Equity Valuation Outstanding

Shares Price Price Mkt Cap Net Profit EPS Growth PER (x) EV/EBITDA (x) P/BV (x) Div.Yield ROE PCF EBITDA Growth Net Gearing
As of 4 September 2020 Code Rating (Mn) (Rp) Target (Rp Bn) 2020 2021 2020 2021 2020 2021 2020 2021 2020 2021 2020 2021 2020 2021 2020 2021 2020 2021 2020 2021
Mandiri Universe 3,883,594.6 184,365.9 258,533.2 -27.0% 40.2% 21.1 15.0 13.6 11.8 2.1 2.0 3.2% 2.4% 10.1% 13.6% 15.6 15.4 -9.9% 14.7% 25.4% 22.6%
Banking 1,493,362.1 63,008.6 101,581.2 -34.4% 61.2% 23.7 14.7 N.A. N.A. 2.2 2.0 2.9% 1.4% 9.1% 14.1% N.A. N.A. N.A. N.A. N.A. N.A.
BCA BBCA Neutral 24,655 31,900 26,500 786,494.8 22,167.0 29,780.8 -22.4% 34.3% 35.5 26.4 N.A. N.A. 4.5 4.0 1.8% 1.2% 12.6% 15.9% N.A. N.A. N.A. N.A. N.A. N.A.
BNI BBNI Buy 18,649 5,225 5,900 97,439.2 7,073.2 15,323.1 -54.0% 116.6% 13.8 6.4 N.A. N.A. 0.9 0.8 3.9% 1.8% 6.2% 13.3% N.A. N.A. N.A. N.A. N.A. N.A.
BRI BBRI Buy 123,299 3,550 3,000 437,709.7 20,228.8 35,698.8 -41.1% 76.5% 21.6 12.3 N.A. N.A. 2.3 2.0 4.7% 1.4% 10.2% 17.3% N.A. N.A. N.A. N.A. N.A. N.A.
BTN BBTN Buy 10,590 1,555 1,350 16,467.5 1,235.9 1,554.0 490.6% 25.7% 13.3 10.6 N.A. N.A. 0.9 0.9 3.4% 1.8% 6.0% 8.6% N.A. N.A. N.A. N.A. N.A. N.A.
Danamon BDMN Buy 9,585 2,530 4,000 24,249.0 2,703.0 4,751.6 -33.6% 75.8% 9.0 5.1 N.A. N.A. 0.5 0.5 5.9% 3.9% 6.0% 10.0% N.A. N.A. N.A. N.A. N.A. N.A.
Bank BJB BJBR Buy 9,839 1,040 860 10,232.3 1,260.1 1,438.1 -19.2% 14.1% 8.1 7.1 N.A. N.A. 0.9 0.9 9.0% 9.1% 11.0% 12.8% N.A. N.A. N.A. N.A. N.A. N.A.
Bank Jatim BJTM Buy 14,918 585 590 8,776.4 1,145.5 1,434.0 -16.8% 25.2% 7.7 6.1 N.A. N.A. 0.9 0.9 8.2% 8.3% 12.2% 14.4% N.A. N.A. N.A. N.A. N.A. N.A.
CIMB Niaga BNGA Buy 25,132 815 840 20,482.3 2,340.1 4,211.1 -35.8% 80.0% 8.8 4.9 N.A. N.A. 0.5 0.5 7.1% 4.6% 5.6% 10.1% N.A. N.A. N.A. N.A. N.A. N.A.
BNLI BNLI Sell 28,016 1,325 430 37,156.6 908.9 1,494.2 -39.4% 64.4% 40.9 24.9 N.A. N.A. 1.5 1.4 0.0% 0.0% 3.8% 6.0% N.A. N.A. N.A. N.A. N.A. N.A.
Panin PNBN Buy 24,088 800 1,100 19,270.1 1,976.2 3,507.7 -40.4% 77.5% 9.8 5.5 N.A. N.A. 0.5 0.4 0.0% 0.0% 4.8% 8.3% N.A. N.A. N.A. N.A. N.A. N.A.
