HGII Relative Valuation - Hero Global Investment Tbk PT

Watchlist Manager

Watchlist

Price: 141 IDR -0.7% Market Closed

Market Cap: Rp916.5B

H	Hero Global Investment Tbk PT IDX:HGII	ID
C	Concord Biotech Ltd NSE:CONCORDBIO	IN
M	Marshall Motor Holdings PLC LSE:MMH	UK

Multiples-Based Value

The Multiples-Based Value for Hero Global Investment Tbk PT (HGII) under the Base Case is 78.53 IDR. Compared with the current market price of 141 IDR, the stock appears Overvalued by 44%.

Multiples-Based 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 Multiples-Based Value calculated?

HGII Multiples-Based Value

Base Case

Overvaluation 44%

Multiples-Based Value

Price Rp141

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	H	Hero Global Investment Tbk PT IDX:HGII	916.5B IDR	6.5	17.9	8.4	8.4
CN		China Yangtze Power Co Ltd SSE:600900	645.7B CNY	7.7	19.8	19.2	19.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	776T IDR	75.3	323.6	108.2	108.2
CN		Huaneng Lancang River Hydropower Inc SSE:600025	172.6B CNY	6.6	20.8	20.9	20.9
CN		China Longyuan Power Group Corp Ltd HKEX:916	148.9B HKD	4.3	28.1	21	21
IN		Adani Green Energy Ltd NSE:ADANIGREEN	1.7T INR	14	117	24.5	34.5
ES	E	EDP Renovaveis SA ELI:EDPR	14.9B EUR	4	-25.6	58.8	58.8
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	117.2B CNY	4	22	33.2	33.2
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	13.4B EUR	8.3	22.6	15.5	19.6
BM		Brookfield Renewable Partners LP TSX:BEP.UN	14.4B CAD	1.7	-147.5	10.2	32.7
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	71.5B CNY	43	16.6	169.4	169.4

				Revenue Growth	P/S to Growth
ID	H	Hero Global Investment Tbk PT IDX:HGII	Average P/S: 15.9 6.5	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	7.7	2%	3.8
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	75.3	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	6.6	N/A	N/A
CN		China Longyuan Power Group Corp Ltd HKEX:916	4.3	8%	0.5
IN		Adani Green Energy Ltd NSE:ADANIGREEN	14	27%	0.5
ES	E	EDP Renovaveis SA ELI:EDPR	4	7%	0.6
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	4	9%	0.4
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	8.3	5%	1.7
BM		Brookfield Renewable Partners LP TSX:BEP.UN	1.7	14%	0.1
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	43	8%	5.4

				Earnings Growth	PEG
ID	H	Hero Global Investment Tbk PT IDX:HGII	Average P/E: 65.4 17.9	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.8	5%	4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	323.6	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	20.8	7%	3
CN		China Longyuan Power Group Corp Ltd HKEX:916	28.1	28%	1
IN		Adani Green Energy Ltd NSE:ADANIGREEN	117	49%	2.4
ES	E	EDP Renovaveis SA ELI:EDPR	Negative Multiple: -25.6	N/A	N/A
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	22	8%	2.7
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	22.6	2%	11.3
BM		Brookfield Renewable Partners LP TSX:BEP.UN	Negative Multiple: -147.5	N/A	N/A
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	16.6	5%	3.3

				EBITDA Growth	EV/EBITDA to Growth
ID	H	Hero Global Investment Tbk PT IDX:HGII	Average EV/EBITDA: 44.5 8.4	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.2	16%	1.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	108.2	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	20.9	21%	1
CN		China Longyuan Power Group Corp Ltd HKEX:916	21	47%	0.4
IN		Adani Green Energy Ltd NSE:ADANIGREEN	24.5	30%	0.8
ES	E	EDP Renovaveis SA ELI:EDPR	58.8	62%	0.9
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.2	36%	0.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	15.5	4%	3.9
BM		Brookfield Renewable Partners LP TSX:BEP.UN	10.2	5%	2
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	169.4	107%	1.6

				EBIT Growth	EV/EBIT to Growth
ID	H	Hero Global Investment Tbk PT IDX:HGII	Average EV/EBIT: 47.8 8.4	N/A	N/A
CN		China Yangtze Power Co Ltd SSE:600900	19.2	4%	4.8
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	108.2	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	20.9	N/A	N/A
CN		China Longyuan Power Group Corp Ltd HKEX:916	21	18%	1.2
IN		Adani Green Energy Ltd NSE:ADANIGREEN	34.5	33%	1
ES	E	EDP Renovaveis SA ELI:EDPR	58.8	33%	1.8
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.2	3%	11.1
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	19.6	4%	4.9
BM		Brookfield Renewable Partners LP TSX:BEP.UN	32.7	41%	0.8
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	169.4	-11%	N/A

Hero Global Investment Tbk PT
IDX:HGII

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

HGII Competitors Multiples
Hero Global Investment Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Hero Global Investment Tbk PT IDX:HGII

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

HGII Competitors Multiples Hero Global Investment Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Hero Global Investment Tbk PT
IDX:HGII

HGII Competitors Multiples
Hero Global Investment Tbk PT Competitors