Sumi Indo Kabel Valuation

Q: What is the Fair Price of IKBI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

IKBI (IDR402) is trading below our estimate of [[fair value]] (IDR22600.2)

Is IKBI undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of IKBI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: IKBI (IDR402) is trading below our estimate of fair value (IDR22600.2)

Significantly Below Fair Value: IKBI is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for IKBI?

Key metric: As IKBI is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for IKBI. This is calculated by dividing IKBI's market cap by their current earnings.
What is IKBI's PE Ratio?
PE Ratio	6x
Earnings	US$5.21m
Market Cap	US$31.00m

IKBI key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.1x
Enterprise Value/EBITDA	2.7x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does IKBI's PE Ratio compare to its peers?

The above table shows the PE ratio for IKBI vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	5.6x
JECC Jembo Cable	7x	n/a	Rp461.2b
TBMS Tembaga Mulia Semanan	4.6x	n/a	Rp686.9b
KBLM Kabelindo Murni	4.9x	n/a	Rp345.0b
SCCO Supreme Cable Manufacturing & Commerce	5.9x	n/a	Rp1.8t
IKBI Sumi Indo Kabel	6x	n/a	Rp492.0b

Price-To-Earnings vs Peers: IKBI is expensive based on its Price-To-Earnings Ratio (6x) compared to the peer average (5.6x).

Price to Earnings Ratio vs Industry

How does IKBI's PE Ratio compare vs other companies in the Asian Electrical Industry?

24 Companies	Price / Earnings	Estimated Growth	Market Cap

24 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: IKBI is good value based on its Price-To-Earnings Ratio (6x) compared to the Asian Electrical industry average (27.6x).

Price to Earnings Ratio vs Fair Ratio

What is IKBI's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

IKBI PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	6x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate IKBI's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Intraco Penta

Rp43.5b

Distributes heavy equipment and spare parts in Indonesia.

INTA

Rp13.00

8.3%

-74.0%

PThimas Flat Glass

Rp2.0t

Manufactures and sells flat and safety glass products in Indonesia.

AMFG

Rp4,590.00

-1.3%

-21.5%

Surya Pertiwi

Rp1.7t

Distributes bathroom and kitchen products in Indonesia.

SPTO

Rp625.00

-7.4%

12.6%