BTPS BTPS Buy 7,704 3,750 3,200 28,888.9 1,188.9 1,547.0 -15.1% 30.1% 24.3 18.7 N.A. N.A. 4.6 3.8 1.0% 0.8% 20.3% 22.2% N.A. N.A. N.A. N.A. N.A. N.A.
BFI Finance BFIN Buy 15,967 414 475 6,195.3 780.7 840.9 9.7% 7.7% 7.9 7.4 N.A. N.A. 0.9 0.8 2.9% 3.8% 12.2% 12.0% N.A. N.A. N.A. N.A. N.A. N.A.
Construction & materials 166,313.5 5,441.0 9,052.7 -56.7% 66.4% 30.6 18.4 14.1 10.6 1.3 1.2 2.0% 1.2% 4.1% 6.7% 34.8 10.5 -17.2% 33.9% 141.5% 142.8%
Indocement INTP Buy 3,681 11,650 14,500 42,886.3 1,672.7 2,003.1 -8.9% 19.8% 25.6 21.4 11.4 9.9 1.8 1.7 1.5% 1.4% 7.1% 8.1% 17.9 12.4 -7.0% 9.9% -34.5% -39.5%
Semen Indonesia SMGR Buy 5,932 10,350 11,020 61,391.2 2,520.2 2,824.6 5.4% 12.1% 24.4 21.7 9.8 9.2 1.8 1.7 2.0% 1.6% 7.6% 8.1% 16.1 10.5 1.6% 3.1% 69.0% 56.5%
Adhi Karya ADHI Buy 3,561 600 810 2,136.5 105.1 360.5 -84.2% 243.0% 20.3 5.9 8.5 6.5 0.4 0.3 6.2% 1.0% 1.7% 6.1% 5.0 5.0 -21.7% 32.7% 132.6% 144.3%
Pembangunan Perumahan PTPP Buy 6,200 950 1,370 5,889.9 218.9 753.8 -76.5% 244.3% 26.9 7.8 9.1 6.0 0.5 0.5 4.7% 1.1% 1.8% 6.1% 11.6 8.5 -33.1% 55.9% 44.1% 41.3%
Wijaya Karya WIKA Buy 8,960 1,220 1,680 10,931.4 561.1 1,158.6 -75.4% 106.5% 19.5 9.4 8.0 6.2 0.7 0.7 1.0% 2.1% 3.9% 7.7% 7.6 10.1 -21.7% 38.7% 39.0% 45.9%
Waskita Karya WSKT Buy 13,574 625 1,010 8,363.1 (578.8) (837.9) N/M -44.8% -14.4 -10.0 28.1 20.6 0.7 0.8 -1.4% -2.0% -4.0% -7.6% 1.8 5.8 -27.8% 36.8% 545.2% 719.5%
Wijaya Karya Beton WTON Buy 8,715 256 500 2,231.2 284.8 437.8 -44.4% 53.7% 7.8 5.1 3.7 2.6 0.6 0.6 6.9% 3.8% 8.3% 11.6% 2.2 2.2 -20.6% 29.0% 20.3% 10.8%
Waskita Beton WSBP Buy 26,361 164 242 4,323.2 390.7 530.2 -51.5% 35.7% 11.1 8.2 7.2 6.2 0.6 0.5 9.3% 4.5% 4.9% 6.6% 1.2 6.7 -31.3% 17.9% 45.6% 46.2%
Jasa Marga JSMR Buy 7,258 3,880 5,900 28,160.5 266.1 1,821.7 -87.9% 584.6% 105.8 15.5 23.0 12.2 1.5 1.4 1.6% 0.2% 1.4% 9.4% -2.1 22.8 -26.6% 101.0% 385.2% 408.4%
Consumer staples 960,213.5 41,249.7 51,515.3 -14.9% 24.9% 23.3 18.6 15.0 12.3 5.0 4.5 3.6% 3.1% 21.9% 25.5% 18.4 17.8 -15.8% 21.1% -3.0% -6.8%
Indofood CBP ICBP Buy 11,662 10,300 12,050 120,117.7 5,977.0 6,319.2 18.6% 5.7% 20.1 19.0 11.8 11.5 4.2 3.7 2.1% 2.5% 22.1% 20.8% 16.2 15.0 16.9% 1.2% -32.2% -35.8%
