Mitra Adiperkasa Tbk PT
IDX:MAPI

Watchlist Manager
Mitra Adiperkasa Tbk PT Logo
Mitra Adiperkasa Tbk PT
IDX:MAPI
Watchlist
Price: 1 175 IDR -1.26% Market Closed
Market Cap: 19.5T IDR

Relative Value

The Relative Value of one MAPI stock under the Base Case scenario is hidden IDR. Compared to the current market price of 1 175 IDR, Mitra Adiperkasa 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.

MAPI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
40
Median 3Y
0.8
Median 5Y
0.7
Industry
0.6
Forward
0.5
vs History
76
vs Industry
40
Median 3Y
12.6
Median 5Y
12.5
Industry
17.1
Forward
9.8
vs History
82
vs Industry
45
Median 3Y
6.3
Median 5Y
5.8
Industry
8.5
vs History
31
vs Industry
10
Median 3Y
30
Median 5Y
30
Industry
17.7
vs History
96
vs Industry
34
Median 3Y
2.5
Median 5Y
2.3
Industry
1.7
vs History
96
vs Industry
44
Median 3Y
0.8
Median 5Y
0.8
Industry
0.7
Forward
0.5
vs History
96
vs Industry
54
Median 3Y
1.9
Median 5Y
1.9
Industry
2.4
vs History
90
vs Industry
42
Median 3Y
7.6
Median 5Y
8.3
Industry
8.6
Forward
3.5
vs History
90
vs Industry
52
Median 3Y
7.6
Median 5Y
8.3
Industry
13.1
Forward
5.6
vs History
85
vs Industry
49
Median 3Y
7.1
Median 5Y
6.9
Industry
10
vs History
55
vs Industry
36
Median 3Y
7.8
Median 5Y
7.8
Industry
14.3
vs History
96
vs Industry
40
Median 3Y
1.3
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

MAPI Competitors Multiples
Mitra Adiperkasa 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
Mitra Adiperkasa Tbk PT
IDX:MAPI
19.5T IDR 0.5 10.6 6 6
ZA
Woolworths Holdings Ltd
JSE:WHL
49.9B Zac 0 0 0 0
UK
Next PLC
LSE:NXT
16.6B GBP 2.6 21 12.1 15.4
US
Dillard's Inc
NYSE:DDS
9.8B USD 1.5 16.9 10.2 12.9
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
135.5B MXN 0.6 7.1 5 6
CN
CCOOP Group Co Ltd
SZSE:000564
45.3B CNY 30.2 -39.7 -206.2 -206.2
US
Macy's Inc
NYSE:M
5.9B USD 0.3 12.3 4.4 8.7
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
809.6B JPY 1.5 14.3 8.2 10.9
US
Nordstrom Inc
NYSE:JWN
4.1B USD 0.3 13.9 5.2 11.4
JP
J.Front Retailing Co Ltd
TSE:3086
566.8B JPY 1.3 18.5 8.9 17.3
JP
Takashimaya Co Ltd
TSE:8233
491.1B JPY 1 11.8 8.5 13.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Mitra Adiperkasa Tbk PT
IDX:MAPI
Average EV/EBITDA: 7.6
6
30%
0.2
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
5%
N/A
UK
Next PLC
LSE:NXT
12.1
6%
2
US
Dillard's Inc
NYSE:DDS
10.2
-4%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
5
4%
1.3
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -206.2 N/A N/A
US
Macy's Inc
NYSE:M
4.4
0%
N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
8.2
2%
4.1
US
Nordstrom Inc
NYSE:JWN
5.2
4%
1.3
JP
J
J.Front Retailing Co Ltd
TSE:3086
8.9
-2%
N/A
JP
Takashimaya Co Ltd
TSE:8233
8.5
2%
4.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Mitra Adiperkasa Tbk PT
IDX:MAPI
Average EV/EBIT: 11.4
6
12%
0.5
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
11%
N/A
UK
Next PLC
LSE:NXT
15.4
8%
1.9
US
Dillard's Inc
NYSE:DDS
12.9
-2%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
6
4%
1.5
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -206.2 N/A N/A
US
Macy's Inc
NYSE:M
8.7
-1%
N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
10.9
N/A N/A
US
Nordstrom Inc
NYSE:JWN
11.4
3%
3.8
JP
J
J.Front Retailing Co Ltd
TSE:3086
17.3
N/A N/A
JP
Takashimaya Co Ltd
TSE:8233
13.9
N/A N/A