WIKA Relative Valuation - Wijaya Karya (Persero) Tbk PT

Watchlist Manager

Watchlist

Price: 204 IDR Market Closed

Market Cap: Rp8.1T

	Wijaya Karya (Persero) Tbk PT IDX:WIKA	ID
	USS Co Ltd TSE:4732	JP
E	EnSilica PLC LSE:ENSI	UK

Multiples-Based Value

The Multiples-Based Value of one WIKA stock under the Base Case scenario is 340.21 IDR. Compared to the current market price of 204 IDR, Wijaya Karya (Persero) Tbk PT is Undervalued by 40%.

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?

WIKA Multiples-Based Value

Base Case

Undervaluation 40%

Multiples-Based Value

Price Rp204

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		Wijaya Karya (Persero) Tbk PT IDX:WIKA	8.1T IDR	0.5	-1.3	-18.7	-18.7
JP		Sumitomo Densetsu Co Ltd TSE:1949	35.2T JPY	1.5	19.9	10.9	11.5
FR		Vinci SA PAR:DG	73.2B EUR	1	14.9	6.6	9.7
US		Quanta Services Inc NYSE:PWR	83.9B USD	2.9	81.7	36.1	57.2
IN		Larsen & Toubro Ltd NSE:LT	5T INR	1.8	30.5	18.5	21.7
US		Comfort Systems USA Inc NYSE:FIX	49.9B USD	5.5	48.8	33.6	37.2
IN		Larsen and Toubro Ltd F:LTO	42.6B EUR	1.6	28.1	17.1	20
NL		Ferrovial SE AEX:FER	41.3B EUR	4.3	46.5	32.7	49.3
ES		Ferrovial SA MAD:FER	41.3B EUR	4.3	46.7	32.9	49.6
DE	H	Hochtief AG XETRA:HOT	30.6B EUR	0.8	33.8	11.3	15
US		EMCOR Group Inc NYSE:EME	33.7B USD	2	26.5	18.5	20.6

				Revenue Growth	P/S to Growth
ID		Wijaya Karya (Persero) Tbk PT IDX:WIKA	Average P/S: 2.4 0.5	N/A	N/A
JP		Sumitomo Densetsu Co Ltd TSE:1949	1.5	3%	0.5
FR		Vinci SA PAR:DG	1	4%	0.2
US		Quanta Services Inc NYSE:PWR	2.9	15%	0.2
IN		Larsen & Toubro Ltd NSE:LT	1.8	16%	0.1
US		Comfort Systems USA Inc NYSE:FIX	5.5	16%	0.3
IN		Larsen and Toubro Ltd F:LTO	1.6	16%	0.1
NL		Ferrovial SE AEX:FER	4.3	5%	0.9
ES		Ferrovial SA MAD:FER	4.3	5%	0.9
DE	H	Hochtief AG XETRA:HOT	0.8	12%	0.1
US		EMCOR Group Inc NYSE:EME	2	8%	0.2

				Earnings Growth	PEG
ID		Wijaya Karya (Persero) Tbk PT IDX:WIKA	Average P/E: 37.7 Negative Multiple: -1.3	N/A	N/A
JP		Sumitomo Densetsu Co Ltd TSE:1949	19.9	3%	6.6
FR		Vinci SA PAR:DG	14.9	10%	1.5
US		Quanta Services Inc NYSE:PWR	81.7	38%	2.1
IN		Larsen & Toubro Ltd NSE:LT	30.5	21%	1.5
US		Comfort Systems USA Inc NYSE:FIX	48.8	18%	2.7
IN		Larsen and Toubro Ltd F:LTO	28.1	21%	1.3
NL		Ferrovial SE AEX:FER	46.5	5%	9.3
ES		Ferrovial SA MAD:FER	46.7	5%	9.3
DE	H	Hochtief AG XETRA:HOT	33.8	17%	2
US		EMCOR Group Inc NYSE:EME	26.5	6%	4.4

				EBITDA Growth	EV/EBITDA to Growth
ID		Wijaya Karya (Persero) Tbk PT IDX:WIKA	Average EV/EBITDA: 21.8 Negative Multiple: -18.7	N/A	N/A
JP		Sumitomo Densetsu Co Ltd TSE:1949	10.9	N/A	N/A
FR		Vinci SA PAR:DG	6.6	5%	1.3
US		Quanta Services Inc NYSE:PWR	36.1	22%	1.6
IN		Larsen & Toubro Ltd NSE:LT	18.5	18%	1
US		Comfort Systems USA Inc NYSE:FIX	33.6	16%	2.1
IN		Larsen and Toubro Ltd F:LTO	17.1	18%	0.9
NL		Ferrovial SE AEX:FER	32.7	10%	3.3
ES		Ferrovial SA MAD:FER	32.9	10%	3.3
DE	H	Hochtief AG XETRA:HOT	11.3	3%	3.8
US		EMCOR Group Inc NYSE:EME	18.5	7%	2.6

				EBIT Growth	EV/EBIT to Growth
ID		Wijaya Karya (Persero) Tbk PT IDX:WIKA	Average EV/EBIT: 29.2 Negative Multiple: -18.7	N/A	N/A
JP		Sumitomo Densetsu Co Ltd TSE:1949	11.5	N/A	N/A
FR		Vinci SA PAR:DG	9.7	7%	1.4
US		Quanta Services Inc NYSE:PWR	57.2	24%	2.4
IN		Larsen & Toubro Ltd NSE:LT	21.7	20%	1.1
US		Comfort Systems USA Inc NYSE:FIX	37.2	22%	1.7
IN		Larsen and Toubro Ltd F:LTO	20	20%	1
NL		Ferrovial SE AEX:FER	49.3	13%	3.8
ES		Ferrovial SA MAD:FER	49.6	13%	3.8
DE	H	Hochtief AG XETRA:HOT	15	5%	3
US		EMCOR Group Inc NYSE:EME	20.6	11%	1.9

Wijaya Karya (Persero) Tbk PT
IDX:WIKA

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

WIKA Competitors Multiples
Wijaya Karya (Persero) Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Wijaya Karya (Persero) Tbk PT IDX:WIKA

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

WIKA Competitors Multiples Wijaya Karya (Persero) Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Wijaya Karya (Persero) Tbk PT
IDX:WIKA

WIKA Competitors Multiples
Wijaya Karya (Persero) Tbk PT Competitors