Indofood INDF Buy 8,781 7,600 9,950 66,727.7 5,919.1 6,306.6 20.6% 6.5% 11.3 10.6 6.9 6.5 1.6 1.5 3.7% 4.4% 15.0% 14.7% 9.5 8.8 3.3% 5.6% 11.5% 7.5%
Mayora MYOR Buy 22,359 2,490 2,600 55,673.9 2,413.2 2,190.5 21.4% -9.2% 23.1 25.4 15.7 14.5 4.9 4.4 1.3% 1.6% 23.0% 18.3% 42.3 13.1 0.5% 4.6% 33.2% 13.1%
Unilever UNVR Buy 38,150 8,400 9,700 320,460.0 7,419.9 8,138.5 0.3% 9.7% 43.2 39.4 30.3 27.8 64.1 59.5 2.3% 2.3% 144.3% 156.7% 40.9 33.1 -2.8% 8.7% 68.4% 42.8%
Gudang Garam GGRM Buy 1,924 47,475 63,450 91,346.1 7,421.7 10,320.8 -31.8% 39.1% 12.3 8.9 8.0 6.3 1.7 1.6 5.5% 5.5% 14.2% 18.4% 7.1 14.1 -26.3% 31.7% 19.1% 24.0%
HM. Sampoerna HMSP Buy 116,318 1,640 2,400 190,761.6 8,342.4 13,384.0 -39.2% 60.4% 22.9 14.3 17.6 10.5 6.3 5.3 7.1% 4.3% 25.2% 40.4% 19.3 14.1 -44.4% 64.5% -42.9% -54.9%
Kalbe Farma KLBF Buy 46,875 1,590 1,900 74,531.4 2,731.1 2,842.4 9.0% 4.1% 27.3 26.2 18.6 17.6 4.3 3.9 1.8% 1.9% 16.4% 15.7% 19.8 25.4 2.5% 5.3% -21.6% -21.9%
Sido Muncul SIDO Buy 15,000 1,400 1,600 21,000.0 884.8 949.9 9.5% 7.4% 23.7 22.1 17.7 16.4 6.5 6.3 3.5% 4.0% 28.2% 29.0% 24.0 21.8 2.8% 7.4% -29.1% -29.1%
Multi Bintang MLBI Buy 2,107 9,300 13,250 19,595.1 140.5 1,063.4 -88.3% 656.9% 139.5 18.4 34.1 11.8 51.3 15.0 4.6% 0.7% 18.4% 126.1% 14.2 31.5 -70.1% 180.2% 45.4% -22.0%
Healthcare 50,947.6 1,041.8 1,270.7 3.5% 22.0% 48.9 40.1 16.8 14.2 3.8 3.6 0.1% 0.2% 8.0% 9.2% 26.4 23.7 9.2% 16.5% -12.0% -16.9%
Mitra Keluarga MIKA Buy 14,551 2,390 2,600 34,776.3 693.1 815.4 -5.1% 17.6% 50.2 42.6 33.7 28.0 7.4 6.7 0.0% 0.0% 15.4% 16.5% 45.1 42.6 -3.4% 19.4% -29.7% -32.0%
Siloam Hospital SILO Buy 1,625 4,280 7,150 6,955.0 44.4 100.1 107.0% 125.6% 156.7 69.5 5.6 4.4 1.1 1.1 0.0% 0.0% 0.7% 1.6% 11.5 10.2 16.6% 13.9% -16.0% -25.9%
Hermina HEAL Buy 2,973 3,100 5,200 9,216.3 304.3 355.2 19.4% 16.7% 30.3 25.9 11.3 9.9 4.0 3.6 0.8% 0.9% 14.1% 14.6% 16.8 14.2 17.3% 16.2% 36.4% 37.5%
Consumer discretionary 294,649.6 18,149.4 25,247.9 -39.8% 39.1% 16.2 11.7 9.2 8.3 1.5 1.4 4.3% 3.0% 9.3% 12.3% 4.9 11.5 -18.3% 11.4% 19.8% 17.7%
