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 07 December 2018 Code Rating (Mn) (Rp) Target (Rp Bn) 2018 2019 2018 2019 2018 2019 2018 2019 2018 2019 2018 2019 2018 2019 2018 2019 2018 2019 2018 2019

Mandiri Universe 4,452,385.3 256,567.9 284,247.6 9% 11% 17.3 15.6 13.6 12.9 2.7 2.4 2.6% 2.6% 16.0% 16.2% 18.1 17.0 9.6% 5.7% 14.3% 13.1%
Financials 1,483,179.9 95,328.8 111,927.4 13% 17% 15.6 13.3 2.3 2.0 2.2% 2.1% 15.4% 16.3% N/A N/A 0.0% 0.0%
BCA BBCA Neutral 24,655 25,950 24,500 639,797.5 25,348.4 28,937.8 9% 14% 25.2 22.1 N.A. N.A. 4.3 3.8 1.6% 1.0% 18.2% 18.2% N.A. N.A. N.A. N.A. N.A. N.A.
BNI BBNI Neutral 18,649 8,575 8,000 159,912.2 15,670.9 17,417.8 15% 11% 10.2 9.2 N.A. N.A. 1.5 1.4 3.0% 3.0% 15.6% 15.8% N.A. N.A. N.A. N.A. N.A. N.A.
BRI BBRI Buy 123,299 3,620 4,100 446,340.6 32,840.7 39,952.8 13% 22% 13.6 11.2 N.A. N.A. 2.4 2.1 2.9% 3.3% 18.8% 20.5% N.A. N.A. N.A. N.A. N.A. N.A.
BTN BBTN Buy 10,590 2,740 3,250 29,016.6 3,299.9 4,087.8 9% 24% 8.8 7.1 N.A. N.A. 1.2 1.0 2.1% 2.3% 14.4% 15.7% N.A. N.A. N.A. N.A. N.A. N.A.
Danamon BDMN Neutral 9,585 7,375 8,300 70,686.4 4,049.7 5,803.6 10% 43% 17.5 12.2 N.A. N.A. 1.7 1.5 1.6% 1.7% 10.1% 13.3% N.A. N.A. N.A. N.A. N.A. N.A.
Bank BJB BJBR Neutral 9,696 2,010 1,540 19,489.5 1,638.9 1,488.7 35% -9% 11.9 13.1 N.A. N.A. 1.6 1.6 4.5% 4.6% 15.0% 12.3% N.A. N.A. N.A. N.A. N.A. N.A.
Bank Jatim BJTM Neutral 14,918 705 655 10,517.0 1,232.5 1,275.3 6% 3% 8.5 8.2 N.A. N.A. 1.3 1.2 6.3% 6.4% 15.2% 14.7% N.A. N.A. N.A. N.A. N.A. N.A.
CIMB Niaga BNGA Buy 25,132 885 1,220 22,241.5 3,544.7 3,873.3 19% 9% 6.3 5.7 N.A. N.A. 0.6 0.5 2.7% 3.2% 9.3% 9.5% N.A. N.A. N.A. N.A. N.A. N.A.
BNLI BNLI Neutral 28,016 476 465 13,348.3 640.0 1,081.4 -19% 69% 20.9 12.3 N.A. N.A. 0.6 0.6 0.0% 0.0% 2.9% 4.8% N.A. N.A. N.A. N.A. N.A. N.A.
BTPN BTPN Neutral 5,840 3,480 4,000 20,324.2 2,104.6 2,426.0 72.4% 15.3% 9.7 8.4 N.A. N.A. 1.1 1.0 2.8% 3.6% 12.2% 12.8% N.A. N.A. N.A. N.A. N.A. N.A.
Panin PNBN Buy 24,088 1,200 1,500 28,905.2 2,677.7 2,914.0 11.0% 8.8% 10.8 9.9 N.A. N.A. 0.8 0.7 0.0% 0.0% 7.6% 7.6% N.A. N.A. N.A. N.A. N.A. N.A.
