SMDM Relative Valuation - Suryamas Dutamakmur Tbk PT

Watchlist Manager

Watchlist

Price: 595 IDR 2.59% Market Closed

Market Cap: Rp2.8T

	Suryamas Dutamakmur Tbk PT IDX:SMDM	ID
	SET:PSP	TH
W	Wai Kee Holdings Ltd HKEX:610	HK

Multiples-Based Value

The Multiples-Based Value of one SMDM stock under the Base Case scenario is 177.05 IDR. Compared to the current market price of 595 IDR, Suryamas Dutamakmur Tbk PT is Overvalued by 70%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

SMDM Multiples-Based Value

Overvaluation 70%

Multiples-Based Value

Price Rp595

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
ID		Suryamas Dutamakmur Tbk PT IDX:SMDM	2.8T IDR	7.4	128.4	63.9	63.9
HK		China Resources Land Ltd HKEX:1109	209.8B HKD	0.6	7.1	6.2	6.2
HK		CK Asset Holdings Ltd HKEX:1113	168.1B HKD	2.9	15.4	15.9	15.9
HK		Henderson Land Development Co Ltd HKEX:12	148.8B HKD	5.7	25.9	63.5	63.5
VN	V	Vinhomes JSC VN:VHM	497.4T VND	3.3	12.3	14.6	15.5
HK		China Overseas Land & Investment Ltd HKEX:688	130.6B HKD	0.7	9.2	10.6	10.6
HK		Sino Land Co Ltd HKEX:83	113.2B HKD	11.6	29.6	18.1	18.1
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	72.4B CNY	0.4	20.7	15.9	15.9
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	67B CNY	0.2	-71.3	17.9	17.9
IN		Macrotech Developers Ltd NSE:LODHA	825.3B INR	5.1	24.6	16.7	17.8
CN		Longfor Group Holdings Ltd HKEX:960	54.1B HKD	0.5	46.6	48	49.1

				Revenue Growth	P/S to Growth
ID		Suryamas Dutamakmur Tbk PT IDX:SMDM	Average P/S: 3.5 7.4	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	0.6	-2%	N/A
HK		CK Asset Holdings Ltd HKEX:1113	2.9	11%	0.3
HK		Henderson Land Development Co Ltd HKEX:12	5.7	6%	0.9
VN	V	Vinhomes JSC VN:VHM	3.3	7%	0.5
HK		China Overseas Land & Investment Ltd HKEX:688	0.7	-1%	N/A
HK		Sino Land Co Ltd HKEX:83	11.6	7%	1.7
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.4	-5%	N/A
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.2	-6%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	5.1	19%	0.3
CN		Longfor Group Holdings Ltd HKEX:960	0.5	-7%	N/A

				Earnings Growth	PEG
ID		Suryamas Dutamakmur Tbk PT IDX:SMDM	Average P/E: 32 128.4	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	7.1	3%	2.4
HK		CK Asset Holdings Ltd HKEX:1113	15.4	12%	1.3
HK		Henderson Land Development Co Ltd HKEX:12	25.9	27%	1
VN	V	Vinhomes JSC VN:VHM	12.3	12%	1
HK		China Overseas Land & Investment Ltd HKEX:688	9.2	5%	1.8
HK		Sino Land Co Ltd HKEX:83	29.6	9%	3.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	20.7	-2%	N/A
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -71.3	-4%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	24.6	20%	1.2
CN		Longfor Group Holdings Ltd HKEX:960	46.6	74%	0.6

				EBITDA Growth	EV/EBITDA to Growth
ID		Suryamas Dutamakmur Tbk PT IDX:SMDM	Average EV/EBITDA: 26.5 63.9	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	6.2	5%	1.2
HK		CK Asset Holdings Ltd HKEX:1113	15.9	26%	0.6
HK		Henderson Land Development Co Ltd HKEX:12	63.5	39%	1.6
VN	V	Vinhomes JSC VN:VHM	14.6	13%	1.1
HK		China Overseas Land & Investment Ltd HKEX:688	10.6	4%	2.6
HK		Sino Land Co Ltd HKEX:83	18.1	8%	2.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	15.9	14%	1.1
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	17.9	2%	8.9
IN		Macrotech Developers Ltd NSE:LODHA	16.7	19%	0.9
CN		Longfor Group Holdings Ltd HKEX:960	48	51%	0.9

				EBIT Growth	EV/EBIT to Growth
ID		Suryamas Dutamakmur Tbk PT IDX:SMDM	Average EV/EBIT: 26.8 63.9	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	6.2	12%	0.5
HK		CK Asset Holdings Ltd HKEX:1113	15.9	7%	2.3
HK		Henderson Land Development Co Ltd HKEX:12	63.5	37%	1.7
VN	V	Vinhomes JSC VN:VHM	15.5	N/A	N/A
HK		China Overseas Land & Investment Ltd HKEX:688	10.6	24%	0.4
HK		Sino Land Co Ltd HKEX:83	18.1	9%	2
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	15.9	13%	1.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	17.9	-1%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	17.8	19%	0.9
CN		Longfor Group Holdings Ltd HKEX:960	49.1	62%	0.8

Suryamas Dutamakmur Tbk PT
IDX:SMDM

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

SMDM Competitors Multiples
Suryamas Dutamakmur Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Suryamas Dutamakmur Tbk PT IDX:SMDM

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

SMDM Competitors Multiples Suryamas Dutamakmur Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Suryamas Dutamakmur Tbk PT
IDX:SMDM

SMDM Competitors Multiples
Suryamas Dutamakmur Tbk PT Competitors