Ace Hardware Indonesia ACES Neutral 17,150 1,600 1,500 27,440.0 710.8 1,055.3 -31.0% 48.5% 38.6 26.0 29.7 21.1 5.6 4.9 1.9% 1.3% 14.7% 20.0% 22.4 48.7 -31.7% 40.4% -39.6% -38.1%
Matahari Department Store LPPF Buy 2,918 1,280 1,800 3,734.9 50.4 496.7 -96.3% 884.6% 74.0 7.5 6.1 2.4 2.1 1.6 0.0% 0.4% 2.8% 24.4% 53.5 4.5 -78.5% 116.9% -58.8% -70.2%
MAP Aktif MAPA Buy 2,850 2,180 3,850 6,213.9 54.4 606.1 -92.1% 1013.2% 114.1 10.3 15.5 5.2 2.0 1.7 0.0% 0.3% 1.8% 18.0% 10.8 30.3 -71.2% 193.3% -35.8% -33.0%
Mitra Adiperkasa MAPI Buy 16,600 685 1,000 11,371.0 (1,704.4) 543.3 N/M N/M -6.7 20.9 -111.7 7.1 2.7 2.4 1.8% 0.0% -32.8% 12.1% -12.7 14.3 N/M N/M 39.5% 52.1%
Ramayana RALS Buy 7,096 635 700 4,506.0 (131.9) 142.9 N/M N/M -34.2 31.5 -55.8 11.9 1.3 1.2 8.5% -1.9% -3.5% 3.9% -36.1 12.5 N/M N/M -45.9% -54.3%
Erajaya Swasembada ERAA Buy 3,190 1,685 1,500 5,375.2 140.3 355.3 -52.5% 153.2% 38.3 15.1 15.4 10.0 1.1 1.0 0.5% 1.3% 2.9% 7.0% -120.8 9.4 -25.5% 52.7% 52.2% 47.6%
Astra International ASII Buy 40,484 5,050 5,000 204,441.9 14,709.9 17,215.6 -32.2% 17.0% 13.9 11.9 8.9 9.0 1.3 1.2 4.8% 3.2% 9.8% 10.9% 3.7 11.9 -9.3% -0.5% 25.5% 24.5%
Surya Citra Media SCMA Buy 14,622 1,200 1,800 17,673.2 1,565.6 1,693.2 35.7% 8.1% 11.3 10.4 7.9 7.5 3.0 2.7 6.2% 6.7% 28.6% 27.4% 11.0 9.6 29.8% 2.8% -13.6% -16.3%
Media Nusantara Citra MNCN Buy 13,047 845 2,200 10,481.2 2,427.2 2,593.1 24.1% 6.8% 4.3 4.0 3.3 2.8 0.8 0.7 3.5% 3.7% 19.7% 18.0% 4.4 3.9 16.9% 3.6% 16.7% 2.5%
MNC Studios MSIN Buy 5,202 290 650 1,508.6 267.2 315.5 16.3% 18.1% 5.6 4.8 3.3 3.1 1.0 0.9 8.9% 10.5% 18.5% 19.8% 4.2 7.1 15.9% 13.8% -5.7% 1.9%
Sarimelati Kencana PZZA Buy 3,022 630 850 1,903.8 59.7 230.8 -70.1% 286.4% 31.9 8.2 7.3 4.0 1.5 1.3 5.3% 1.6% 4.5% 16.5% 16.4 4.4 -37.0% 81.9% 6.1% 6.8%
Commodities 270,327.9 19,805.2 24,725.4 -18.5% 24.8% 13.6 10.9 5.0 4.2 1.1 1.1 2.9% 3.3% 8.7% 10.3% 6.0 6.3 -13.0% 10.8% -2.7% -10.3%
United Tractors UNTR Buy 3,730 23,100 31,700 86,166.1 7,172.4 10,603.3 -36.6% 47.8% 12.0 8.1 4.8 3.5 1.4 1.2 2.5% 3.7% 11.8% 15.8% 8.0 6.1 -25.1% 26.7% -10.3% -17.8%
