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 | 1.8x - 2.0x | 1.9x |
| Historical Pb Multiple | 2.1x - 3.3x | 2.5x |
| Fair Value | Rp1,376 - Rp1,520 | Rp1,448 |
| Upside | 12.8% - 24.6% | 18.7% |
| Benchmarks | - | Full Ticker |
| PT Daya Intiguna Yasa Tbk | - | IDX:MDIY |
| Saigon General Service Corporation | - | HOSE:SVC |
| PT Bukalapak.com Tbk. | - | IDX:BUKA |
| PT. Gajah Tunggal Tbk | - | IDX:GJTL |
| PT Mitra Pinasthika Mustika Tbk | - | IDX:MPMX |
| PT. Mitra Adiperkasa Tbk | - | IDX:MAPI |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| MDIY | SVC | BUKA | GJTL | MPMX | MAPI | |||
| IDX:MDIY | HOSE:SVC | IDX:BUKA | IDX:GJTL | IDX:MPMX | IDX:MAPI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -6.4% | NM- | 34.6% | 2.6% | 13.6% | ||
| 3Y CAGR | NM- | -8.1% | NM- | 145.2% | 15.3% | 61.4% | ||
| Latest Twelve Months | 51.4% | 109.3% | 80.9% | -24.2% | -14.5% | 2.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.9% | 1.4% | -7.0% | 3.5% | 3.6% | 4.6% | ||
| Prior Fiscal Year | 8.2% | 0.1% | -31.0% | 7.0% | 3.8% | 5.7% | ||
| Latest Fiscal Year | 15.8% | 0.4% | -34.7% | 6.6% | 3.7% | 4.7% | ||
| Latest Twelve Months | 14.3% | 0.5% | -6.5% | 5.9% | 3.2% | 4.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 36.6% | 10.5% | -10.8% | 7.4% | 7.5% | 14.2% | ||
| Prior Fiscal Year | 43.1% | 1.7% | -5.3% | 15.2% | 8.5% | 20.9% | ||
| Latest Twelve Months | 36.9% | 8.5% | -1.4% | 11.4% | 8.4% | 15.6% | ||
| Next Fiscal Year | 33.4% | 31.4% | 2.1% | 10.4% | 10.1% | 15.5% | ||
| Two Fiscal Years Forward | 29.1% | 33.5% | 2.9% | 9.8% | 10.7% | 16.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.7x | 0.1x | 2.9x | 0.2x | 0.3x | 0.5x | ||
| Price / LTM EPS | 25.7x | 15.5x | -45.5x | 3.4x | 8.2x | 11.4x | ||
| Price / Book | 7.6x | 1.4x | 0.6x | 0.4x | 0.7x | 1.6x | ||
| Price / Fwd Book | 6.3x | 1.1x | 0.7x | 0.3x | 0.7x | 1.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 0.7x | 7.6x | |||||
| Historical P/B Ratio | 2.1x | 2.5x | 3.3x | |||||
| Selected P/B Multiple | 1.8x | 1.9x | 2.0x | |||||
| (x) Book Value | 12,670,207 | 12,670,207 | 12,670,207 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MDIY | SVC | BUKA | GJTL | MPMX | MAPI | |
| Value of Common Equity | 26,827,767 | 2,051,898 | 15,902,716 | 3,554,097 | 4,117,034 | 20,252,000 | |
| (/) Shares Outstanding | 25,190.4 | 93.3 | 97,562.7 | 3,484.4 | 4,379.8 | 16,600.0 | |
| Implied Stock Price | 1,065.00 | 22,000.00 | 163.00 | 1,020.00 | 940.00 | 1,220.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,065.00 | 22,000.00 | 163.00 | 1,020.00 | 940.00 | 1,220.00 | |
| Trading Currency | IDR | VND | IDR | IDR | IDR | IDR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |