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 | 0.6x - 0.6x | 0.6x |
| Historical Pb Multiple | 0.5x - 1.4x | 0.7x |
| Fair Value | Rp8,263 - Rp9,133 | Rp8,698 |
| Upside | 48.2% - 63.8% | 56.0% |
| Benchmarks | - | Full Ticker |
| PT Toba Pulp Lestari Tbk | - | IDX:INRU |
| PT Indah Kiat Pulp & Paper Tbk | - | IDX:INKP |
| PT SLJ Global Tbk | - | IDX:SULI |
| Clearwater Paper Corporation | - | NYSE:CLW |
| IT Tech Packaging, Inc. | - | NYSEAM:ITP |
| PT Pabrik Kertas Tjiwi Kimia Tbk | - | IDX:TKIM |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| INRU | INKP | SULI | CLW | ITP | TKIM | |||
| IDX:INRU | IDX:INKP | IDX:SULI | NYSE:CLW | NYSEAM:ITP | IDX:TKIM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 9.1% | NM- | NM- | NM- | 12.3% | ||
| 3Y CAGR | NM- | -6.9% | NM- | NM- | NM- | 6.2% | ||
| Latest Twelve Months | 6.4% | 3.1% | 18.8% | -441.2% | 1.0% | 8.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -9.9% | 13.9% | -78.4% | 4.0% | -7.5% | 24.3% | ||
| Prior Fiscal Year | -26.9% | 11.8% | -91.1% | 4.3% | -11.5% | 16.0% | ||
| Latest Fiscal Year | -18.4% | 13.3% | -887.0% | -5.3% | -13.0% | 30.2% | ||
| Latest Twelve Months | -18.4% | 13.3% | -887.0% | -5.2% | -13.0% | 30.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -9.9% | 9.8% | 83.3% | 4.5% | -3.8% | 13.0% | ||
| Prior Fiscal Year | -21.0% | 7.1% | -90.4% | 7.8% | -5.7% | 7.5% | ||
| Latest Twelve Months | -23.1% | 6.8% | -90.0% | -10.2% | -6.1% | 11.1% | ||
| Next Fiscal Year | -50.7% | 7.4% | #NUM! | 2.2% | -6.6% | 9.5% | ||
| Two Fiscal Years Forward | -154.4% | 9.6% | -106.4% | 5.6% | -7.1% | 8.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 0.6x | 25.2x | 0.3x | 0.0x | 1.1x | ||
| Price / LTM EPS | -1.5x | 4.4x | -2.8x | -5.7x | -0.3x | 3.6x | ||
| Price / Book | 0.4x | 0.3x | 2.0x | 0.5x | 0.0x | 0.4x | ||
| Price / Fwd Book | 0.6x | 0.3x | 2.0x | 0.5x | 0.0x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.0x | 0.4x | 2.0x | |||||
| Historical P/B Ratio | 0.5x | 0.7x | 1.4x | |||||
| Selected P/B Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) Book Value | 2,778 | 2,778 | 2,778 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | INRU | INKP | SULI | CLW | ITP | TKIM | |
| Value of Common Equity | 34 | 1,874 | 33 | 445 | 3 | 1,052 | |
| (/) Shares Outstanding | 1,388.9 | 5,471.0 | 6,320.8 | 16.3 | 10.1 | 3,113.2 | |
| Implied Stock Price | 0.02 | 0.34 | 0.01 | 27.37 | 0.27 | 0.34 | |
| FX Conversion Rate to Trading Currency | 0.00 | 0.00 | 0.00 | 1.00 | 1.00 | 0.00 | |
| Implied Stock Price (Trading Cur) | 404.00 | 5,650.00 | 85.00 | 27.37 | 0.27 | 5,575.00 | |
| Trading Currency | IDR | IDR | IDR | USD | USD | IDR | |
| FX Rate to Reporting Currency | 0.00 | 0.00 | 0.00 | 1.00 | 1.00 | 0.00 | |