Adaro (USD) ADRO Neutral 31,986 1,205 1,350 38,543.1 372.2 353.0 -7.9% -5.2% 7.2 7.7 3.0 2.9 0.7 0.7 4.8% 4.5% 9.7% 8.7% 3.7 3.6 -6.9% -4.1% 4.2% -4.7%
Harum Energy (USD) HRUM Neutral 2,661 1,595 1,300 4,093.8 17.4 13.6 -5.9% -21.7% 16.4 21.2 2.4 2.4 0.9 0.9 3.3% 2.6% 5.5% 4.2% 7.9 11.7 -2.4% -13.7% -93.3% -96.3%
Indika Energy (USD) INDY Neutral 5,210 1,025 910 5,340.4 1.6 6.4 N/M 286.9% 226.5 59.0 1.8 1.4 0.4 0.4 0.1% 0.4% 0.2% 0.7% 1.0 1.4 -14.4% 2.4% 27.6% 9.0%
Indo Tambangraya Megah (USD) ITMG Neutral 1,108 8,500 10,450 9,320.7 100.2 101.0 -20.8% 0.9% 6.5 6.5 2.0 1.9 0.7 0.7 13.1% 13.1% 11.4% 11.4% 2.4 4.1 -16.1% 0.9% -29.8% -32.5%
Bukit Asam PTBA Neutral 11,523 2,100 2,350 24,197.3 3,481.8 3,496.3 -18.3% 0.4% 6.9 6.9 4.3 4.2 1.3 1.2 10.8% 10.8% 18.8% 18.3% 5.2 6.7 -12.6% 1.5% -21.7% -21.2%
Antam ANTM Buy 24,031 825 700 19,825.4 (21.8) 196.7 N/M N/M -910.5 100.8 16.2 14.9 0.9 0.9 0.0% 0.3% -0.1% 0.9% 32.9 14.9 -29.1% 8.0% 16.3% 14.1%
Vale Indonesia (USD) INCO Buy 9,936 3,910 3,500 38,851.1 87.8 132.7 53.0% 51.1% 30.9 20.7 9.1 7.5 1.3 1.3 0.0% 0.0% 4.4% 6.3% 10.3 13.6 13.8% 17.0% -21.6% -25.6%
Timah TINS Neutral 7,448 820 670 6,107.2 (419.9) 246.4 31.3% N/M -14.5 24.8 41.2 10.1 1.2 1.1 -2.4% 1.4% -8.1% 4.6% 2.2 5.2 -53.0% 289.3% 149.7% 134.5%
Merdeka Copper Gold (USD) MDKA Buy 21,360 1,730 2,200 37,882.8 91.8 111.5 26.4% 21.5% 28.9 24.0 10.9 9.3 4.5 3.8 0.0% 0.0% 17.0% 17.4% 23.1 13.6 12.3% 10.4% 22.5% -13.7%
Property & Industrial Estate 89,398.9 7,211.0 9,743.6 -4.7% 35.1% 12.4 9.2 8.8 8.1 0.7 0.6 2.3% 1.9% 5.7% 7.2% -257.7 12.9 4.8% 8.7% 31.5% 29.4%
Alam Sutera Realty ASRI Sell 19,649 121 80 2,377.6 150.1 938.1 -85.2% 524.8% 15.8 2.5 6.6 5.1 0.2 0.2 1.7% 1.7% 1.4% 8.5% 4.0 2.2 -19.6% 19.4% 66.7% 57.5%
Bumi Serpong Damai BSDE Buy 21,171 750 1,160 15,878.5 1,398.9 2,049.5 -54.4% 46.5% 11.4 7.7 9.7 9.0 0.5 0.5 0.0% 0.6% 4.6% 6.3% -16.0 -15.4 -9.0% 10.7% 23.9% 24.3%
Ciputra Development CTRA Buy 18,560 740 1,120 13,734.6 831.7 1,094.2 -28.2% 31.5% 16.5 12.6 10.6 9.1 0.9 0.8 1.0% 1.0% 5.3% 6.6% 81.9 19.9 -17.2% 17.1% 33.6% 31.6%
Jaya Real Property JRPT Buy 13,750 434 670 5,967.5 997.4 1,064.6 -1.9% 6.7% 6.0 5.6 5.3 4.7 0.8 0.7 4.4% 0.1% 13.4% 12.7% 235.9 5.4 1.0% 6.2% -6.3% -9.2%
