Kedawung Setia Industrial Tbk PT
IDX:KDSI

Watchlist Manager
Kedawung Setia Industrial Tbk PT Logo
Kedawung Setia Industrial Tbk PT
IDX:KDSI
Watchlist
Price: 460 IDR Market Closed
Market Cap: 745.2B IDR

Relative Value

The Relative Value of one KDSI stock under the Base Case scenario is hidden IDR. Compared to the current market price of 460 IDR, Kedawung Setia Industrial 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.

KDSI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
81
Median 3Y
0.1
Median 5Y
0
Industry
0.8
vs History
3
vs Industry
61
Median 3Y
1.8
Median 5Y
1.3
Industry
15.9
vs History
14
vs Industry
53
Median 3Y
2.2
Median 5Y
0.9
Industry
8.4
vs History
17
vs Industry
24
Median 3Y
3.5
Median 5Y
1.9
Industry
15
vs History
6
vs Industry
66
Median 3Y
0.2
Median 5Y
0.1
Industry
1.2
vs History
7
vs Industry
85
Median 3Y
0.1
Median 5Y
0.1
Industry
1
vs History
3
vs Industry
77
Median 3Y
1
Median 5Y
0.9
Industry
4.6
vs History
3
vs Industry
64
Median 3Y
2.5
Median 5Y
2.4
Industry
8.8
vs History
3
vs Industry
70
Median 3Y
2.5
Median 5Y
2.4
Industry
12.9
vs History
15
vs Industry
57
Median 3Y
5.5
Median 5Y
1.3
Industry
10
vs History
vs Industry
35
Median 3Y
1.6
Median 5Y
1.3
Industry
15
vs History
6
vs Industry
68
Median 3Y
0.3
Median 5Y
0.3
Industry
1

Multiples Across Competitors

KDSI Competitors Multiples
Kedawung Setia Industrial 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
Kedawung Setia Industrial Tbk PT
IDX:KDSI
745.2B IDR 0.3 22 13 13
IE
Smurfit WestRock PLC
NYSE:SW
20.7B USD 0.5 22.5 5.9 10.5
MY
L&P Global Bhd
KLSE:L&PBHD
7.9B MYR 76.8 2 500.7 741.7 1 231.1
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
8.1B CNY 5.6 28.3 24.8 24.8
ID
Fajar Surya Wisesa Tbk PT
IDX:FASW
12.1T IDR 1.5 -11.7 -29.8 -29.8
CN
ZRP Printing Group Co Ltd
SZSE:301223
3.5B CNY 1.1 21.3 15.2 15.2
US
Eightco Holdings Inc
NASDAQ:OCTO
446.1m USD 11.2 -118 -111.9 -70.3
CN
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
2.6B CNY 1.5 368 -671.8 -671.8
IN
EPack Prefab Technologies Ltd
NSE:EPACKPEB
26.2B INR 0 0 0 0
CN
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
1.8B CNY 0.7 13.9 7.6 7.6
ID
Panca Budi Idaman Tbk PT
IDX:PBID
3.6T IDR 0.7 9.1 6.9 6.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Kedawung Setia Industrial Tbk PT
IDX:KDSI
Average EV/EBITDA: 116.4
13
N/A N/A
IE
Smurfit WestRock PLC
NYSE:SW
5.9
28%
0.2
MY
L
L&P Global Bhd
KLSE:L&PBHD
741.7
N/A N/A
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
24.8
N/A N/A
ID
Fajar Surya Wisesa Tbk PT
IDX:FASW
Negative Multiple: -29.8 N/A N/A
CN
Z
ZRP Printing Group Co Ltd
SZSE:301223
15.2
N/A N/A
US
E
Eightco Holdings Inc
NASDAQ:OCTO
Negative Multiple: -111.9 N/A N/A
CN
F
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
Negative Multiple: -671.8 N/A N/A
IN
EPack Prefab Technologies Ltd
NSE:EPACKPEB
Not Available N/A N/A
CN
S
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
7.6
26%
0.3
ID
Panca Budi Idaman Tbk PT
IDX:PBID
6.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Kedawung Setia Industrial Tbk PT
IDX:KDSI
Average EV/EBIT: 187
13
N/A N/A
IE
Smurfit WestRock PLC
NYSE:SW
10.5
33%
0.3
MY
L
L&P Global Bhd
KLSE:L&PBHD
1 231.1
N/A N/A
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
24.8
N/A N/A
ID
Fajar Surya Wisesa Tbk PT
IDX:FASW
Negative Multiple: -29.8 N/A N/A
CN
Z
ZRP Printing Group Co Ltd
SZSE:301223
15.2
N/A N/A
US
E
Eightco Holdings Inc
NASDAQ:OCTO
Negative Multiple: -70.3 N/A N/A
CN
F
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
Negative Multiple: -671.8 N/A N/A
IN
EPack Prefab Technologies Ltd
NSE:EPACKPEB
Not Available N/A N/A
CN
S
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
7.6
21%
0.4
ID
Panca Budi Idaman Tbk PT
IDX:PBID
6.9
N/A N/A