A

Adiwarna Anugerah Abadi PT Tbk
IDX:NAIK

Watchlist Manager
Adiwarna Anugerah Abadi PT Tbk
IDX:NAIK
Watchlist
Price: 104 IDR -9.57% Market Closed
Market Cap: Rp346B

Relative Value

The Relative Value of one NAIK stock under the Base Case scenario is hidden IDR. Compared to the current market price of 104 IDR, Adiwarna Anugerah Abadi PT Tbk 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.

NAIK Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

NAIK Competitors Multiples
Adiwarna Anugerah Abadi PT Tbk 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
Adiwarna Anugerah Abadi PT Tbk
IDX:NAIK
373.8B IDR 0.9 6.1 3.9 3.9
US
MSA Safety Inc
NYSE:MSA
7B USD 3.8 25.1 16.1 19
CN
Shanghai M&G Stationery Inc
SSE:603899
25.3B CNY 1 19.2 13.2 13.2
US
HNI Corp
NYSE:HNI
3.4B USD 1.3 23.7 11.1 16.1
FR
Societe BIC SA
PAR:BB
2.3B EUR 0.8 9.1 3.9 5.6
JP
Kokuyo Co Ltd
TSE:7984
393B JPY 1.1 17.8 8.4 11.1
US
Steelcase Inc
NYSE:SCS
1.9B USD 0.6 20.1 8.9 13.4
US
Interface Inc
NASDAQ:TILE
1.8B USD 1.3 16 9.5 12
US
Pitney Bowes Inc
NYSE:PBI
1.7B USD 0.9 20.7 9.4 13.8
JP
Okamura Corp
TSE:7994
222.5B JPY 0.7 10.4 7 9.2
US
MillerKnoll Inc
NASDAQ:MLKN
1.3B USD 0.4 -52.1 7.6 11.1
P/E Multiple
Earnings Growth PEG
ID
A
Adiwarna Anugerah Abadi PT Tbk
IDX:NAIK
Average P/E: 16.8
6.1
N/A N/A
US
MSA Safety Inc
NYSE:MSA
25.1
9%
2.8
CN
Shanghai M&G Stationery Inc
SSE:603899
19.2
7%
2.7
US
HNI Corp
NYSE:HNI
23.7
18%
1.3
FR
Societe BIC SA
PAR:BB
9.1
3%
3
JP
Kokuyo Co Ltd
TSE:7984
17.8
4%
4.5
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Interface Inc
NASDAQ:TILE
16
16%
1
US
Pitney Bowes Inc
NYSE:PBI
20.7
N/A N/A
JP
Okamura Corp
TSE:7994
10.4
3%
3.5
US
M
MillerKnoll Inc
NASDAQ:MLKN
Negative Multiple: -52.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
A
Adiwarna Anugerah Abadi PT Tbk
IDX:NAIK
Average EV/EBITDA: 9
3.9
N/A N/A
US
MSA Safety Inc
NYSE:MSA
16.1
5%
3.2
CN
Shanghai M&G Stationery Inc
SSE:603899
13.2
15%
0.9
US
HNI Corp
NYSE:HNI
11.1
33%
0.3
FR
Societe BIC SA
PAR:BB
3.9
0%
N/A
JP
Kokuyo Co Ltd
TSE:7984
8.4
11%
0.8
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Interface Inc
NASDAQ:TILE
9.5
12%
0.8
US
Pitney Bowes Inc
NYSE:PBI
9.4
31%
0.3
JP
Okamura Corp
TSE:7994
7
10%
0.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
7.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
A
Adiwarna Anugerah Abadi PT Tbk
IDX:NAIK
Average EV/EBIT: 11.7
3.9
N/A N/A
US
MSA Safety Inc
NYSE:MSA
19
6%
3.2
CN
Shanghai M&G Stationery Inc
SSE:603899
13.2
7%
1.9
US
HNI Corp
NYSE:HNI
16.1
38%
0.4
FR
Societe BIC SA
PAR:BB
5.6
-1%
N/A
JP
Kokuyo Co Ltd
TSE:7984
11.1
N/A N/A
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Interface Inc
NASDAQ:TILE
12
16%
0.8
US
Pitney Bowes Inc
NYSE:PBI
13.8
46%
0.3
JP
Okamura Corp
TSE:7994
9.2
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
11.1
N/A N/A