BTPS BTPS Buy 7,704 1,710 2,250 13,173.3 933.8 1,223.5 39.3% 31.0% 14.1 10.8 N.A. N.A. 3.4 2.6 0.0% 0.0% 30.2% 27.0% N.A. N.A. N.A. N.A. N.A. N.A.
BFI Finance BFIN Buy 15,967 630 1,000 9,427.6 1,346.8 1,445.4 13.4% 7.3% 7.0 6.5 N.A. N.A. 1.7 1.5 7.6% 7.9% 25.8% 24.5% N.A. N.A. N.A. N.A. N.A. N.A.
Construction & materials 255,035.7 16,416.7 15,031.6 9.9% -8.4% 15.5 17.0 10.2 10.2 1.9 1.7 3.0% 1.6% 12.6% 10.7% 19.9 10.9 14.8% 14.5% 73.8% 99.0%
Indocement INTP Neutral 3,681 20,700 15,000 76,201.5 851.8 1,035.7 -54.2% 21.6% 89.5 73.6 36.3 32.5 3.3 3.2 3.4% 0.4% 3.6% 4.5% 38.5 33.9 -38.4% 10.1% -28.9% -33.6%
Semen Indonesia SMGR Buy 5,932 11,875 10,500 70,436.8 2,662.6 1,768.2 32.2% -33.6% 26.5 39.8 12.3 12.2 2.3 2.2 2.6% 1.1% 8.9% 5.7% 16.3 19.0 22.3% 33.5% 14.8% 93.2%
Arwana Citramulia ARNA Buy 7,341 416 610 3,054.0 253.6 329.4 30.5% 29.9% 12.0 9.3 6.4 4.9 2.4 2.1 2.5% 3.2% 21.9% 24.2% 9.0 6.9 23.5% 25.8% 0.7% -5.8%
Adhi Karya ADHI Buy 3,561 1,625 2,600 5,786.4 791.4 686.1 53.6% -13.3% 7.3 8.4 7.1 11.0 0.9 0.8 1.8% 2.7% 12.7% 10.0% -1.4 -1.0 53.3% -1.3% 117.1% 207.3%
Pembangunan Perumahan PTPP Buy 6,200 1,935 3,600 11,996.8 1,648.5 1,806.8 25.2% 9.6% 7.3 6.6 4.5 4.3 1.0 0.9 2.2% 2.7% 14.2% 13.9% 34.2 11.5 23.7% 15.9% 23.2% 32.7%
Wijaya Karya WIKA Buy 8,960 1,590 2,100 14,246.7 1,505.5 1,797.6 25.2% 19.4% 9.5 7.9 5.9 6.2 1.0 0.9 2.1% 2.5% 11.4% 12.3% -7.5 17.7 32.3% 11.7% 39.0% 60.9%
Waskita Karya WSKT Buy 13,381 1,845 2,800 24,687.9 4,709.3 3,766.6 21.3% -20.0% 5.2 6.6 10.9 9.3 1.4 1.2 3.8% 3.1% 29.6% 19.5% -2.6 1.5 5.4% 17.3% 348.8% 269.0%
Wijaya Karya Beton WTON Buy 8,715 384 630 3,346.7 429.2 472.6 27.3% 10.1% 7.8 7.1 4.9 4.2 1.1 1.0 3.0% 3.8% 15.1% 14.9% 4.8 3.9 22.4% 6.0% 29.9% 13.2%
Waskita Beton WSBP Buy 26,361 356 500 9,384.6 1,096.3 1,125.6 9.2% 2.7% 8.6 8.3 6.3 4.5 1.2 1.1 8.0% 5.8% 14.7% 14.2% -56.5 1.9 26.9% 1.1% 79.3% 20.9%
Total Bangun Persada TOTL Buy 3,410 565 880 1,926.7 286.2 317.7 12.8% 11.0% 6.7 6.1 3.3 2.7 1.6 1.4 7.4% 8.2% 25.2% 24.7% 8.7 4.8 14.9% 10.1% -49.7% -55.5%
