S

SUMBER ENERGI ANDALAN Tbk PT
IDX:ITMA

Watchlist Manager
SUMBER ENERGI ANDALAN Tbk PT
IDX:ITMA
Watchlist
Price: 1 800 IDR -8.63% Market Closed
Market Cap: 1.8T IDR

Relative Value

The Relative Value of one ITMA stock under the Base Case scenario is hidden IDR. Compared to the current market price of 1 800 IDR, SUMBER ENERGI ANDALAN 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.

ITMA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
1
Median 3Y
144.8
Median 5Y
173.9
Industry
1.3
vs History
0
vs Industry
33
Median 3Y
20
Median 5Y
9.7
Industry
18.5
vs History
14
vs Industry
3
Median 3Y
20
Median 5Y
20
Industry
12.6
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-36.7
Industry
16.9
vs History
0
vs Industry
90
Median 3Y
0.2
Median 5Y
0.2
Industry
2.5
vs History
77
vs Industry
0
Median 3Y
179.7
Median 5Y
207.6
Industry
1.4
vs History
49
vs Industry
0
Median 3Y
63.5
Median 5Y
136.3
Industry
3.3
vs History
66
vs Industry
100
Median 3Y
227
Median 5Y
392.5
Industry
9.8
vs History
66
vs Industry
100
Median 3Y
227
Median 5Y
392.5
Industry
12.3
vs History
12
vs Industry
2
Median 3Y
25.1
Median 5Y
25.1
Industry
11.8
vs History
vs Industry
0
Median 3Y
-11.9
Median 5Y
-11.9
Industry
13.8
vs History
0
vs Industry
88
Median 3Y
0.3
Median 5Y
0.2
Industry
1.7

Multiples Across Competitors

ITMA Competitors Multiples
SUMBER ENERGI ANDALAN 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
SUMBER ENERGI ANDALAN Tbk PT
IDX:ITMA
1.8T IDR 61.3 93.7 230.4 230.4
UK
Relx PLC
LSE:REL
56.3B GBP 5.9 29.3 17 21.5
CA
Thomson Reuters Corp
TSX:TRI
79.1B CAD 7.8 32.8 19.1 27.1
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.8 27.1 40.6
IE
Experian PLC
LSE:EXPN
31.3B GBP 5.3 31.1 161.4 228.4
US
Verisk Analytics Inc
NASDAQ:VRSK
30.5B USD 10.1 33.1 18.9 23.4
US
CoStar Group Inc
NASDAQ:CSGP
28.3B USD 9.3 1 393.8 195.1 -337.3
US
Equifax Inc
NYSE:EFX
25.7B USD 4.3 39 15.5 24.7
US
Leidos Holdings Inc
NYSE:LDOS
25B USD 1.4 17.8 12.3 14
NL
Wolters Kluwer NV
AEX:WKL
21.1B EUR 3.5 18.8 12.5 16.4
CH
SGS SA
SIX:SGSN
18B CHF 2.6 28.7 20.9 20.9
P/E Multiple
Earnings Growth PEG
ID
S
SUMBER ENERGI ANDALAN Tbk PT
IDX:ITMA
Average P/E: 159.5
93.7
N/A N/A
UK
Relx PLC
LSE:REL
29.3
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
32.8
1%
32.8
UK
I
IHS Markit Ltd
F:0M3
36.8
N/A N/A
IE
Experian PLC
LSE:EXPN
31.1
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
33.1
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 393.8
83%
16.8
US
Equifax Inc
NYSE:EFX
39
30%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
17.8
10%
1.8
NL
Wolters Kluwer NV
AEX:WKL
18.8
11%
1.7
CH
SGS SA
SIX:SGSN
28.7
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
S
SUMBER ENERGI ANDALAN Tbk PT
IDX:ITMA
Average EV/EBITDA: 66.4
230.4
N/A N/A
UK
Relx PLC
LSE:REL
17
8%
2.1
CA
Thomson Reuters Corp
TSX:TRI
19.1
7%
2.7
UK
I
IHS Markit Ltd
F:0M3
27.1
N/A N/A
IE
Experian PLC
LSE:EXPN
161.4
10%
16.1
US
Verisk Analytics Inc
NASDAQ:VRSK
18.9
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
195.1
95%
2.1
US
Equifax Inc
NYSE:EFX
15.5
12%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
12.3
6%
2
NL
Wolters Kluwer NV
AEX:WKL
12.5
7%
1.8
CH
SGS SA
SIX:SGSN
20.9
10%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
S
SUMBER ENERGI ANDALAN Tbk PT
IDX:ITMA
Average EV/EBIT: 64.8
230.4
N/A N/A
UK
Relx PLC
LSE:REL
21.5
12%
1.8
CA
Thomson Reuters Corp
TSX:TRI
27.1
10%
2.7
UK
I
IHS Markit Ltd
F:0M3
40.6
N/A N/A
IE
Experian PLC
LSE:EXPN
228.4
14%
16.3
US
Verisk Analytics Inc
NASDAQ:VRSK
23.4
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -337.3
406%
N/A
US
Equifax Inc
NYSE:EFX
24.7
18%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
14
9%
1.6
NL
Wolters Kluwer NV
AEX:WKL
16.4
9%
1.8
CH
SGS SA
SIX:SGSN
20.9
13%
1.6