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 - 0.6x | 0.5x |
| Historical Pb Multiple | 0.4x - 1.6x | 0.9x |
| Fair Value | Rp108.31 - Rp119.71 | Rp114.01 |
| Upside | 27.4% - 40.8% | 34.1% |
| Benchmarks | - | Full Ticker |
| PT Bank IBK Indonesia Tbk | - | IDX:AGRS |
| PT Bank Artha Graha Internasional Tbk | - | IDX:INPC |
| PT Bank Maspion Indonesia Tbk | - | IDX:BMAS |
| PT Bank MNC Internasional Tbk | - | IDX:BABP |
| PT Bank QNB Indonesia Tbk | - | IDX:BKSW |
| PT Bank Oke Indonesia Tbk | - | IDX:DNAR |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AGRS | INPC | BMAS | BABP | BKSW | DNAR | |||
| IDX:AGRS | IDX:INPC | IDX:BMAS | IDX:BABP | IDX:BKSW | IDX:DNAR | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 22.3% | NM- | 6.4% | 60.2% | NM- | ||
| 3Y CAGR | NM- | 90.1% | NM- | 95.6% | NM- | 42.0% | ||
| Latest Twelve Months | 19.3% | 3.9% | -490.8% | -3.9% | -19.7% | 74.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -41.1% | -2.2% | 17.0% | 6.8% | -309.2% | 4.7% | ||
| Prior Fiscal Year | 24.3% | 6.3% | 13.1% | 7.8% | 11.7% | 8.1% | ||
| Latest Fiscal Year | 33.2% | 12.3% | -62.2% | 12.4% | 9.9% | 14.2% | ||
| Latest Twelve Months | 32.5% | 12.4% | -62.2% | 11.8% | 9.9% | 14.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -4.9% | 0.1% | 4.3% | 1.6% | -11.5% | 0.4% | ||
| Prior Fiscal Year | 2.9% | 2.5% | 1.3% | 2.5% | 1.5% | 0.8% | ||
| Latest Twelve Months | 4.0% | 3.5% | -3.7% | 2.1% | 1.2% | 1.4% | ||
| Next Fiscal Year | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | ||
| Two Fiscal Years Forward | 4.5% | 4.5% | -3.9% | 2.0% | 1.2% | 0.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 4.9x | 2.5x | 20.9x | 3.8x | 3.2x | 4.1x | ||
| Price / LTM EPS | 15.0x | 20.2x | -33.7x | 29.7x | 32.9x | 28.7x | ||
| Price / Book | 0.5x | 0.7x | 1.3x | 0.6x | 0.4x | 0.4x | ||
| Price / Fwd Book | 0.5x | 0.7x | 1.3x | 0.6x | 0.4x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 0.6x | 1.3x | |||||
| Historical P/B Ratio | 0.4x | 0.9x | 1.6x | |||||
| Selected P/B Multiple | 0.5x | 0.5x | 0.6x | |||||
| (x) Book Value | 3,635,682 | 3,635,682 | 3,635,682 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AGRS | INPC | BMAS | BABP | BKSW | DNAR | |
| Value of Common Equity | 2,936,758 | 2,993,065 | 8,327,225 | 2,222,950 | 1,828,219 | 1,435,853 | |
| (/) Shares Outstanding | 47,367.1 | 20,223.4 | 18,102.7 | 44,459.0 | 35,158.0 | 16,892.4 | |
| Implied Stock Price | 62.00 | 148.00 | 460.00 | 50.00 | 52.00 | 85.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 62.00 | 148.00 | 460.00 | 50.00 | 52.00 | 85.00 | |
| 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 | |