Acset Indonusa ACST Buy 700 1,660 3,800 1,162.0 301.2 342.3 83.6% 13.6% 3.9 3.4 1.4 2.0 0.7 0.7 10.4% 11.8% 20.2% 20.3% 0.9 27.8 83.6% -13.4% -8.6% 3.6%
Jasa Marga JSMR Buy 7,258 4,520 5,600 32,805.6 1,881.3 1,583.0 -14.5% -15.9% 17.4 20.7 10.1 12.6 2.0 1.9 1.3% 1.1% 11.9% 9.3% 1.7 -16.5 19.2% 6.9% 139.4% 219.3%
Consumer staples 1,248,631.2 41,164.1 46,511.9 3.1% 13.0% 30.3 26.8 19.2 17.1 7.4 6.7 2.3% 2.3% 25.4% 26.3% 27.1 24.6 4.2% 11.7% 8.0% 2.0%
Indofood CBP ICBP Buy 11,662 9,700 10,550 113,120.5 4,262.8 4,512.4 12.3% 5.9% 26.5 25.1 16.8 16.0 5.2 4.7 1.7% 1.9% 20.5% 19.5% 21.4 20.5 6.8% 4.2% -29.2% -30.9%
Indofood INDF Buy 8,781 6,700 9,950 58,825.7 3,844.3 4,004.9 -7.8% 4.2% 15.3 14.7 7.5 7.3 1.8 1.7 3.5% 3.3% 12.0% 11.8% 7.8 10.9 3.5% 3.6% 25.8% 23.0%
Mayora MYOR Neutral 22,359 2,510 2,550 56,121.1 1,652.8 1,882.0 3.7% 13.9% 34.0 29.8 19.0 15.3 6.8 5.8 1.0% 1.0% 21.4% 21.0% 16.7 24.4 -0.6% 22.8% 6.1% -2.4%
Unilever UNVR Neutral 7,630 44,000 40,000 335,720.0 7,095.5 7,775.0 1.3% 9.6% 47.3 43.2 32.7 29.8 67.2 59.2 2.2% 2.1% 139.6% 145.8% 42.8 38.7 2.4% 9.5% 66.8% 59.7%
Gudang Garam GGRM Buy 1,924 83,825 94,050 161,286.7 8,109.9 9,609.0 4.6% 18.5% 19.9 16.8 13.1 11.2 3.4 2.9 1.8% 1.4% 18.1% 18.8% 27.4 18.6 5.7% 15.1% 40.4% 29.6%
HM. Sampoerna HMSP Buy 116,318 3,730 4,000 433,866.4 13,117.8 15,337.4 3.5% 16.9% 33.1 28.3 24.5 20.9 12.5 11.6 2.9% 3.0% 38.1% 42.5% 34.6 26.2 4.1% 16.7% -21.2% -29.8%
Kalbe Farma KLBF Neutral 46,875 1,635 1,450 76,640.8 2,448.1 2,630.8 1.9% 7.5% 31.3 29.1 19.9 18.4 5.2 4.7 1.4% 1.5% 17.5% 17.0% 26.2 26.5 3.2% 7.3% -22.3% -23.7%
Sido Muncul SIDO Buy 15,000 870 950 13,050.0 633.0 760.5 18.6% 20.1% 20.6 17.2 14.8 12.3 4.2 3.9 3.4% 4.1% 21.1% 23.6% 22.7 17.8 20.6% 21.0% -27.5% -25.2%
Healthcare 37,006.7 824.9 870.9 -5.3% 5.6% 44.9 42.5 15.6 13.9 3.4 3.2 0.1% 0.2% 7.7% 7.7% 21.3 19.9 11.6% 14.2% 1.8% 6.4%
Mitra Keluarga MIKA Neutral 14,551 1,495 1,500 21,753.4 641.3 658.4 -5.7% 2.7% 33.9 33.0 24.2 23.2 7.4 6.6 0.0% 0.0% 19.3% 21.2% 26.7 27.4 -1.4% 5.2% -12.2% -8.2%
