Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP

Watchlist Manager
Hanjaya Mandala Sampoerna Tbk PT Logo
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
Watchlist
Price: 615 IDR Market Closed
Market Cap: 71.5T IDR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one HMSP stock under the Base Case scenario is 1 143.48 IDR. Compared to the current market price of 615 IDR, Hanjaya Mandala Sampoerna Tbk PT is Undervalued by 46%.

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.

HMSP Relative Value
Base Case
1 143.48 IDR
Undervaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.6
P/S
P/S
Price to Sales
0.6
vs History
92
vs Industry
75
Median 3Y
0.9
Median 5Y
1
Industry
1.9
Forward
0.6
More Details
11.3
P/E
P/E
Price to Earnings
11.3
vs History
77
vs Industry
52
Median 3Y
13.2
Median 5Y
14
Industry
16.3
Forward
9.2
More Details
34.1
P/OCF
P/OCF
Price to OCF
34.1
vs History
1
vs Industry
29
Median 3Y
14.2
Median 5Y
12.6
Industry
12.8
More Details
157.7
P/FCFE
P/FCFE
Price to FCFE
157.7
vs History
1
vs Industry
14
Median 3Y
22.3
Median 5Y
17.8
Industry
11.1
More Details
2.4
P/B
P/B
Price to Book Value
2.4
vs History
93
vs Industry
28
Median 3Y
3.4
Median 5Y
3.8
Industry
2.2
More Details
0.6
EV/S
EV/S
Enterprise Value to Sales
0.6
vs History
93
vs Industry
72
Median 3Y
0.8
Median 5Y
0.9
Industry
1.9
Forward
0.5
More Details
3.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.5
vs History
93
vs Industry
60
Median 3Y
5.2
Median 5Y
5.3
Industry
5.7
More Details
8.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.8
vs History
88
vs Industry
47
Median 3Y
11.1
Median 5Y
10.7
Industry
10.6
Forward
6.8
More Details
8.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
8.8
vs History
88
vs Industry
50
Median 3Y
11.1
Median 5Y
10.7
Industry
11.8
Forward
7.5
More Details
31.6
EV/OCF
EV/OCF
Enterprise Value to OCF
31.6
vs History
1
vs Industry
36
Median 3Y
13.3
Median 5Y
11.9
Industry
13.2
More Details
106.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
106.9
vs History
1
vs Industry
24
Median 3Y
20.5
Median 5Y
16.7
Industry
13.1
More Details
1.6
EV/IC
EV/IC
Enterprise Value to IC
1.6
vs History
90
vs Industry
50
Median 3Y
2.2
Median 5Y
2.6
Industry
2
More Details

Multiples Across Competitors

HMSP Competitors Multiples
Hanjaya Mandala Sampoerna Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
71.5T IDR 0.6 11.3 8.8 8.8
US
Philip Morris International Inc
NYSE:PM
286.5B USD 7.5 37.8 20.6 23.4
UK
British American Tobacco PLC
LSE:BATS
79.5B GBP 3.1 25.8 17.1 34.3
US
Altria Group Inc
NYSE:MO
101.1B USD 4.3 10 9.9 10.2
IN
ITC Ltd
NSE:ITC
5.2T INR 6.3 14.9 18.9 20.4
JP
Japan Tobacco Inc
TSE:2914
7.7T JPY 2.4 43 15.7 24.2
UK
Imperial Brands PLC
LSE:IMB
24.1B GBP 0.8 9.3 7.5 8.9
SE
Swedish Match AB
F:SWMC
15.2B EUR 7.9 26.1 20.4 20.4
CN
Smoore International Holdings Ltd
HKEX:6969
120.3B HKD 9.3 84.3 76.4 98
KR
KT&G Corp
KRX:033780
13.3T KRW 2.2 11.7 8.6 10.4
IN
Godfrey Phillips India Ltd
NSE:GODFRYPHLP
434B INR 6.4 40.5 36 41.2

See Also

Summary
HMSP intrinsic value, competitors valuation, and company profile.
DCF Valuation
HMSP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HMSP stock valuation using valuation multiples.
Wall Street Estimates
HMSP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HMSP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 261,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.