Adaro Energy Indonesia TBK PT
IDX:ADRO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (1.2), the stock would be worth Rp457.84 (82% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.7 | Rp2 520 |
0%
|
| 3-Year Average | 1.2 | Rp457.84 |
-82%
|
| 5-Year Average | 2.1 | Rp790.6 |
-69%
|
| Industry Average | 0 | Rp0.5 |
-100%
|
| Country Average | 7.8 | Rp2 924.89 |
+16%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
Rp58.2T
|
/ |
Jan 2026
$524.1m
|
= |
|
|
Rp58.2T
|
/ |
Dec 2026
$735.4m
|
= |
|
|
Rp58.2T
|
/ |
Dec 2027
$897m
|
= |
|
|
Rp58.2T
|
/ |
Dec 2028
$1.1B
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| ID |
|
Adaro Energy Indonesia TBK PT
IDX:ADRO
|
72.6T IDR | 6.7 | 9.6 | |
| ID |
|
Alamtri Resources Indonesia Tbk PT
F:A640
|
159.8B EUR | 351.5 | 413.3 | |
| CN |
|
China Shenhua Energy Co Ltd
SSE:601088
|
911.4B CNY | 13.5 | 17.5 | |
| ZA |
E
|
Exxaro Resources Ltd
JSE:EXX
|
71.4B ZAR | 7.9 | 9.4 | |
| CA |
C
|
Cameco Corp
NYSE:CCJ
|
55.1B USD | 120.2 | 127 | |
| CN |
|
Shaanxi Coal Industry Co Ltd
SSE:601225
|
247B CNY | 7.2 | 10.8 | |
| CN |
|
China Coal Energy Co Ltd
SSE:601898
|
222.5B CNY | 9 | 12.4 | |
| IN |
|
Coal India Ltd
NSE:COALINDIA
|
2.7T INR | 8 | 9.2 | |
| CN |
|
Yankuang Energy Group Co Ltd
SSE:600188
|
198.8B CNY | 15.3 | 23.7 | |
| ID |
|
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
|
483.5T IDR | 75.2 | 116.7 | |
| ID |
|
Bayan Resources Tbk PT
IDX:BYAN
|
411.7T IDR | 23.8 | 32.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 4.4 |
| Median | 7.8 |
| 70th Percentile | 13.9 |
| Max | 1 547 003.1 |
Other Multiples
Adaro Energy Indonesia TBK PT
Glance View
Adaro Energy Indonesia TBK PT, a titan in the Indonesian coal industry, has carved out a distinctive niche within the global energy market. Born in 2004, the company rapidly ascended the ranks to become one of the country's largest coal producers, predominantly fueled by the rich deposits of its flagship Adaro Tutupan mine. This mine, part of the massive coal-rich basin in South Kalimantan, boasts some of the most vast and accessible coal reserves. Adaro Energy efficiently operates across the entire coal production supply chain—from exploration and mining through to logistics and marketing—assuring that coal is supplied reliably to customers across Asia and beyond. Its well-integrated operations allow it to exploit economies of scale and enhance its profitability. Central to Adaro Energy's business model is its vertically integrated coal supply chain, which ensures cost-effective production and distribution. The company's revenue is primarily generated through the extraction, sales, and distribution of thermal coal to power-generating companies worldwide, catering to the growing demand for affordable energy, particularly within burgeoning Asian economies. Additionally, Adaro has invested in mining-related services and power generation, seeking to diversify its income streams amidst global pressures for energy transition. This strategic diversification is complemented by its investment in renewable energy projects, positioning Adaro Energy to navigate an evolving energy landscape while maintaining steady revenue growth from its core coal business.