Pakuwon Jati PWON Buy 48,160 406 670 19,552.8 1,791.2 2,394.9 -34.1% 33.7% 10.9 8.2 7.4 5.9 1.2 1.1 1.5% 1.5% 11.4% 13.7% 7.8 6.0 -20.5% 22.7% -0.5% -5.9%
Summarecon Agung SMRA Buy 14,427 635 960 9,161.0 419.8 603.6 -18.5% 43.8% 21.8 15.2 10.3 9.2 1.2 1.1 0.8% 0.8% 5.6% 7.6% 20.0 8.0 -1.7% 9.4% 96.6% 85.2%
Lippo Karawaci LPKR Neutral 70,592 144 200 10,165.2 73.9 391.2 N/M 429.7% 137.6 26.0 10.7 10.8 0.4 0.3 0.7% 0.7% 0.3% 1.4% -2.2 -34.2 334.6% 2.5% 46.4% 49.0%
Puradelta Lestari DMAS Buy 48,198 230 390 11,085.6 1,441.4 1,085.7 81.9% -24.7% 7.7 10.2 7.2 9.8 1.6 1.5 10.4% 8.8% 20.8% 15.2% 10.5 12.3 91.2% -25.5% -9.7% -6.6%
Bekasi Fajar BEST Neutral 9,647 153 130 1,476.0 106.6 121.8 -72.0% 14.2% 13.8 12.1 6.7 9.7 0.3 0.3 2.3% 0.6% 2.4% 2.6% 2.8 12.5 -25.6% -26.1% 26.0% 29.1%
Telco 405,791.7 23,702.1 25,929.5 -5.2% 9.4% 17.1 15.6 5.7 5.4 2.6 2.5 4.4% 4.8% 15.5% 16.3% 5.5 5.0 7.4% 7.1% 108.3% 106.6%
EXCEL EXCL Buy 10,688 2,300 3,600 24,582.3 1,065.0 817.7 49.5% -23.2% 23.1 30.1 4.6 4.3 1.2 1.2 0.9% 1.3% 5.4% 4.0% 3.9 3.4 24.1% 7.3% 163.1% 163.0%

REDS- Research Equity Database System Page 1 of 2

Equity Valuation Outstanding
Shares Price Price Mkt Cap Net Profit EPS Growth PER (x) EV/EBITDA (x) P/BV (x) Div.Yield ROE PCF EBITDA Growth Net Gearing
As of 4 September 2020 Code Rating (Mn) (Rp) Target (Rp Bn) 2020 2021 2020 2021 2020 2021 2020 2021 2020 2021 2020 2021 2020 2021 2020 2021 2020 2021 2020 2021
Telkom TLKM Buy 99,062 2,860 3,900 283,317.9 19,402.8 21,026.2 4.0% 8.4% 14.6 13.5 5.3 5.0 2.7 2.6 5.5% 5.9% 19.1% 19.9% 5.3 4.8 5.2% 5.6% 57.8% 56.8%
Indosat ISAT Buy 5,434 2,310 3,200 12,552.4 (1,046.3) (647.6) N/M 38.1% -12.0 -19.4 4.3 3.8 1.1 1.1 0.0% 0.0% -8.6% -5.7% 2.0 1.6 4.4% 16.2% 254.2% 281.1%
Link Net LINK Buy 3,043 2,220 3,300 6,299.0 735.6 743.7 -17.8% 1.1% 8.6 8.5 3.7 3.7 1.3 1.2 7.0% 5.9% 15.5% 14.8% 3.8 3.7 -9.2% 6.0% 22.2% 29.0%
Tower Bersama TBIG Buy 22,657 1,275 1,400 27,579.6 1,068.4 1,264.1 30.4% 18.3% 25.8 21.8 11.8 11.0 5.0 4.5 2.2% 2.2% 20.4% 21.8% 14.7 14.5 8.7% 8.5% 445.6% 414.4%
