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 P/E Multiple | 10.4x - 11.5x | 11.0x |
Selected Fwd P/E Multiple | 10.3x - 11.4x | 10.9x |
Fair Value | Rp1,319 - Rp1,458 | Rp1,388 |
Upside | 13.7% - 25.7% | 19.7% |
Benchmarks | - | Full Ticker |
Saigon General Service Corporation | - | HOSE:SVC |
PT Daya Intiguna Yasa Tbk | - | IDX:MDIY |
PT Bukalapak.com Tbk. | - | IDX:BUKA |
PT Erajaya Swasembada Tbk | - | IDX:ERAA |
PT Global Digital Niaga Tbk | - | IDX:BELI |
PT. Mitra Adiperkasa Tbk | - | IDX:MAPI |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
SVC | MDIY | BUKA | ERAA | BELI | MAPI | |||
HOSE:SVC | IDX:MDIY | IDX:BUKA | IDX:ERAA | IDX:BELI | IDX:MAPI | |||
Historical Net Income Growth | ||||||||
5Y CAGR | -6.4% | NM- | NM- | 28.5% | NM- | 13.6% | ||
3Y CAGR | -8.1% | NM- | NM- | 0.7% | NM- | 61.4% | ||
Latest Twelve Months | 146.0% | 252.6% | -237.5% | 15.9% | 28.3% | -4.7% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 1.4% | 9.4% | -7.1% | 1.9% | -30.5% | 4.3% | ||
Prior Fiscal Year | 0.1% | 8.2% | -31.0% | 1.4% | -24.7% | 5.7% | ||
Latest Fiscal Year | 0.4% | 15.8% | -34.7% | 1.6% | -15.1% | 4.7% | ||
Latest Twelve Months | 0.4% | 16.1% | -29.4% | 1.5% | -14.2% | 4.8% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 13.3x | 15.0x | -1.0x | 6.0x | -24.4x | 5.7x | ||
Price / LTM Sales | 0.1x | 4.2x | 3.0x | 0.1x | 2.9x | 0.5x | ||
LTM P/E Ratio | 13.6x | 26.1x | -10.3x | 8.3x | -20.6x | 10.5x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | -20.6x | 8.3x | 26.1x | |||||
Historical LTM P/E Ratio | -368.9x | 11.5x | 15.1x | |||||
Selected P/E Multiple | 10.4x | 11.0x | 11.5x | |||||
(x) LTM Net Income | 1,825,889 | 1,825,889 | 1,825,889 | |||||
(=) Equity Value | 19,027,504 | 20,028,951 | 21,030,399 | |||||
(/) Shares Outstanding | 16,600.0 | 16,600.0 | 16,600.0 | |||||
Implied Value Range | 1,146.24 | 1,206.56 | 1,266.89 | |||||
FX Rate: IDR/IDR | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 1,146.24 | 1,206.56 | 1,266.89 | 1,160.00 | ||||
Upside / (Downside) | -1.2% | 4.0% | 9.2% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | SVC | MDIY | BUKA | ERAA | BELI | MAPI | |
Value of Common Equity | 1,319,077 | 31,236,086 | 14,542,653 | 8,128,495 | 51,671,485 | 19,256,000 | |
(/) Shares Outstanding | 66.6 | 25,190.4 | 103,139.4 | 15,783.5 | 133,864.0 | 16,600.0 | |
Implied Stock Price | 19,800.00 | 1,240.00 | 141.00 | 515.00 | 386.00 | 1,160.00 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 19,800.00 | 1,240.00 | 141.00 | 515.00 | 386.00 | 1,160.00 | |
Trading Currency | VND | IDR | IDR | IDR | IDR | IDR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |