A

Adiwarna Anugerah Abadi PT Tbk
IDX:NAIK

Watchlist Manager
Adiwarna Anugerah Abadi PT Tbk
IDX:NAIK
Watchlist
Price: 94 IDR 3.3% Market Closed
Market Cap: Rp312.8B

Relative Value

The Relative Value of one NAIK stock under the Base Case scenario is 116.91 IDR. Compared to the current market price of 94 IDR, Adiwarna Anugerah Abadi PT Tbk is Undervalued by 20%.

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
Base Case
116.91 IDR
Undervaluation 20%
Relative Value
Price
A
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
305.5B IDR 0.8 5.5 3.4 3.4
US
MSA Safety Inc
NYSE:MSA
6.6B USD 3.5 23.8 14.7 17.4
CN
Shanghai M&G Stationery Inc
SSE:603899
24B CNY 1 18.1 12.3 12.3
US
HNI Corp
NYSE:HNI
2.4B USD 0.9 44.7 10 14.5
FR
Societe BIC SA
PAR:BB
2.1B EUR 1 24.5 6.5 11.4
JP
Kokuyo Co Ltd
TSE:7984
349.2B JPY 1 16.3 7.2 9.4
US
Steelcase Inc
NYSE:SCS
1.9B USD 0.6 20.1 8.9 13.4
US
Pitney Bowes Inc
NYSE:PBI
1.5B USD 0.8 10.6 6.7 8.8
JP
Okamura Corp
TSE:7994
240.6B JPY 0.7 9.9 7.4 9.8
US
Interface Inc
NASDAQ:TILE
1.4B USD 1 12.2 7.1 8.9
US
MillerKnoll Inc
NASDAQ:MLKN
1.2B USD 0.3 -47.8 7.2 10.6
P/E Multiple
Earnings Growth PEG
ID
A
Adiwarna Anugerah Abadi PT Tbk
IDX:NAIK
Average P/E: 18.6
5.5
N/A N/A
US
MSA Safety Inc
NYSE:MSA
23.8
14%
1.7
CN
Shanghai M&G Stationery Inc
SSE:603899
18.1
7%
2.6
US
HNI Corp
NYSE:HNI
44.7
N/A N/A
FR
Societe BIC SA
PAR:BB
24.5
37%
0.7
JP
Kokuyo Co Ltd
TSE:7984
16.3
6%
2.7
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Pitney Bowes Inc
NYSE:PBI
10.6
25%
0.4
JP
Okamura Corp
TSE:7994
9.9
5%
2
US
Interface Inc
NASDAQ:TILE
12.2
5%
2.4
US
M
MillerKnoll Inc
NASDAQ:MLKN
Negative Multiple: -47.8 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: 8.3
3.4
N/A N/A
US
MSA Safety Inc
NYSE:MSA
14.7
8%
1.8
CN
Shanghai M&G Stationery Inc
SSE:603899
12.3
15%
0.8
US
HNI Corp
NYSE:HNI
10
N/A N/A
FR
Societe BIC SA
PAR:BB
6.5
15%
0.4
JP
Kokuyo Co Ltd
TSE:7984
7.2
9%
0.8
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Pitney Bowes Inc
NYSE:PBI
6.7
6%
1.1
JP
Okamura Corp
TSE:7994
7.4
9%
0.8
US
Interface Inc
NASDAQ:TILE
7.1
6%
1.2
US
M
MillerKnoll Inc
NASDAQ:MLKN
7.2
16%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
A
Adiwarna Anugerah Abadi PT Tbk
IDX:NAIK
Average EV/EBIT: 10.9
3.4
N/A N/A
US
MSA Safety Inc
NYSE:MSA
17.4
10%
1.7
CN
Shanghai M&G Stationery Inc
SSE:603899
12.3
6%
2.1
US
HNI Corp
NYSE:HNI
14.5
N/A N/A
FR
Societe BIC SA
PAR:BB
11.4
26%
0.4
JP
Kokuyo Co Ltd
TSE:7984
9.4
N/A N/A
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Pitney Bowes Inc
NYSE:PBI
8.8
6%
1.5
JP
Okamura Corp
TSE:7994
9.8
N/A N/A
US
Interface Inc
NASDAQ:TILE
8.9
6%
1.5
US
M
MillerKnoll Inc
NASDAQ:MLKN
10.6
18%
0.6
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett