City Retail Developments Tbk PT
IDX:NIRO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Univastu India Ltd
NSE:UNIVASTU
|
IN |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (22.9), the stock would be worth Rp202.01 (4% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 23.8 | Rp210 |
0%
|
| 3-Year Average | 22.9 | Rp202.01 |
-4%
|
| 5-Year Average | 23.7 | Rp208.78 |
-1%
|
| Industry Average | 10.6 | Rp93.85 |
-55%
|
| Country Average | 7.8 | Rp68.73 |
-67%
|
Forward EV/EBITDA
Today’s price vs future ebitda
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| ID |
|
City Retail Developments Tbk PT
IDX:NIRO
|
4.7T IDR | 23.8 | -23.3 | |
| DE |
|
Vonovia SE
XETRA:VNA
|
20.1B EUR | 21.3 | 5.3 | |
| IL |
|
Azrieli Group Ltd
TASE:AZRG
|
55.8B ILS | 36.1 | 29.5 | |
| HK |
S
|
Swire Properties Ltd
HKEX:1972
|
144.2B HKD | 20.8 | -94 | |
| BM |
|
Hongkong Land Holdings Ltd
SGX:H78
|
17.1B USD | 61.7 | 13.2 | |
| CN |
|
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
|
107.8B HKD | 17.1 | 23.6 | |
| CH |
|
Swiss Prime Site AG
SIX:SPSN
|
10.9B CHF | 38.4 | 28.8 | |
| SG |
|
Capitaland Investment Ltd
SGX:9CI
|
14.5B SGD | 28.7 | 99.1 | |
| CL |
P
|
Plaza SA
SGO:MALLPLAZA
|
9.7T CLP | 20.9 | 6.8 | |
| CN |
|
Zhejiang China Commodities City Group Co Ltd
SSE:600415
|
68.8B CNY | 13.2 | 16.4 | |
| DE |
|
Deutsche Wohnen SE
XETRA:DWNI
|
8.2B EUR | 11.6 | 7.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 4.4 |
| Median | 7.8 |
| 70th Percentile | 13.9 |
| Max | 1 547 003.1 |
Other Multiples
City Retail Developments Tbk PT
Glance View
PT City Retail Developments Tbk engages in real estate development, trading, and managing shopping malls. The company is headquartered in Kuningan, Jawa Barat and currently employs 176 full-time employees. The company went IPO on 2012-09-13. The firm develops, operates and owns various shopping malls across Indonesia. The Company’s business activities comprise construction, service, trading, industry and investment. The firm engages in several business activities, which include shopping centers, real estate, hotels, and others. Real estate covers the sale of land lots, Condotel, and shophouses (ruko). Others include investments outside real estate activities. The Company’s subsidiaries include PT Pejaten Semesta Raya (PSR), PT Karya Bersama Takarob, PT Kalingga Murda (KM), PT Danadipa Aluwung (DA), PT Dhanika Sejahtera Makmur (DSM), PT Tunas Mitra Usaha (TMU), PT Mahawira Rajendra Jaya (MRJ), PT Binjai Hatua Makmur (BHM), PT Tunas Mitra Usaha (TMU), PT Nirvana Wastu Utama (NWU), PT Buana Baru Prima (BBP), PT Melia Arjuna Bejana (MAB), PT Adhirajasa Hanasta Pratama (AHP) and PT Nirvana Wastu Karya Pratama (NWKP).
