.2% | 9.8% | 3.8% | ||
| Latest Twelve Months | 5.4% | 2.3% | 8.3% | 13.0% | 9.8% | 3.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 13.0% | 6.3% | 18.5% | 27.8% | 17.5% | 13.3% | ||
| Prior Fiscal Year | 7.2% | 4.4% | 23.1% | 22.0% | 11.6% | 8.7% | ||
| Latest Twelve Months | 21.0% | 7.0% | 18.8% | 25.9% | 14.5% | 13.0% | ||
| Next Fiscal Year | 19.7% | 6.8% | 18.7% | 24.0% | 16.5% | 12.2% | ||
| Two Fiscal Years Forward | 19.1% | 6.7% | 19.1% | 27.4% | 18.7% | 12.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 0.4x | 1.3x | 1.2x | 1.2x | 1.1x | ||
| Price / LTM EPS | 8.0x | 17.5x | 15.6x | 9.2x | 12.0x | 19.8x | ||
| Price / Book | 1.6x | 1.2x | 2.8x | 2.4x | 1.7x | 2.4x | ||
| Price / Fwd Book | 1.3x | 1.1x | 2.5x | 2.2x | 1.6x | 2.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.2x | 1.7x | 2.8x | |||||
| Historical P/B Ratio | 2.4x | 3.5x | 4.9x | |||||
| Selected P/B Multiple | 2.8x | 3.0x | 3.1x | |||||
| (x) Book Value | 30,273,959 | 30,273,959 | 30,273,959 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | JPFA | SBT | MYOR | HMSP | VHC | CPIN | |
| Value of Common Equity | 22,732,095 | 12,177,448 | 46,729,682 | 62,811,762 | 14,881,244 | 72,151,200 | |
| (/) Shares Outstanding | 11,627.7 | 814.5 | 22,358.7 | 116,318.1 | 224.5 | 16,398.0 | |
| Implied Stock Price | 1,955.00 | 14,950.00 | 2,090.00 | 540.00 | 66,300.00 | 4,400.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,955.00 | 14,950.00 | 2,090.00 | 540.00 | 66,300.00 | 4,400.00 | |
| 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 | |