T

Trikomsel Oke Tbk PT
IDX:TRIO

Watchlist Manager
Trikomsel Oke Tbk PT
IDX:TRIO
Watchlist
Price: 426 IDR 24.56% Market Closed
Market Cap: 11.1T IDR

Relative Value

The Relative Value of one TRIO stock under the Base Case scenario is hidden IDR. Compared to the current market price of 426 IDR, Trikomsel Oke 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.

TRIO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
2
Median 3Y
16.2
Median 5Y
18.6
Industry
0.6
vs History
vs Industry
18
Median 3Y
-81.1
Median 5Y
-77
Industry
17.1
vs History
66
vs Industry
1
Median 3Y
273.6
Median 5Y
280.4
Industry
8.5
vs History
14
vs Industry
1
Median 3Y
676.1
Median 5Y
950
Industry
17.6
vs History
vs Industry
Median 3Y
-3
Median 5Y
-2.9
Industry
1.7
vs History
33
vs Industry
2
Median 3Y
17.8
Median 5Y
20.6
Industry
0.7
vs History
20
vs Industry
0
Median 3Y
211.6
Median 5Y
221.6
Industry
2.3
vs History
vs Industry
Median 3Y
-448.1
Median 5Y
-448.1
Industry
8.5
vs History
vs Industry
Median 3Y
-448.1
Median 5Y
-448.1
Industry
13.1
vs History
66
vs Industry
1
Median 3Y
297.7
Median 5Y
306.2
Industry
10
vs History
66
vs Industry
1
Median 3Y
300.6
Median 5Y
309.2
Industry
14.2
vs History
vs Industry
Median 3Y
-23.4
Median 5Y
-23.8
Industry
1.1

Multiples Across Competitors

TRIO Competitors Multiples
Trikomsel Oke 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
Trikomsel Oke Tbk PT
IDX:TRIO
11.1T IDR 22.4 -77 -448.1 -448.1
US
Best Buy Co Inc
NYSE:BBY
14.9B USD 0.4 23.5 5.9 8.7
JP
Hikari Tsushin Inc
TSE:9435
2T JPY 2.7 14.2 19.4 22.3
US
GameStop Corp
NYSE:GME
9.2B USD 2.4 21.9 18.8 20.6
AU
JB Hi-Fi Ltd
ASX:JBH
10.2B AUD 1 21.9 14.7 14.7
VN
Mobile World Investment Corp
VN:MWG
129.2T VND 0.9 22.6 14.8 20.7
JP
Yamada Holdings Co Ltd
TSE:9831
438B JPY 0.3 16.3 9.8 16.3
DE
Ceconomy AG
XETRA:CEC
2.2B EUR 0.1 -61.7 2.9 10.8
CN
Suning.Com Co Ltd
SZSE:002024
15.8B CNY 0.3 187 95.8 95.8
JP
Nojima Corp
TSE:7419
347.1B JPY 0.4 9.2 4 5.8
UK
Currys PLC
LSE:CURY
1.4B GBP 0.2 11.1 3.8 8.5
P/E Multiple
Earnings Growth PEG
ID
T
Trikomsel Oke Tbk PT
IDX:TRIO
Average P/E: 36.4
Negative Multiple: -77
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
23.5
19%
1.2
JP
Hikari Tsushin Inc
TSE:9435
14.2
3%
4.7
US
GameStop Corp
NYSE:GME
21.9
41%
0.5
AU
JB Hi-Fi Ltd
ASX:JBH
21.9
8%
2.7
VN
M
Mobile World Investment Corp
VN:MWG
22.6
35%
0.6
JP
Yamada Holdings Co Ltd
TSE:9831
16.3
20%
0.8
DE
Ceconomy AG
XETRA:CEC
Negative Multiple: -61.7 N/A N/A
CN
Suning.Com Co Ltd
SZSE:002024
187
34%
5.5
JP
Nojima Corp
TSE:7419
9.2
N/A N/A
UK
Currys PLC
LSE:CURY
11.1
14%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
T
Trikomsel Oke Tbk PT
IDX:TRIO
Average EV/EBITDA: 19
Negative Multiple: -448.1
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
5.9
3%
2
JP
Hikari Tsushin Inc
TSE:9435
19.4
9%
2.2
US
GameStop Corp
NYSE:GME
18.8
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
14.7
18%
0.8
VN
M
Mobile World Investment Corp
VN:MWG
14.8
18%
0.8
JP
Yamada Holdings Co Ltd
TSE:9831
9.8
4%
2.4
DE
Ceconomy AG
XETRA:CEC
2.9
10%
0.3
CN
Suning.Com Co Ltd
SZSE:002024
95.8
54%
1.8
JP
Nojima Corp
TSE:7419
4
N/A N/A
UK
Currys PLC
LSE:CURY
3.8
2%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
T
Trikomsel Oke Tbk PT
IDX:TRIO
Average EV/EBIT: 22.4
Negative Multiple: -448.1
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
8.7
5%
1.7
JP
Hikari Tsushin Inc
TSE:9435
22.3
N/A N/A
US
GameStop Corp
NYSE:GME
20.6
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
14.7
7%
2.1
VN
M
Mobile World Investment Corp
VN:MWG
20.7
31%
0.7
JP
Yamada Holdings Co Ltd
TSE:9831
16.3
N/A N/A
DE
Ceconomy AG
XETRA:CEC
10.8
27%
0.4
CN
Suning.Com Co Ltd
SZSE:002024
95.8
41%
2.3
JP
Nojima Corp
TSE:7419
5.8
N/A N/A
UK
Currys PLC
LSE:CURY
8.5
6%
1.4