Electronic City Indonesia Tbk PT
IDX:ECII

Watchlist Manager
Electronic City Indonesia Tbk PT Logo
Electronic City Indonesia Tbk PT
IDX:ECII
Watchlist
Price: 256 IDR 34.74% Market Closed
Market Cap: 341.6B IDR

Relative Value

The Relative Value of one ECII stock under the Base Case scenario is 568.36 IDR. Compared to the current market price of 256 IDR, Electronic City Indonesia Tbk PT is Undervalued by 55%.

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.

ECII Relative Value
Base Case
568.36 IDR
Undervaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
87
Median 3Y
0.1
Median 5Y
0.2
Industry
0.6
vs History
vs Industry
6
Median 3Y
31.4
Median 5Y
31.7
Industry
17.1
vs History
52
vs Industry
20
Median 3Y
5.3
Median 5Y
2.9
Industry
8.5
vs History
11
vs Industry
3
Median 3Y
-3.4
Median 5Y
-3.9
Industry
17.6
vs History
87
vs Industry
85
Median 3Y
0.3
Median 5Y
0.3
Industry
1.7
vs History
vs Industry
Median 3Y
-0
Median 5Y
-0
Industry
0.7
vs History
vs Industry
Median 3Y
-0.2
Median 5Y
-0.1
Industry
2.3
vs History
33
vs Industry
Median 3Y
1.1
Median 5Y
-2.1
Industry
8.5
vs History
33
vs Industry
Median 3Y
1.1
Median 5Y
-2.1
Industry
13.1
vs History
vs Industry
64
Median 3Y
-0.9
Median 5Y
-0.6
Industry
10
vs History
vs Industry
62
Median 3Y
0.2
Median 5Y
-1.3
Industry
14.2
vs History
vs Industry
Median 3Y
-0.1
Median 5Y
-0.1
Industry
1.1

Multiples Across Competitors

ECII Competitors Multiples
Electronic City Indonesia Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Electronic City Indonesia Tbk PT
IDX:ECII
311B IDR 0.1 -10.3 -0.3 -0.3
US
Best Buy Co Inc
NYSE:BBY
14.9B USD 0.4 23.2 5.9 8.7
JP
Hikari Tsushin Inc
TSE:9435
2T JPY 2.7 14.2 19.4 22.3
US
GameStop Corp
NYSE:GME
9.2B USD 2.4 21.9 18.8 20.6
AU
JB Hi-Fi Ltd
ASX:JBH
10.3B AUD 1 22.2 14.9 14.9
VN
Mobile World Investment Corp
VN:MWG
129.2T VND 0.9 22.2 14.8 20.7
JP
Yamada Holdings Co Ltd
TSE:9831
438B JPY 0.3 16.3 9.8 16.3
DE
Ceconomy AG
XETRA:CEC
2.2B EUR 0.1 -62.1 2.9 10.8
CN
Suning.Com Co Ltd
SZSE:002024
15.8B CNY 0.3 187 95.8 95.8
JP
Nojima Corp
TSE:7419
347.1B JPY 0.4 9.2 4 5.8
UK
Currys PLC
LSE:CURY
1.4B GBP 0.2 10.8 3.8 8.5
P/E Multiple
Earnings Growth PEG
ID
Electronic City Indonesia Tbk PT
IDX:ECII
Average P/E: 36.3
Negative Multiple: -10.3
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
23.2
19%
1.2
JP
Hikari Tsushin Inc
TSE:9435
14.2
3%
4.7
US
GameStop Corp
NYSE:GME
21.9
41%
0.5
AU
JB Hi-Fi Ltd
ASX:JBH
22.2
8%
2.8
VN
M
Mobile World Investment Corp
VN:MWG
22.2
35%
0.6
JP
Yamada Holdings Co Ltd
TSE:9831
16.3
20%
0.8
DE
Ceconomy AG
XETRA:CEC
Negative Multiple: -62.1 N/A N/A
CN
Suning.Com Co Ltd
SZSE:002024
187
34%
5.5
JP
Nojima Corp
TSE:7419
9.2
N/A N/A
UK
Currys PLC
LSE:CURY
10.8
14%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Electronic City Indonesia Tbk PT
IDX:ECII
Average EV/EBITDA: 19
Negative Multiple: -0.3
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
5.9
3%
2
JP
Hikari Tsushin Inc
TSE:9435
19.4
9%
2.2
US
GameStop Corp
NYSE:GME
18.8
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
14.9
18%
0.8
VN
M
Mobile World Investment Corp
VN:MWG
14.8
18%
0.8
JP
Yamada Holdings Co Ltd
TSE:9831
9.8
4%
2.4
DE
Ceconomy AG
XETRA:CEC
2.9
10%
0.3
CN
Suning.Com Co Ltd
SZSE:002024
95.8
54%
1.8
JP
Nojima Corp
TSE:7419
4
N/A N/A
UK
Currys PLC
LSE:CURY
3.8
2%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Electronic City Indonesia Tbk PT
IDX:ECII
Average EV/EBIT: 22.4
Negative Multiple: -0.3
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
8.7
5%
1.7
JP
Hikari Tsushin Inc
TSE:9435
22.3
N/A N/A
US
GameStop Corp
NYSE:GME
20.6
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
14.9
7%
2.1
VN
M
Mobile World Investment Corp
VN:MWG
20.7
31%
0.7
JP
Yamada Holdings Co Ltd
TSE:9831
16.3
N/A N/A
DE
Ceconomy AG
XETRA:CEC
10.8
27%
0.4
CN
Suning.Com Co Ltd
SZSE:002024
95.8
41%
2.3
JP
Nojima Corp
TSE:7419
5.8
N/A N/A
UK
Currys PLC
LSE:CURY
8.5
6%
1.4