Ekadharma International Tbk PT
IDX:EKAD

Watchlist Manager
Ekadharma International Tbk PT Logo
Ekadharma International Tbk PT
IDX:EKAD
Watchlist
Price: 189 IDR Market Closed
Market Cap: Rp660.3B

Relative Value

The Relative Value of one EKAD stock under the Base Case scenario is 139.51 IDR. Compared to the current market price of 189 IDR, Ekadharma International Tbk PT is Overvalued by 26%.

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.

EKAD Relative Value
Base Case
139.51 IDR
Overvaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

EKAD Competitors Multiples
Ekadharma International 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
Ekadharma International Tbk PT
IDX:EKAD
660.3B IDR 1.3 21 3 3
US
MSA Safety Inc
NYSE:MSA
7.1B USD 3.8 25.4 16.3 19.2
CN
Shanghai M&G Stationery Inc
SSE:603899
26.2B CNY 1.1 19.8 13.8 13.8
US
HNI Corp
NYSE:HNI
3.4B USD 1.3 23.9 11.2 16.2
FR
Societe BIC SA
PAR:BB
2.3B EUR 0.8 9 3.9 5.6
JP
Kokuyo Co Ltd
TSE:7984
404B JPY 1.2 18.3 8.8 11.5
US
Interface Inc
NASDAQ:TILE
1.8B USD 1.3 16 9.5 12
US
Steelcase Inc
NYSE:SCS
1.9B USD 0.6 20.1 8.9 13.4
US
Pitney Bowes Inc
NYSE:PBI
1.7B USD 0.9 20.8 9.5 13.8
JP
Okamura Corp
TSE:7994
228.8B JPY 0.7 10.7 7.2 9.5
US
MillerKnoll Inc
NASDAQ:MLKN
1.3B USD 0.4 -52.6 7.6 11.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Ekadharma International Tbk PT
IDX:EKAD
Average EV/EBITDA: 9.1
3
N/A N/A
US
MSA Safety Inc
NYSE:MSA
16.3
5%
3.3
CN
Shanghai M&G Stationery Inc
SSE:603899
13.8
15%
0.9
US
HNI Corp
NYSE:HNI
11.2
33%
0.3
FR
Societe BIC SA
PAR:BB
3.9
0%
N/A
JP
Kokuyo Co Ltd
TSE:7984
8.8
11%
0.8
US
Interface Inc
NASDAQ:TILE
9.5
12%
0.8
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Pitney Bowes Inc
NYSE:PBI
9.5
31%
0.3
JP
Okamura Corp
TSE:7994
7.2
10%
0.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
7.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Ekadharma International Tbk PT
IDX:EKAD
Average EV/EBIT: 11.7
3
N/A N/A
US
MSA Safety Inc
NYSE:MSA
19.2
6%
3.2
CN
Shanghai M&G Stationery Inc
SSE:603899
13.8
7%
2
US
HNI Corp
NYSE:HNI
16.2
38%
0.4
FR
Societe BIC SA
PAR:BB
5.6
-1%
N/A
JP
Kokuyo Co Ltd
TSE:7984
11.5
N/A N/A
US
Interface Inc
NASDAQ:TILE
12
16%
0.8
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Pitney Bowes Inc
NYSE:PBI
13.8
46%
0.3
JP
Okamura Corp
TSE:7994
9.5
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
11.2
N/A N/A