WSBP Relative Valuation - Waskita Beton Precast Tbk PT

Watchlist Manager

Watchlist

Price: 22 IDR -4.35% Market Closed

Market Cap: Rp1.2T

Relative Value

The Relative Value of one WSBP stock under the Base Case scenario is 38.43 IDR. Compared to the current market price of 22 IDR, Waskita Beton Precast Tbk PT is Undervalued by 43%.

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.

What is Relative Valuation?

How is Relative Value calculated?

WSBP Relative Value

Base Case

Undervaluation 43%

Relative Value

Price

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		Waskita Beton Precast Tbk PT IDX:WSBP	1.2T IDR	0.7	-1.8	-24.5	-24.5
IE	C	CRH PLC NYSE:CRH	81.8B USD	2.2	24.1	12.9	18.2
CH		Holcim AG SIX:HOLN	41.3B CHF	1.9	2.7	8.5	12.4
DE		HeidelbergCement AG XETRA:HEI	38.1B EUR	1.4	5	4.3	5.1
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	3.8T INR	4.3	52.3	25	34.7
US		Vulcan Materials Co NYSE:VMC	41.1B USD	5.2	36.9	19.7	28.7
US		Martin Marietta Materials Inc NYSE:MLM	40.5B USD	6.1	35.3	20.9	29.3
US	A	Amrize AG SIX:AMRZ	23.3B CHF	3.4	34.4	21.3	24.8
DE	H	Heidelberg Materials AG XMUN:HEI	25.4B EUR	0.9	3.3	3.1	3.6
IN		Grasim Industries Ltd NSE:GRASIM	1.9T INR	1.2	47.4	9.6	12.4
CN		Anhui Conch Cement Co Ltd SSE:600585	133.3B CNY	1.6	15.2	9.8	9.8

				Revenue Growth	P/S to Growth
ID		Waskita Beton Precast Tbk PT IDX:WSBP	Average P/S: 2.6 0.7	N/A	N/A
IE	C	CRH PLC NYSE:CRH	2.2	6%	0.4
CH		Holcim AG SIX:HOLN	1.9	-12%	N/A
DE		HeidelbergCement AG XETRA:HEI	1.4	5%	0.3
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	4.3	13%	0.3
US		Vulcan Materials Co NYSE:VMC	5.2	7%	0.7
US		Martin Marietta Materials Inc NYSE:MLM	6.1	6%	1
US	A	Amrize AG SIX:AMRZ	3.4	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	0.9	5%	0.2
IN		Grasim Industries Ltd NSE:GRASIM	1.2	-31%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	1.6	0%	N/A

				Earnings Growth	PEG
ID		Waskita Beton Precast Tbk PT IDX:WSBP	Average P/E: 25.7 Negative Multiple: -1.8	N/A	N/A
IE	C	CRH PLC NYSE:CRH	24.1	9%	2.7
CH		Holcim AG SIX:HOLN	2.7	-7%	N/A
DE		HeidelbergCement AG XETRA:HEI	5	17%	0.3
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	52.3	31%	1.7
US		Vulcan Materials Co NYSE:VMC	36.9	19%	1.9
US		Martin Marietta Materials Inc NYSE:MLM	35.3	-8%	N/A
US	A	Amrize AG SIX:AMRZ	34.4	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	3.3	17%	0.2
IN		Grasim Industries Ltd NSE:GRASIM	47.4	-24%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	15.2	15%	1

				EBITDA Growth	EV/EBITDA to Growth
ID		Waskita Beton Precast Tbk PT IDX:WSBP	Average EV/EBITDA: 13.5 Negative Multiple: -24.5	N/A	N/A
IE	C	CRH PLC NYSE:CRH	12.9	10%	1.3
CH		Holcim AG SIX:HOLN	8.5	-10%	N/A
DE		HeidelbergCement AG XETRA:HEI	4.3	7%	0.6
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	25	25%	1
US		Vulcan Materials Co NYSE:VMC	19.7	13%	1.5
US		Martin Marietta Materials Inc NYSE:MLM	20.9	11%	1.9
US	A	Amrize AG SIX:AMRZ	21.3	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	3.1	7%	0.4
IN		Grasim Industries Ltd NSE:GRASIM	9.6	-51%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	9.8	39%	0.3

				EBIT Growth	EV/EBIT to Growth
ID		Waskita Beton Precast Tbk PT IDX:WSBP	Average EV/EBIT: 17.9 Negative Multiple: -24.5	N/A	N/A
IE	C	CRH PLC NYSE:CRH	18.2	11%	1.7
CH		Holcim AG SIX:HOLN	12.4	-7%	N/A
DE		HeidelbergCement AG XETRA:HEI	5.1	12%	0.4
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	34.7	31%	1.1
US		Vulcan Materials Co NYSE:VMC	28.7	15%	1.9
US		Martin Marietta Materials Inc NYSE:MLM	29.3	12%	2.4
US	A	Amrize AG SIX:AMRZ	24.8	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	3.6	12%	0.3
IN		Grasim Industries Ltd NSE:GRASIM	12.4	-63%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	9.8	17%	0.6

Waskita Beton Precast Tbk PT
IDX:WSBP

Relative Value

Valuation Multiples

Multiples Across Competitors

WSBP Competitors Multiples
Waskita Beton Precast Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Waskita Beton Precast Tbk PT IDX:WSBP

Relative Value

Valuation Multiples

Multiples Across Competitors

WSBP Competitors Multiples Waskita Beton Precast Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Waskita Beton Precast Tbk PT
IDX:WSBP

WSBP Competitors Multiples
Waskita Beton Precast Tbk PT Competitors