Kedawung Setia Industrial Tbk PT
IDX:KDSI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its 3-Year Average (6.7), the stock would be worth Rp442 (5% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 7 | Rp464 |
0%
|
| 3-Year Average | 6.7 | Rp442 |
-5%
|
| 5-Year Average | 2 | Rp132.11 |
-72%
|
| Industry Average | 12.5 | Rp830.9 |
+79%
|
| Country Average | 12.6 | Rp836.26 |
+80%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| ID |
|
Kedawung Setia Industrial Tbk PT
IDX:KDSI
|
751.7B IDR | 7 | 23.2 | |
| CH |
|
Amcor PLC
ASX:AMCDD
|
132.3B AUD | 31.1 | 152.9 | |
| IE |
|
Smurfit WestRock PLC
NYSE:SW
|
20.6B USD | 23 | 29.5 | |
| CN |
|
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
|
8.3B CNY | -244.5 | 28.9 | |
| ID |
|
Fajar Surya Wisesa Tbk PT
IDX:FASW
|
17.1T IDR | -3 | -7.4 | |
| CN |
|
Hefei Hengxin Life Science and Technology Co Ltd
SZSE:301501
|
4.9B CNY | 242.6 | 36.6 | |
| CN |
Z
|
ZRP Printing Group Co Ltd
SZSE:301223
|
3.8B CNY | 19.2 | 23.2 | |
| CN |
S
|
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
|
3.2B CNY | 1.5 | 25.1 | |
| US |
E
|
Eightco Holdings Inc
NASDAQ:OCTO
|
446.1m USD | -118 | -118 | |
| ID |
P
|
PT Solusi Kemasan Digital Tbk
IDX:PACK
|
6.7T IDR | -264.6 | 257.3 | |
| CN |
F
|
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
|
2.5B CNY | -15.2 | 358.9 |
Market Distribution
| Min | 0.7 |
| 30th Percentile | 8.6 |
| Median | 12.6 |
| 70th Percentile | 24 |
| Max | 1 806 198.3 |
Other Multiples
Kedawung Setia Industrial Tbk PT
Glance View
PT Kedawung Setia Industrial Tbk is engaged in the manufacture and sale of enamelware, stainless steel, aluminum, plastic goods, and handicrafts. The company is headquartered in Surabaya, Jawa Timur and currently employs 1,398 full-time employees. The firm is involved in the manufacturing of corrugated paper boxes and board packaging industry. The company is construction activities include building design and real estate development. Its general trading activities include import and export, international and local, of all goods that can be traded. The company is also engaged in freight and warehousing, which includes other land transportation for passengers. The company is involved in agriculture, which includes tropical and subtropical fruit farming, oil-containing fruit plantations and agricultural support services. Its segments include enamel houseware and corrugated carton box. Its other business segments include egg tray products. Its products include KSI KSI cookware and KSI corrugated carton box.
