ELTY Relative Valuation - Bakrieland Development Tbk PT

Watchlist Manager

Watchlist

Price: 49 IDR 4.26%

Market Cap: Rp2.1T

Relative Value

The Relative Value of one ELTY stock under the Base Case scenario is hidden IDR. Compared to the current market price of 49 IDR, Bakrieland Development Tbk PT is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

ELTY Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
ID		Bakrieland Development Tbk PT IDX:ELTY	2.1T IDR	1.5	398.9	27.6	27.6
HK		China Resources Land Ltd HKEX:1109	232.8B HKD	0.7	7.5	5.9	5.9
HK		Henderson Land Development Co Ltd HKEX:12	167B HKD	7.3	27.8	85.1	85.1
HK		CK Asset Holdings Ltd HKEX:1113	162.7B HKD	3.4	14.6	20.9	20.9
HK		China Overseas Land & Investment Ltd HKEX:688	158.2B HKD	0.8	10	11.7	11.7
VN	V	Vinhomes JSC VN:VHM	439.5T VND	2.9	10.7	13	13.8
HK		Sino Land Co Ltd HKEX:83	120.5B HKD	14.6	29.7	22.9	24.1
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	95.9B CNY	0.5	26.6	17.2	17.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	84.8B CNY	0.3	-86.6	19	19
IN		Macrotech Developers Ltd NSE:LODHA	1T INR	7.1	34.5	23	24.6
CN		Longfor Group Holdings Ltd HKEX:960	68.4B HKD	0.4	7.5	16.7	16.9

				Revenue Growth	P/S to Growth
ID		Bakrieland Development Tbk PT IDX:ELTY	Average P/S: 3.6 1.5	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	0.7	0%	N/A
HK		Henderson Land Development Co Ltd HKEX:12	7.3	4%	1.8
HK		CK Asset Holdings Ltd HKEX:1113	3.4	15%	0.2
HK		China Overseas Land & Investment Ltd HKEX:688	0.8	-2%	N/A
VN	V	Vinhomes JSC VN:VHM	2.9	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	14.6	1%	14.6
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.5	-3%	N/A
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.3	-6%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	7.1	19%	0.4
CN		Longfor Group Holdings Ltd HKEX:960	0.4	-11%	N/A

				Earnings Growth	PEG
ID		Bakrieland Development Tbk PT IDX:ELTY	Average P/E: 56.8 398.9	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	7.5	2%	3.8
HK		Henderson Land Development Co Ltd HKEX:12	27.8	21%	1.3
HK		CK Asset Holdings Ltd HKEX:1113	14.6	1%	14.6
HK		China Overseas Land & Investment Ltd HKEX:688	10	3%	3.3
VN	V	Vinhomes JSC VN:VHM	10.7	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	29.7	9%	3.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	26.6	13%	2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -86.6	2%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	34.5	24%	1.4
CN		Longfor Group Holdings Ltd HKEX:960	7.5	-15%	N/A

				EBITDA Growth	EV/EBITDA to Growth
ID		Bakrieland Development Tbk PT IDX:ELTY	Average EV/EBITDA: 23.9 27.6	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	5.9	4%	1.5
HK		Henderson Land Development Co Ltd HKEX:12	85.1	28%	3
HK		CK Asset Holdings Ltd HKEX:1113	20.9	16%	1.3
HK		China Overseas Land & Investment Ltd HKEX:688	11.7	3%	3.9
VN	V	Vinhomes JSC VN:VHM	13	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	22.9	6%	3.8
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	17.2	26%	0.7
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	19	7%	2.7
IN		Macrotech Developers Ltd NSE:LODHA	23	21%	1.1
CN		Longfor Group Holdings Ltd HKEX:960	16.7	0%	N/A

				EBIT Growth	EV/EBIT to Growth
ID		Bakrieland Development Tbk PT IDX:ELTY	Average EV/EBIT: 24.2 27.6	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	5.9	3%	2
HK		Henderson Land Development Co Ltd HKEX:12	85.1	31%	2.7
HK		CK Asset Holdings Ltd HKEX:1113	20.9	20%	1
HK		China Overseas Land & Investment Ltd HKEX:688	11.7	2%	5.8
VN	V	Vinhomes JSC VN:VHM	13.8	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	24.1	6%	4
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	17.2	18%	1
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	19	4%	4.8
IN		Macrotech Developers Ltd NSE:LODHA	24.6	31%	0.8
CN		Longfor Group Holdings Ltd HKEX:960	16.9	-2%	N/A

Bakrieland Development Tbk PT
IDX:ELTY

Relative Value

Valuation Multiples

Multiples Across Competitors

ELTY Competitors Multiples
Bakrieland Development Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Bakrieland Development Tbk PT IDX:ELTY

Relative Value

Valuation Multiples

Multiples Across Competitors

ELTY Competitors Multiples Bakrieland Development Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Bakrieland Development Tbk PT
IDX:ELTY

ELTY Competitors Multiples
Bakrieland Development Tbk PT Competitors