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 | 1.9x - 2.1x | 2.0x |
| Historical Pb Multiple | 1.5x - 6.4x | 1.7x |
| Fair Value | Rp225.39 - Rp249.12 | Rp237.26 |
| Upside | 12.7% - 24.6% | 18.6% |
| Benchmarks | - | Full Ticker |
| PT. Media Nusantara Citra Tbk | - | IDX:MNCN |
| PT Visi Media Asia Tbk | - | IDX:VIVA |
| PT Global Mediacom Tbk | - | IDX:BMTR |
| PT Nusantara Sejahtera Raya Tbk | - | IDX:CNMA |
| PT Net Visi Media Tbk | - | IDX:NETV |
| PT Surya Citra Media Tbk | - | IDX:SCMA |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| MNCN | VIVA | BMTR | CNMA | NETV | SCMA | |||
| IDX:MNCN | IDX:VIVA | IDX:BMTR | IDX:CNMA | IDX:NETV | IDX:SCMA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -13.6% | NM- | -17.5% | -9.5% | NM- | -11.1% | ||
| 3Y CAGR | -23.8% | NM- | -27.1% | NM- | NM- | -23.9% | ||
| Latest Twelve Months | 3.9% | -61.2% | -20.7% | 6.0% | 87.6% | 77.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 21.9% | -104.3% | 14.8% | 2.5% | -103.8% | 13.4% | ||
| Prior Fiscal Year | 13.3% | -101.3% | 6.7% | 13.1% | -267.4% | 5.1% | ||
| Latest Fiscal Year | 13.5% | -274.6% | 5.3% | 12.8% | -37.4% | 8.4% | ||
| Latest Twelve Months | 13.5% | -211.0% | 5.3% | 12.8% | -37.4% | 8.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.5% | -227.3% | 7.9% | 15.7% | -544.0% | 16.2% | ||
| Prior Fiscal Year | 5.3% | NM | 4.4% | 19.1% | NM | 4.5% | ||
| Latest Twelve Months | 5.2% | NA | 3.4% | 16.0% | -22.2% | 7.9% | ||
| Next Fiscal Year | 6.8% | #NUM! | 3.6% | 28.2% | #NUM! | 10.3% | ||
| Two Fiscal Years Forward | 6.7% | 45.2% | 3.5% | 32.1% | -11.8% | 11.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 0.2x | 0.2x | 1.8x | 28.2x | 1.8x | ||
| Price / LTM EPS | 3.1x | -0.1x | 4.3x | 14.1x | -75.4x | 21.3x | ||
| Price / Book | 0.2x | NA | 0.1x | 2.3x | 8.4x | 1.7x | ||
| Price / Fwd Book | 0.1x | 0.0x | 0.1x | 2.2x | 8.4x | 1.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.1x | 1.2x | 8.4x | |||||
| Historical P/B Ratio | 1.5x | 1.7x | 6.4x | |||||
| Selected P/B Multiple | 1.9x | 2.0x | 2.1x | |||||
| (x) Book Value | 7,483,330 | 7,483,330 | 7,483,330 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MNCN | VIVA | BMTR | CNMA | NETV | SCMA | |
| Value of Common Equity | 3,333,245 | 214,036 | 2,289,352 | 10,251,435 | 5,914,554 | 12,693,475 | |
| (/) Shares Outstanding | 13,227.2 | 16,464.3 | 16,352.5 | 83,345.0 | 41,360.5 | 63,467.4 | |
| Implied Stock Price | 252.00 | 13.00 | 140.00 | 123.00 | 143.00 | 200.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 252.00 | 13.00 | 140.00 | 123.00 | 143.00 | 200.00 | |
| 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 | |