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 | 11.0x - 12.2x | 11.6x |
| Selected Fwd P/E Multiple | 10.9x - 12.1x | 11.5x |
| Fair Value | Rp1,386 - Rp1,531 | Rp1,458 |
| Upside | 9.5% - 21.1% | 15.3% |
| 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 / LTM EPS 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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.3x | 14.0x | 3.7x | 2.7x | 0.0x | 6.1x | ||
| Price / LTM Sales | 4.3x | 0.1x | 3.5x | 0.2x | 0.3x | 0.5x | ||
| LTM P/E Ratio | 29.7x | 12.5x | -54.6x | 3.4x | 8.4x | 11.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -54.6x | 8.4x | 29.7x | |||||
| Historical LTM P/E Ratio | -368.9x | 11.5x | 15.1x | |||||
| Selected P/E Multiple | 11.0x | 11.6x | 12.2x | |||||
| (x) LTM Net Income | 1,829,206 | 1,829,206 | 1,829,206 | |||||
| (=) Equity Value | 20,115,592 | 21,174,308 | 22,233,023 | |||||
| (/) Shares Outstanding | 16,539.6 | 16,539.6 | 16,539.6 | |||||
| Implied Value Range | 1,216.21 | 1,280.22 | 1,344.23 | |||||
| FX Rate: IDR/IDR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,216.21 | 1,280.22 | 1,344.23 | 1,265.00 | ||||
| Upside / (Downside) | -3.9% | 1.2% | 6.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MDIY | SVC | BUKA | GJTL | MPMX | MAPI | |
| Value of Common Equity | 31,110,134 | 1,712,136 | 18,149,408 | 3,588,941 | 4,204,631 | 20,922,611 | |
| (/) Shares Outstanding | 25,190.4 | 66.6 | 103,121.6 | 3,484.4 | 4,379.8 | 16,539.6 | |
| Implied Stock Price | 1,235.00 | 25,700.00 | 176.00 | 1,030.00 | 960.00 | 1,265.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,235.00 | 25,700.00 | 176.00 | 1,030.00 | 960.00 | 1,265.00 | |
| 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 | |