| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| DGNS | MMIX | ZBRA | LABS | SDPC | | PRIM | |
| IDX:DGNS | IDX:MMIX | IDX:ZBRA | IDX:LABS | IDX:SDPC | | IDX:PRIM | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 26.0% | NM- | 150.0% | NM- | 7.5% | | 11.4% | |
| 3Y CAGR | -18.6% | 1.8% | 389.6% | 4.3% | 9.4% | | -20.7% | |
| Latest Twelve Months | 5.8% | 37.1% | -49.5% | NM | 9.5% | | 13.6% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 12.8% | 13.0% | -1.4% | 4.7% | 2.3% | | 6.3% | |
| Prior Fiscal Year | -10.4% | 14.5% | 0.5% | 4.3% | 2.8% | | -1.4% | |
| Latest Fiscal Year | 1.2% | 10.1% | 1.2% | 6.1% | 2.5% | | -6.8% | |
| Latest Twelve Months | 0.0% | 12.7% | -17.1% | 7.0% | 2.6% | | -6.7% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.62x | 2.70x | 1.26x | 3.47x | 0.22x | | 0.62x | |
| EV / LTM EBIT | 27134.5x | 21.3x | -7.4x | 49.8x | 8.7x | | -9.3x | |
| Price / LTM Sales | 1.25x | 1.80x | 0.13x | 3.42x | 0.04x | | 0.66x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.22x | 1.62x | 3.47x | | | | | |
| Historical EV / LTM Revenue | 0.56x | 1.84x | 3.83x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.90x | 0.95x | 1.00x | | | | | |
| (x) LTM Revenue | 313,006 | 313,006 | 313,006 | | | | | |
| (=) Implied Enterprise Value | 282,077 | 296,923 | 311,769 | | | | | |
| (-) Non-shareholder Claims * | 13,038 | 13,038 | 13,038 | | | | | |
| (=) Equity Value | 295,115 | 309,961 | 324,807 | | | | | |
| (/) Shares Outstanding | 3,378.3 | 3,378.3 | 3,378.3 | | | | | |
| Implied Value Range | 87.36 | 91.75 | 96.14 | | | | | |
| FX Rate: IDR/IDR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 87.36 | 91.75 | 96.14 | | 61.00 | | | |
| Upside / (Downside) | 43.2% | 50.4% | 57.6% | | | | | |