Pabrik Kertas Tjiwi Kimia Tbk PT
IDX:TKIM

Watchlist Manager
Pabrik Kertas Tjiwi Kimia Tbk PT Logo
Pabrik Kertas Tjiwi Kimia Tbk PT
IDX:TKIM
Watchlist
Price: 7 875 IDR -1.56% Market Closed
Market Cap: 24.5T IDR

Relative Value

The Relative Value of one TKIM stock under the Base Case scenario is hidden IDR. Compared to the current market price of 7 875 IDR, Pabrik Kertas Tjiwi Kimia 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.

TKIM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
42
Median 3Y
1.3
Median 5Y
1.4
Industry
0.8
vs History
73
vs Industry
48
Median 3Y
4
Median 5Y
5.6
Industry
16.4
vs History
85
vs Industry
15
Median 3Y
12.1
Median 5Y
12.4
Industry
8.1
vs History
71
vs Industry
20
Median 3Y
31.7
Median 5Y
30.4
Industry
15.7
vs History
74
vs Industry
76
Median 3Y
0.6
Median 5Y
0.6
Industry
1
vs History
60
vs Industry
36
Median 3Y
1.8
Median 5Y
1.9
Industry
1.2
vs History
71
vs Industry
26
Median 3Y
12.3
Median 5Y
13.6
Industry
5.4
vs History
66
vs Industry
20
Median 3Y
26.9
Median 5Y
33
Industry
10
vs History
66
vs Industry
30
Median 3Y
26.9
Median 5Y
33
Industry
17.3
vs History
88
vs Industry
13
Median 3Y
17.4
Median 5Y
17.7
Industry
10.9
vs History
84
vs Industry
14
Median 3Y
26.7
Median 5Y
24.8
Industry
13.9
vs History
77
vs Industry
73
Median 3Y
0.6
Median 5Y
0.7
Industry
0.8

Multiples Across Competitors

TKIM Competitors Multiples
Pabrik Kertas Tjiwi Kimia 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
Pabrik Kertas Tjiwi Kimia Tbk PT
IDX:TKIM
24.5T IDR 1.5 3.6 27.1 27.1
FI
UPM-Kymmene Oyj
OMXH:UPM
13B EUR 1.3 104.9 9.1 25.2
ZA
Sappi Ltd
JSE:SAP
13.4B Zac 0 0 0 0
BR
Suzano SA
BOVESPA:SUZB3
61.3B BRL 1.2 8 5.7 10.3
FI
Stora Enso Oyj
OMXH:STERV
8.5B EUR 0.9 -1 665.6 -40 -40
CN
Shandong Sun Paper Co Ltd
SZSE:002078
43.9B CNY 1.1 14 14 14
SE
Holmen AB
STO:HOLM B
53.9B SEK 2.4 19 15.5 25.5
JP
Oji Holdings Corp
TSE:3861
907.4B JPY 0.5 27.6 10.6 32.5
UK
Mondi PLC
LSE:MNDI
4B GBP 0.6 24.6 192.5 348.5
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
31.7B HKD 0.4 16.1 10.4 20.2
CL
Empresas CMPC SA
SGO:CMPC
3.6T CLP 0.5 13.7 28.5 28.5
P/E Multiple
Earnings Growth PEG
ID
Pabrik Kertas Tjiwi Kimia Tbk PT
IDX:TKIM
Average P/E: 25.7
3.6
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
104.9
41%
2.6
ZA
S
Sappi Ltd
JSE:SAP
Not Available
-59%
N/A
BR
Suzano SA
BOVESPA:SUZB3
8
N/A N/A
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -1 665.6 N/A N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14
12%
1.2
SE
Holmen AB
STO:HOLM B
19
2%
9.5
JP
Oji Holdings Corp
TSE:3861
27.6
22%
1.3
UK
Mondi PLC
LSE:MNDI
24.6
29%
0.8
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
16.1
29%
0.6
CL
E
Empresas CMPC SA
SGO:CMPC
13.7
-8%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Pabrik Kertas Tjiwi Kimia Tbk PT
IDX:TKIM
Average EV/EBITDA: 34.8
27.1
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
9.1
-2%
N/A
ZA
S
Sappi Ltd
JSE:SAP
Not Available
7%
N/A
BR
Suzano SA
BOVESPA:SUZB3
5.7
7%
0.8
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -40
0%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14
26%
0.5
SE
Holmen AB
STO:HOLM B
15.5
8%
1.9
JP
Oji Holdings Corp
TSE:3861
10.6
5%
2.1
UK
Mondi PLC
LSE:MNDI
192.5
7%
27.5
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
10.4
13%
0.8
CL
E
Empresas CMPC SA
SGO:CMPC
28.5
43%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Pabrik Kertas Tjiwi Kimia Tbk PT
IDX:TKIM
Average EV/EBIT: 59.1
27.1
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
25.2
12%
2.1
ZA
S
Sappi Ltd
JSE:SAP
Not Available
23%
N/A
BR
Suzano SA
BOVESPA:SUZB3
10.3
3%
3.4
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -40
39%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14
4%
3.5
SE
Holmen AB
STO:HOLM B
25.5
11%
2.3
JP
Oji Holdings Corp
TSE:3861
32.5
N/A N/A
UK
Mondi PLC
LSE:MNDI
348.5
10%
34.9
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
20.2
19%
1.1
CL
E
Empresas CMPC SA
SGO:CMPC
28.5
9%
3.2