Siloam Hospital SILO Buy 1,625 3,770 4,300 6,126.3 27.7 39.0 -70.4% 40.6% 221.1 157.2 6.7 5.5 1.0 1.0 0.0% 0.0% 0.4% 0.6% 7.7 8.8 21.4% 21.4% -3.4% -1.9%
Hermina HEAL Buy 2,973 3,070 4,200 9,127.1 155.9 173.6 59.8% 11.4% 58.6 52.6 16.1 14.3 5.2 4.8 0.6% 0.9% 14.0% 9.5% 69.8 24.6 20.3% 16.6% 73.4% 60.2%
Consumer discretionary 440,198.4 29,149.4 31,075.0 16.0% 6.6% 15.1 14.2 10.4 10.3 2.6 2.3 2.8% 3.2% 18.0% 17.3% 11.1 13.0 29.8% -1.0% 21.9% 12.1%
Ace Hardware Indonesia ACES Buy 17,150 1,555 1,700 26,668.3 969.9 1,113.3 24.7% 14.8% 27.5 24.0 21.5 18.3 6.4 5.4 1.2% 1.5% 25.2% 24.6% 34.0 22.3 26.0% 14.2% -31.8% -42.3%
Matahari Department Store LPPF Buy 2,918 4,920 7,600 14,356.2 1,973.2 2,118.1 3.5% 7.3% 7.3 6.8 4.4 3.9 4.8 3.9 9.3% 9.6% 74.5% 63.5% 6.2 5.7 3.6% 7.1% -81.2% -88.7%
Mitra Adiperkasa MAPI Buy 16,600 830 1,100 13,778.0 718.5 815.0 114.7% 13.4% 19.2 16.9 7.3 7.1 3.0 2.7 0.4% 0.8% 16.7% 16.7% 18.7 13.1 25.4% 2.4% 57.5% 47.5%
Matahari Putra Prima MPPA Sell 5,378 171 250 919.6 (278.4) (334.9) -29.3% -20.3% -3.3 -2.7 11.1 15.3 0.5 0.5 -7.0% -9.1% -13.3% -18.0% 4.4 8.8 -16.0% -7.3% 33.1% 61.6%
Ramayana RALS Buy 7,096 1,355 1,700 9,615.1 510.8 558.0 25.6% 9.2% 18.8 17.2 12.4 11.2 2.6 2.4 2.5% 3.2% 14.1% 14.4% 14.3 12.1 29.1% 6.9% -27.4% -32.6%
Astra International ASII Buy 40,484 8,225 8,800 332,977.2 22,004.0 23,181.5 16.5% 5.4% 15.1 14.4 11.1 11.3 2.4 2.2 2.6% 3.0% 16.9% 16.1% 10.8 13.9 38.2% -3.4% 26.5% 16.1%
Surya Citra Media SCMA Buy 14,622 1,900 2,100 27,780.6 1,499.8 1,603.5 12.6% 6.9% 18.5 17.3 12.9 12.2 6.6 6.1 4.3% 4.6% 37.0% 36.8% 18.3 17.2 9.0% 5.1% -9.3% -15.4%
Media Nusantara Citra MNCN Buy 13,047 745 1,250 9,552.6 1,396.7 1,575.6 -2.2% 12.8% 6.8 6.1 4.3 4.1 1.0 0.9 5.8% 6.6% 15.1% 15.8% 4.0 5.1 0.1% 1.4% 31.2% 21.5%
MNC Studios MSIN Buy 5,202 352 600 1,831.1 194.5 245.7 60.1% 26.3% 9.4 7.5 4.9 4.1 1.5 1.3 5.3% 6.7% 23.3% 18.6% 17.3 6.3 93.4% 16.5% -35.6% -26.2%
