Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBITDA Multiple | 15.1x - 16.7x | 15.9x |
| Selected Fwd EBITDA Multiple | 11.6x - 12.9x | 12.3x |
| Fair Value | Rp715.26 - Rp842.61 | Rp778.94 |
| Upside | -20.5% - -6.4% | -13.5% |
| Benchmarks | Ticker | Full Ticker |
| PT Fajar Surya Wisesa Tbk | FASW | IDX:FASW |
| Vicostone Joint Stock Company | VCS | HNX:VCS |
| PT Solusi Bangun Indonesia Tbk | SMCB | IDX:SMCB |
| Ha Tien 1 Cement Joint Stock Company | HT1 | HOSE:HT1 |
| PT Indocement Tunggal Prakarsa Tbk | INTP | IDX:INTP |
| PT Cemindo Gemilang Tbk | CMNT | IDX:CMNT |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| FASW | VCS | SMCB | HT1 | INTP | CMNT | ||
| IDX:FASW | HNX:VCS | IDX:SMCB | HOSE:HT1 | IDX:INTP | IDX:CMNT | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | NM- | -10.2% | 14.2% | -17.3% | 1.3% | 9.4% | |
| 3Y CAGR | NM- | -22.6% | -1.7% | -14.5% | 4.7% | 3.7% | |
| Latest Twelve Months | -345.4% | -7.6% | -3.4% | -0.5% | 7.9% | -23.6% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 6.3% | 29.2% | 18.1% | 14.9% | 19.0% | 20.1% | |
| Prior Fiscal Year | -1.5% | 26.2% | 16.7% | 10.4% | 17.6% | 19.6% | |
| Latest Fiscal Year | -6.6% | 24.3% | 17.1% | 10.6% | 18.4% | 18.3% | |
| Latest Twelve Months | -6.6% | 24.3% | 16.0% | 10.6% | 18.4% | 14.1% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 2.71x | 1.84x | 0.73x | 0.77x | 0.81x | 2.59x | |
| EV / LTM EBITDA | -41.2x | 7.6x | 4.6x | 7.2x | 4.4x | 18.3x | |
| EV / LTM EBIT | -24.4x | 8.6x | 6.9x | 30.1x | 6.5x | 43.4x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | -41.2x | 4.6x | 7.6x | ||||
| Historical EV / LTM EBITDA | 13.9x | 14.7x | 16.5x | ||||
| Selected EV / LTM EBITDA | 15.1x | 15.9x | 16.7x | ||||
| (x) LTM EBITDA | 1,305,793 | 1,305,793 | 1,305,793 | ||||
| (=) Implied Enterprise Value | 19,729,973 | 20,768,393 | 21,806,813 | ||||
| (-) Non-shareholder Claims * | (8,470,032) | (8,470,032) | (8,470,032) | ||||
| (=) Equity Value | 11,259,941 | 12,298,361 | 13,336,781 | ||||
| (/) Shares Outstanding | 17,125.5 | 17,125.5 | 17,125.5 | ||||
| Implied Value Range | 657.50 | 718.13 | 778.77 | ||||
| FX Rate: IDR/IDR | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 657.50 | 718.13 | 778.77 | 900.00 | |||
| Upside / (Downside) | -26.9% | -20.2% | -13.5% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | FASW | VCS | SMCB | HT1 | INTP | CMNT | |
| Enterprise Value | 20,899,014 | 7,958,461 | 8,902,932 | 5,236,371 | 15,101,539 | 23,882,986 | |
| (+) Cash & Short Term Investments | 71,962 | 2,254,697 | 271,915 | 865,530 | 4,496,547 | 434,934 | |
| (+) Investments & Other | 0 | 0 | 9,612 | 36,484 | 260,522 | 67,209 | |
| (-) Debt | (7,466,482) | (965,158) | (2,194,438) | (1,511,390) | (2,438,744) | (8,632,740) | |
| (-) Other Liabilities | 0 | 0 | 0 | (9,757) | 0 | (339,435) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 13,504,494 | 9,248,000 | 6,990,021 | 4,617,238 | 17,419,864 | 15,412,954 | |
| (/) Shares Outstanding | 2,477.9 | 160.0 | 9,019.4 | 381.6 | 3,350.0 | 17,125.5 | |
| Implied Stock Price | 5,450.00 | 57,800.00 | 775.00 | 12,100.00 | 5,200.00 | 900.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,450.00 | 57,800.00 | 775.00 | 12,100.00 | 5,200.00 | 900.00 | |
| Trading Currency | IDR | VND | IDR | VND | IDR | IDR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |