Wismilak Inti Makmur Tbk PT
IDX:WIIM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (4.7), the stock would be worth Rp1 262.79 (33% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 7 | Rp1 875 |
0%
|
| 3-Year Average | 4.7 | Rp1 262.79 |
-33%
|
| 5-Year Average | 4 | Rp1 060.29 |
-43%
|
| Industry Average | 10 | Rp2 683.71 |
+43%
|
| Country Average | 7.8 | Rp2 089.21 |
+11%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
Rp3.8T
|
/ |
Jan 2026
Rp556.8B
|
= |
|
|
Rp3.8T
|
/ |
Dec 2026
Rp795.5B
|
= |
|
|
Rp3.8T
|
/ |
Dec 2027
Rp942B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| ID |
|
Wismilak Inti Makmur Tbk PT
IDX:WIIM
|
3.9T IDR | 7 | 9.3 | |
| US |
|
Philip Morris International Inc
NYSE:PM
|
245.6B USD | 16.4 | 21.7 | |
| UK |
|
British American Tobacco PLC
LSE:BATS
|
92.8B GBP | 9.6 | 11.9 | |
| US |
|
Altria Group Inc
NYSE:MO
|
107.4B USD | 10.3 | 15.6 | |
| JP |
|
Japan Tobacco Inc
TSE:2914
|
10.3T JPY | 10.6 | 20.1 | |
| IN |
|
ITC Ltd
NSE:ITC
|
3.8T INR | 13.4 | 10.9 | |
| UK |
|
Imperial Brands PLC
LSE:IMB
|
22.6B GBP | 6.8 | 11 | |
| SE |
S
|
Swedish Match AB
F:SWMC
|
15.2B EUR | 19.9 | 25.4 | |
| KR |
|
KT&G Corp
KRX:033780
|
17.8T KRW | 10.9 | 16.3 | |
| CN |
|
Smoore International Holdings Ltd
HKEX:6969
|
60.8B HKD | 29.8 | 50.5 | |
| ID |
|
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
|
86.7T IDR | 8.8 | 13.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 4.4 |
| Median | 7.8 |
| 70th Percentile | 13.9 |
| Max | 1 547 003.1 |
Other Multiples
Wismilak Inti Makmur Tbk PT
Glance View
PT Wismilak Inti Makmur Tbk is a holding company, which engages in the manufacture and sale of cigarette flavoring, filter rods, and other cigarette parts. The company is headquartered in Surabaya, Jawa Timur and currently employs 3,217 full-time employees. The company went IPO on 2012-12-18. The firm owns four production facilities in Surabaya and Bojonegoro, and four regional logistics centers in Medan, Jakarta, Solo and Gresik. The firm also owns approximately 21 distribution areas, one stock point and 27 marketing agents across Indonesia. The Company’s products include Hand-Rolled Cigarettes (HRC), Machine-Rolled Cigarettes (MRC), cigars and cigarette filters. Its HRC includes Wismilak Special, Wismilak Slim and Wismilak Satya. Its MRC includes Wismilak Diplomat, Diplomat Mild, Diplomat Mild Menthol and Diplomat Evo. The firm offers two types of cigars, Wismilak Premium Cigars and Wismilak Premium Seleccion. Its cigarette filter product range includes Monoacetate Filter, Flavor Filter, Combined Celfx Filter, Capsule Filter and Filter Tips (Roll Your Own).
