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 | 7.9x - 8.7x | 8.3x |
| Selected Fwd P/E Multiple | 7.0x - 7.8x | 7.4x |
| Fair Value | Rp899.54 - Rp994.23 | Rp946.88 |
| Upside | 5.8% - 17.0% | 11.4% |
| Benchmarks | - | Full Ticker |
| PT Astra Agro Lestari Tbk | - | IDX:AALI |
| PT Diamond Food Indonesia Tbk | - | IDX:DMND |
| PT Nippon Indosari Corpindo Tbk | - | IDX:ROTI |
| PT Ultrajaya Milk Industry & Trading Company Tbk | - | IDX:ULTJ |
| PT Cerestar Indonesia Tbk | - | IDX:TRGU |
| PT Sumber Tani Agung Resources Tbk | - | IDX:STAA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AALI | DMND | ROTI | ULTJ | TRGU | STAA | |||
| IDX:AALI | IDX:DMND | IDX:ROTI | IDX:ULTJ | IDX:TRGU | IDX:STAA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 40.3% | 0.0% | 3.8% | 1.9% | NM- | 53.5% | ||
| 3Y CAGR | -16.5% | 1.7% | 8.5% | -3.7% | NM- | 6.0% | ||
| Latest Twelve Months | 8.7% | 17.0% | 8.8% | -2.8% | -4264.9% | 88.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.1% | 4.1% | 8.4% | 15.9% | 0.1% | 18.9% | ||
| Prior Fiscal Year | 5.1% | 3.4% | 8.7% | 14.1% | 0.0% | 12.9% | ||
| Latest Fiscal Year | 5.3% | 3.7% | 9.2% | 12.8% | -1.3% | 19.9% | ||
| Latest Twelve Months | 5.3% | 3.7% | 9.2% | 12.8% | -1.3% | 19.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.5x | 10.4x | 7.6x | 7.6x | 20.3x | 4.4x | ||
| Price / LTM Sales | 0.5x | 0.7x | 1.3x | 1.6x | 0.3x | 1.4x | ||
| LTM P/E Ratio | 9.6x | 20.2x | 14.0x | 12.7x | -22.1x | 7.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -22.1x | 12.7x | 20.2x | |||||
| Historical LTM P/E Ratio | 7.2x | 9.0x | 13.7x | |||||
| Selected P/E Multiple | 7.9x | 8.3x | 8.7x | |||||
| (x) LTM Net Income | 1,282,223 | 1,282,223 | 1,282,223 | |||||
| (=) Equity Value | 10,126,343 | 10,659,308 | 11,192,274 | |||||
| (/) Shares Outstanding | 10,903.4 | 10,903.4 | 10,903.4 | |||||
| Implied Value Range | 928.73 | 977.62 | 1,026.50 | |||||
| FX Rate: IDR/IDR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 928.73 | 977.62 | 1,026.50 | 850.00 | ||||
| Upside / (Downside) | 9.3% | 15.0% | 20.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AALI | DMND | ROTI | ULTJ | TRGU | STAA | |
| Value of Common Equity | 10,970,723 | 7,337,978 | 5,066,396 | 14,401,473 | 1,430,174 | 9,267,867 | |
| (/) Shares Outstanding | 1,924.7 | 9,468.4 | 5,692.6 | 10,398.2 | 7,945.4 | 10,903.4 | |
| Implied Stock Price | 5,700.00 | 775.00 | 890.00 | 1,385.00 | 180.00 | 850.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,700.00 | 775.00 | 890.00 | 1,385.00 | 180.00 | 850.00 | |
| 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 | |