CBDK Relative Valuation - Bangun Kosambi Sukses Pt Tbk

Watchlist Manager

Watchlist

Price: 4 620 IDR -0.43%

Market Cap: Rp26.2T

Relative Value

The Relative Value of one CBDK stock under the Base Case scenario is hidden IDR. Compared to the current market price of 4 620 IDR, Bangun Kosambi Sukses Pt Tbk 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.

What is Relative Valuation?

How is Relative Value calculated?

CBDK Relative Value

Show

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	B	Bangun Kosambi Sukses Pt Tbk IDX:CBDK	26.2T IDR	8.8	17	12.7	12.7
HK		China Resources Land Ltd HKEX:1109	221.5B HKD	0.7	7.2	5.7	5.7
HK		CK Asset Holdings Ltd HKEX:1113	163.8B HKD	3.3	14.4	20.6	20.6
HK		Henderson Land Development Co Ltd HKEX:12	154B HKD	6.7	25.6	81.3	81.3
HK		China Overseas Land & Investment Ltd HKEX:688	146.3B HKD	0.7	9.3	11.2	11.2
VN	V	Vinhomes JSC VN:VHM	428.8T VND	2.8	10.4	12.7	13.5
HK		Sino Land Co Ltd HKEX:83	108.4B HKD	11.6	29.5	17.4	18.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	90.1B CNY	0.5	25.3	16.9	16.9
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	78.6B CNY	0.3	-81.7	18.7	18.7
IN		Macrotech Developers Ltd NSE:LODHA	838.9B INR	5.2	25.1	17.1	18.2
CN		China Vanke Co Ltd SZSE:000002	56.2B CNY	0.2	-0.9	-5.2	-5.2

				Revenue Growth	P/S to Growth
ID	B	Bangun Kosambi Sukses Pt Tbk IDX:CBDK	Average P/S: 3.7 8.8	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	0.7	0%	N/A
HK		CK Asset Holdings Ltd HKEX:1113	3.3	14%	0.2
HK		Henderson Land Development Co Ltd HKEX:12	6.7	6%	1.1
HK		China Overseas Land & Investment Ltd HKEX:688	0.7	-2%	N/A
VN	V	Vinhomes JSC VN:VHM	2.8	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	11.6	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	B	Bangun Kosambi Sukses Pt Tbk IDX:CBDK	Average P/E: 18.2 17	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	7.2	1%	7.2
HK		CK Asset Holdings Ltd HKEX:1113	14.4	1%	14.4
HK		Henderson Land Development Co Ltd HKEX:12	25.6	20%	1.3
HK		China Overseas Land & Investment Ltd HKEX:688	9.3	0%	N/A
VN	V	Vinhomes JSC VN:VHM	10.4	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	29.5	9%	3.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	25.3	10%	2.5
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -81.7	-4%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	25.1	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	B	Bangun Kosambi Sukses Pt Tbk IDX:CBDK	Average EV/EBITDA: 21.4 12.7	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	5.7	3%	1.9
HK		CK Asset Holdings Ltd HKEX:1113	20.6	17%	1.2
HK		Henderson Land Development Co Ltd HKEX:12	81.3	30%	2.7
HK		China Overseas Land & Investment Ltd HKEX:688	11.2	1%	11.2
VN	V	Vinhomes JSC VN:VHM	12.7	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	17.4	7%	2.5
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.9	22%	0.8
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.7	2%	9.3
IN		Macrotech Developers Ltd NSE:LODHA	17.1	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	B	Bangun Kosambi Sukses Pt Tbk IDX:CBDK	Average EV/EBIT: 21.7 12.7	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	5.7	1%	5.7
HK		CK Asset Holdings Ltd HKEX:1113	20.6	20%	1
HK		Henderson Land Development Co Ltd HKEX:12	81.3	33%	2.5
HK		China Overseas Land & Investment Ltd HKEX:688	11.2	-1%	N/A
VN	V	Vinhomes JSC VN:VHM	13.5	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	18.3	9%	2
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.9	14%	1.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.7	-1%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	18.2	20%	0.9
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -5.2	N/A	N/A

Bangun Kosambi Sukses Pt Tbk
IDX:CBDK

Relative Value

Valuation Multiples

Multiples Across Competitors

CBDK Competitors Multiples
Bangun Kosambi Sukses Pt Tbk Competitors

See Also

Company

Help

Tools

Stocks

Bangun Kosambi Sukses Pt Tbk IDX:CBDK

Relative Value

Valuation Multiples

Multiples Across Competitors

CBDK Competitors Multiples Bangun Kosambi Sukses Pt Tbk Competitors

See Also

Company

Help

Tools

Stocks

Bangun Kosambi Sukses Pt Tbk
IDX:CBDK

CBDK Competitors Multiples
Bangun Kosambi Sukses Pt Tbk Competitors