Polychem Indonesia Tbk PT
IDX:ADMG

Watchlist Manager
Polychem Indonesia Tbk PT Logo
Polychem Indonesia Tbk PT
IDX:ADMG
Watchlist
Price: 116 IDR 1.75% Market Closed
Market Cap: 451.1B IDR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one ADMG stock under the Base Case scenario is 207.94 IDR. Compared to the current market price of 116 IDR, Polychem Indonesia Tbk PT is Undervalued by 44%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ADMG Relative Value
Base Case
207.94 IDR
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.3
P/S
P/S
Price to Sales
0.3
vs History
58
vs Industry
91
Median 3Y
0.3
Median 5Y
0.3
Industry
1.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-1.8
Industry
20
More Details
11.5
P/OCF
P/OCF
Price to OCF
11.5
vs History
23
vs Industry
43
Median 3Y
-6.7
Median 5Y
-3.4
Industry
12
More Details
19.2
P/FCFE
P/FCFE
Price to FCFE
19.2
vs History
19
vs Industry
32
Median 3Y
-5.6
Median 5Y
-4.6
Industry
19.9
More Details
0.2
P/B
P/B
Price to Book Value
0.2
vs History
74
vs Industry
93
Median 3Y
0.3
Median 5Y
0.3
Industry
1.5
More Details
0.2
EV/S
EV/S
Enterprise Value to Sales
0.2
vs History
39
vs Industry
94
Median 3Y
0.2
Median 5Y
0.2
Industry
1.5
More Details
Negative
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
-9.2
Median 5Y
-2.9
Industry
6.6
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-1.5
Median 5Y
-1.4
Industry
11.9
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-1.5
Median 5Y
-1.4
Industry
16.1
More Details
7.1
EV/OCF
EV/OCF
Enterprise Value to OCF
7.1
vs History
15
vs Industry
61
Median 3Y
-4.2
Median 5Y
-2.1
Industry
13
More Details
13.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
13.2
vs History
14
vs Industry
38
Median 3Y
-3.4
Median 5Y
-2.3
Industry
18.4
More Details
0.1
EV/IC
EV/IC
Enterprise Value to IC
0.1
vs History
60
vs Industry
94
Median 3Y
0.2
Median 5Y
0.2
Industry
1.2
More Details

Multiples Across Competitors

ADMG Competitors Multiples
Polychem Indonesia Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Polychem Indonesia Tbk PT
IDX:ADMG
451.1B IDR 0.3 -2.2 -1.7 -1.7
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 148.4 11.8 37.9
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
752.7T IDR 25.7 -663 -810.4 -810.4
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
45.6B USD 25.5 -658.8 -805.3 -805.3
US
Dow Inc
NYSE:DOW
20.3B USD 0.5 73 8.2 25.4
UK
LyondellBasell Industries NV
NYSE:LYB
18.1B USD 0.5 17.3 9 17.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
110B CNY 0.5 15.8 19.1 19.1
IN
Solar Industries India Ltd
NSE:SOLARINDS
1.2T INR 17.1 106.3 67.8 74.5
KR
LG Chem Ltd
KRX:051910
16.4T KRW 0.3 -23.8 5.3 32.4
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
82.7B CNY 0.3 108.7 27.8 27.8
CN
Zhejiang Juhua Co Ltd
SSE:600160
74B CNY 3 30.1 24.4 24.4
P/E Multiple
Earnings Growth PEG
ID
Polychem Indonesia Tbk PT
IDX:ADMG
Average P/E: 71.4
Negative Multiple: -2.2 		N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
148.4
92%
1.6
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -663 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -658.8 N/A N/A
US
Dow Inc
NYSE:DOW
73
22%
3.3
UK
LyondellBasell Industries NV
NYSE:LYB
17.3
27%
0.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
15.8
17%
0.9
IN
Solar Industries India Ltd
NSE:SOLARINDS
106.3
35%
3
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -23.8 N/A N/A
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
108.7
N/A N/A
CN
Zhejiang Juhua Co Ltd
SSE:600160
30.1
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Polychem Indonesia Tbk PT
IDX:ADMG
Average EV/EBITDA: 21.7
Negative Multiple: -1.7 		N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
11.8
17%
0.7
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -810.4 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -805.3 N/A N/A
US
Dow Inc
NYSE:DOW
8.2
11%
0.7
UK
LyondellBasell Industries NV
NYSE:LYB
9
7%
1.3
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.1
N/A N/A
IN
Solar Industries India Ltd
NSE:SOLARINDS
67.8
23%
2.9
KR
LG Chem Ltd
KRX:051910
5.3
38%
0.1
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
27.8
N/A N/A
CN
Zhejiang Juhua Co Ltd
SSE:600160
24.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Polychem Indonesia Tbk PT
IDX:ADMG
Average EV/EBIT: 32.4
Negative Multiple: -1.7 		N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
37.9
38%
1
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -810.4 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -805.3 N/A N/A
US
Dow Inc
NYSE:DOW
25.4
15%
1.7
UK
LyondellBasell Industries NV
NYSE:LYB
17.9
7%
2.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.1
9%
2.1
IN
Solar Industries India Ltd
NSE:SOLARINDS
74.5
23%
3.2
KR
LG Chem Ltd
KRX:051910
32.4
99%
0.3
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
27.8
N/A N/A
CN
Zhejiang Juhua Co Ltd
SSE:600160
24.4
N/A N/A

See Also

Summary
ADMG intrinsic value, competitors valuation, and company profile.
DCF Valuation
ADMG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ADMG stock valuation using valuation multiples.
Wall Street Estimates
ADMG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ADMG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 252,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.