Sarana Menara TOWR Buy 51,015 1,025 1,300 51,460.5 2,476.5 2,725.4 0.1 0.1 20.8 18.9 11.5 10.7 5.1 4.5 0.0 2.3% 26.5% 25.3% 11.8 12.1 14.6% 6.4% 207.3% 176.1%
Chemical 1,502.7 135.7 163.2 29.5% 20.3% 11.1 9.2 5.6 5.0 0.5 0.4 0.0% 0.0% 4.2% 4.8% 4.2 3.9 4.4% 6.3% 69.9% 60.4%
Aneka Gas AGII Buy 3,067 490 700 1,502.7 135.7 163.2 29.5% 20.3% 11.1 9.2 5.6 5.0 0.5 0.4 0.0% 0.0% 4.2% 4.8% 4.2 3.9 4.4% 6.3% 69.9% 60.4%
Airlines 2,258.7 539.7 836.7 30.0% 55.0% 4.2 2.7 4.0 2.4 0.4 0.4 0.0% 0.0% 9.8% 13.9% 3.7 1.1 29.4% 20.4% 65.0% 32.3%
GMF AeroAsia (USD) GMFI Neutral 28,234 80 275 2,258.7 37.8 59.0 26.1% 56.3% 4.2 2.7 4.0 2.4 0.4 0.4 0.0% 0.0% 10.1% 13.9% 3.8 1.1 25.5% 21.4% 65.0% 32.3%
Transportation 2,502.1 (175.2) 251.0 -155.7% N/M -14.3 10.0 10.8 4.4 0.5 0.5 -1.8% 2.5% -3.3% 4.8% 4.8 3.5 -70.1% N/M 5.4% 21.2%
Blue Bird BIRD Buy 2,502 1,000 1,700 2,502.1 (175.2) 251.0 N/M N/M -14.3 10.0 10.8 4.4 0.5 0.5 -1.8% 2.5% -3.3% 4.8% 4.8 3.5 -70.1% 217.9% 5.4% 21.2%
Poultry 115,054.9 2,746.2 5,082.7 -50.5% 85.1% 41.9 22.6 17.6 12.2 3.3 3.0 1.8% 1.0% 8.0% 13.8% 113.6 9.6 -31.4% 36.8% 42.2% 21.1%
Charoen Pokphand Indonesia CPIN Buy 16 6,100 5,500 100,027.8 2,057.7 3,377.9 -43.4% 64.2% 48.6 29.6 25.0 17.9 4.6 4.2 1.5% 0.9% 9.7% 14.8% 83.0 14.7 -31.9% 33.6% 18.3% -2.6%
Japfa Comfeed JPFA Buy 12 1,165 1,100 13,661.5 645.8 1,565.6 -63.4% 142.4% 21.2 8.7 8.5 5.4 1.2 1.1 3.8% 1.4% 5.9% 13.4% -23.8 2.9 -32.6% 43.9% 82.8% 58.3%
Malindo Feedmill MAIN Buy 2 610 675 1,365.6 42.7 139.2 -72.0% 225.6% 31.9 9.8 5.8 4.6 0.6 0.6 1.0% 3.3% 2.0% 6.4% 3.6 2.7 -18.7% 24.1% 73.8% 69.5%
Oil and Gas 31,271.5 1,510.8 3,133.4 61.2% 107.4% 20.7 10.0 7.0 5.6 0.8 0.8 1.9% 4.0% 4.0% 8.2% 4.0 4.5 -39.3% 22.3% 53.6% 47.4%
Perusahaan Gas Negara (USD) PGAS Buy 24,242 1,290 1,700 31,271.5 105.7 221.0 56.4% 109.1% 20.7 10.0 7.0 5.6 0.8 0.8 1.9% 4.0% 4.1% 8.2% 4.2 4.5 -41.2% 23.3% 53.6% 47.4%

Note : - *) means Company Data is using Bloomberg Data

- (USD) means Account under USD (USD Cents for Per Share Data)
- N/M means Not Meaningful
- N.A. means Not Applicable

REDS- Research Equity Database System Page 2 of 2