BKSL Relative Valuation - PT Sentul City Tbk

Watchlist Manager

Watchlist

Price: 104 IDR -1.89% Market Closed

Market Cap: Rp17.4T

Relative Value

The Relative Value of one BKSL stock under the Base Case scenario is 40.54 IDR. Compared to the current market price of 104 IDR, PT Sentul City Tbk is Overvalued by 61%.

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?

BKSL Relative Value

Base Case

Overvaluation 61%

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		PT Sentul City Tbk IDX:BKSL	17.4T IDR	15.1	282.3	61.8	61.8
HK		China Resources Land Ltd HKEX:1109	216.2B HKD	0.6	7	5.7	5.7
HK		CK Asset Holdings Ltd HKEX:1113	159.6B HKD	3.3	14.1	20.2	20.2
HK		Henderson Land Development Co Ltd HKEX:12	148.8B HKD	6.5	24.7	79.7	79.7
HK		China Overseas Land & Investment Ltd HKEX:688	142.3B HKD	0.7	9	11	11
VN	V	Vinhomes JSC VN:VHM	417.3T VND	2.7	10.2	12.4	13.2
HK		Sino Land Co Ltd HKEX:83	107.2B HKD	11.2	28.6	16.4	17.2
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	87B CNY	0.5	24.5	16.8	16.8
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	77.7B CNY	0.3	-80.7	18.6	18.6
IN		Macrotech Developers Ltd NSE:LODHA	851.4B INR	5.2	25.4	17.3	18.4
CN		China Vanke Co Ltd SZSE:000002	55.6B CNY	0.2	-0.9	-5.2	-5.2

				Revenue Growth	P/S to Growth
ID		PT Sentul City Tbk IDX:BKSL	Average P/S: 4.2 15.1	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	0.6	0%	N/A
HK		CK Asset Holdings Ltd HKEX:1113	3.3	14%	0.2
HK		Henderson Land Development Co Ltd HKEX:12	6.5	6%	1.1
HK		China Overseas Land & Investment Ltd HKEX:688	0.7	-2%	N/A
VN	V	Vinhomes JSC VN:VHM	2.7	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	11.2	6%	1.9
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.5	-3%	N/A
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.3	-6%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	5.2	19%	0.3
CN		China Vanke Co Ltd SZSE:000002	0.2	-19%	N/A

				Earnings Growth	PEG
ID		PT Sentul City Tbk IDX:BKSL	Average P/E: 47.3 282.3	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	7	1%	7
HK		CK Asset Holdings Ltd HKEX:1113	14.1	1%	14.1
HK		Henderson Land Development Co Ltd HKEX:12	24.7	20%	1.2
HK		China Overseas Land & Investment Ltd HKEX:688	9	0%	N/A
VN	V	Vinhomes JSC VN:VHM	10.2	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	28.6	9%	3.2
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	24.5	10%	2.4
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -80.7	-4%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	25.4	20%	1.3
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -0.9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
ID		PT Sentul City Tbk IDX:BKSL	Average EV/EBITDA: 26 61.8	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	5.7	3%	1.9
HK		CK Asset Holdings Ltd HKEX:1113	20.2	17%	1.2
HK		Henderson Land Development Co Ltd HKEX:12	79.7	30%	2.7
HK		China Overseas Land & Investment Ltd HKEX:688	11	1%	11
VN	V	Vinhomes JSC VN:VHM	12.4	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	16.4	7%	2.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.8	22%	0.8
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.6	2%	9.3
IN		Macrotech Developers Ltd NSE:LODHA	17.3	19%	0.9
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -5.2	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
ID		PT Sentul City Tbk IDX:BKSL	Average EV/EBIT: 26.2 61.8	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	5.7	1%	5.7
HK		CK Asset Holdings Ltd HKEX:1113	20.2	20%	1
HK		Henderson Land Development Co Ltd HKEX:12	79.7	33%	2.4
HK		China Overseas Land & Investment Ltd HKEX:688	11	-1%	N/A
VN	V	Vinhomes JSC VN:VHM	13.2	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	17.2	9%	1.9
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.8	14%	1.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.6	-1%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	18.4	20%	0.9
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -5.2	N/A	N/A

PT Sentul City Tbk
IDX:BKSL

Relative Value

Valuation Multiples

Multiples Across Competitors

BKSL Competitors Multiples
PT Sentul City Tbk Competitors

See Also

Company

Help

Tools

Stocks

PT Sentul City Tbk IDX:BKSL

Relative Value

Valuation Multiples

Multiples Across Competitors

BKSL Competitors Multiples PT Sentul City Tbk Competitors

See Also

Company

Help

Tools

Stocks

PT Sentul City Tbk
IDX:BKSL

BKSL Competitors Multiples
PT Sentul City Tbk Competitors