CINT Relative Valuation - Chitose Internasional Tbk PT

Watchlist Manager

Watchlist

Price: 206 IDR 0.98%

Market Cap: Rp206B

	Chitose Internasional Tbk PT IDX:CINT	ID

Multiples-Based Value

The Multiples-Based Value for Chitose Internasional Tbk PT (CINT) under the Base Case is 324.04 IDR. Compared with the current market price of 206 IDR, the stock appears Undervalued by 36%.

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?

CINT Multiples-Based Value

Undervaluation 36%

Multiples-Based Value

Price Rp206

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		Chitose Internasional Tbk PT IDX:CINT	206B IDR	0.4	10.8	6.3	6.3
US		Tempur Sealy International Inc NYSE:TPX	14.3B USD	2.9	36.8	21	26.3
US		Mohawk Industries Inc NYSE:MHK	6.5B USD	0.6	17.6	5.4	10.3
CN		Oppein Home Group Inc SSE:603833	30.8B CNY	1.7	12.8	12.1	12.1
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	25.2B CNY	1.3	15.8	11.5	11.5
TW		Nien Made Enterprise Co Ltd TWSE:8464	110.5B TWD	3.7	16.7	9.5	10.7
CN	H	HHC Changzhou Corp SZSE:301061	15.4B CNY	4.8	16.9	13.3	13.3
HK		Man Wah Holdings Ltd HKEX:1999	16.4B HKD	1	7.8	4.1	4.1
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	12.8B CNY	61.4	-134.9	-168.5	-168.5
CN		Suofeiya Home Collection Co Ltd SZSE:002572	12B CNY	1.2	10.6	9.7	9.7
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	11.7B CNY	19.6	-382.8	-343.2	-343.2

				Revenue Growth	P/S to Growth
ID		Chitose Internasional Tbk PT IDX:CINT	Average P/S: 9 0.4	N/A	N/A
US		Tempur Sealy International Inc NYSE:TPX	2.9	19%	0.2
US		Mohawk Industries Inc NYSE:MHK	0.6	3%	0.2
CN		Oppein Home Group Inc SSE:603833	1.7	2%	0.8
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	1.3	8%	0.2
TW		Nien Made Enterprise Co Ltd TWSE:8464	3.7	N/A	N/A
CN	H	HHC Changzhou Corp SZSE:301061	4.8	27%	0.2
HK		Man Wah Holdings Ltd HKEX:1999	1	3%	0.3
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	61.4	N/A	N/A
CN		Suofeiya Home Collection Co Ltd SZSE:002572	1.2	2%	0.6
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	19.6	N/A	N/A

				Earnings Growth	PEG
ID		Chitose Internasional Tbk PT IDX:CINT	Average P/E: 16.2 10.8	N/A	N/A
US		Tempur Sealy International Inc NYSE:TPX	36.8	25%	1.5
US		Mohawk Industries Inc NYSE:MHK	17.6	28%	0.6
CN		Oppein Home Group Inc SSE:603833	12.8	3%	4.3
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	15.8	18%	0.9
TW		Nien Made Enterprise Co Ltd TWSE:8464	16.7	N/A	N/A
CN	H	HHC Changzhou Corp SZSE:301061	16.9	27%	0.6
HK		Man Wah Holdings Ltd HKEX:1999	7.8	6%	1.3
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	Negative Multiple: -134.9	N/A	N/A
CN		Suofeiya Home Collection Co Ltd SZSE:002572	10.6	-2%	N/A
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	Negative Multiple: -382.8	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
ID		Chitose Internasional Tbk PT IDX:CINT	Average EV/EBITDA: 10.3 6.3	N/A	N/A
US		Tempur Sealy International Inc NYSE:TPX	21	28%	0.7
US		Mohawk Industries Inc NYSE:MHK	5.4	4%	1.3
CN		Oppein Home Group Inc SSE:603833	12.1	17%	0.7
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	11.5	24%	0.5
TW		Nien Made Enterprise Co Ltd TWSE:8464	9.5	N/A	N/A
CN	H	HHC Changzhou Corp SZSE:301061	13.3	38%	0.4
HK		Man Wah Holdings Ltd HKEX:1999	4.1	1%	4.1
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	Negative Multiple: -168.5	N/A	N/A
CN		Suofeiya Home Collection Co Ltd SZSE:002572	9.7	14%	0.7
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	Negative Multiple: -343.2	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
ID		Chitose Internasional Tbk PT IDX:CINT	Average EV/EBIT: 11.6 6.3	N/A	N/A
US		Tempur Sealy International Inc NYSE:TPX	26.3	27%	1
US		Mohawk Industries Inc NYSE:MHK	10.3	9%	1.1
CN		Oppein Home Group Inc SSE:603833	12.1	4%	3
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	11.5	13%	0.9
TW		Nien Made Enterprise Co Ltd TWSE:8464	10.7	N/A	N/A
CN	H	HHC Changzhou Corp SZSE:301061	13.3	31%	0.4
HK		Man Wah Holdings Ltd HKEX:1999	4.1	1%	4.1
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	Negative Multiple: -168.5	N/A	N/A
CN		Suofeiya Home Collection Co Ltd SZSE:002572	9.7	3%	3.2
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	Negative Multiple: -343.2	N/A	N/A

Chitose Internasional Tbk PT
IDX:CINT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CINT Competitors Multiples
Chitose Internasional Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Chitose Internasional Tbk PT IDX:CINT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CINT Competitors Multiples Chitose Internasional Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Chitose Internasional Tbk PT
IDX:CINT

CINT Competitors Multiples
Chitose Internasional Tbk PT Competitors