Sarimelati Kencana PZZA Buy 3,022 900 1,400 2,719.7 160.4 199.1 13.5% 24.2% 17.0 13.7 7.0 6.5 2.4 2.1 0.0% 0.0% 21.2% 16.2% 10.3 7.9 13.2% 16.1% -16.1% 6.2%
Commodities 318,434.1 32,783.0 32,519.8 25.6% -1.0% 9.6 9.7 4.4 4.2 1.4 1.3 4.5% 4.1% 15.1% 13.8% 7.4 6.9 19.4% -1.9% -17.4% -23.6%
Astra Agro Lestari AALI Buy 1,925 11,450 14,200 22,037.8 1,558.2 1,817.2 -22.5% 16.6% 14.1 12.1 5.7 4.7 1.2 1.1 3.6% 2.8% 8.4% 9.3% 5.9 6.7 -11.7% 13.7% -6.3% -13.1%
London Sumatera Plantations LSIP Buy 6,823 1,190 1,450 8,119.3 583.4 649.9 -23.6% 11.4% 13.9 12.5 6.8 4.5 1.0 0.9 3.8% 2.9% 7.1% 7.6% 7.7 7.8 -39.8% 46.1% -30.6% -31.5%
Sawit Sumbermas Sarana SSMS Neutral 9,525 1,220 1,300 11,620.5 911.2 1,157.5 15.8% 27.0% 12.8 10.0 5.1 4.2 2.5 2.1 2.0% 2.4% 20.8% 22.5% 10.9 8.0 39.5% 16.6% -46.7% -45.8%
Eagle High Plantations BWPT IJ Neutral 31,525 167 195 5,264.7 (224.7) (67.5) -20.9% 70.0% -23.4 -78.0 10.9 8.0 0.9 0.9 0.0% 0.0% -3.7% -1.1% 14.8 5.7 15.8% 27.7% 119.0% 109.5%

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 07 December 2018 Code Rating (Mn) (Rp) Target (Rp Bn) 2018 2019 2018 2019 2018 2019 2018 2019 2018 2019 2018 2019 2018 2019 2018 2019 2018 2019 2018 2019

United Tractors UNTR Buy 3,730 29,375 43,750 109,572.7 11,877.1 11,664.9 54.8% -1.8% 9.2 9.4 4.9 4.6 2.0 1.8 3.3% 3.2% 24.0% 20.2% 18.0 8.0 35.8% -1.3% -33.0% -40.6%
Adaro (USD) ADRO Neutral 31,986 1,300 2,100 41,581.8 451.8 405.5 -6.5% -10.2% 6.3 7.0 2.4 2.5 0.8 0.7 6.2% 5.5% 12.5% 10.5% 3.4 3.9 1.0% -10.5% -11.3% -19.2%
Harum Energy (USD) HRUM Neutral 2,661 1,495 2,000 3,839.2 35.5 32.0 -19.6% -9.9% 7.4 8.2 0.5 0.3 0.8 0.8 7.4% 6.7% 10.9% 9.5% 6.9 6.4 -22.4% -11.6% -99.0% ######
Indo Tambangraya Megah (USD) ITMG Buy 1,108 20,425 33,400 22,397.2 261.2 225.4 3.3% -13.7% 5.9 6.8 2.3 2.6 1.5 1.5 14.5% 12.5% 26.4% 22.1% 4.6 5.5 -0.6% -13.6% -54.8% -54.1%
Bukit Asam PTBA Neutral 11,523 3,990 5,000 45,974.8 5,080.0 4,342.0 13.5% -14.5% 8.3 9.7 5.7 6.4 3.0 2.7 5.5% 4.7% 35.1% 26.8% 5.6 9.2 14.3% -14.3% -31.3% -37.1%
Antam ANTM IJ Buy 24,031 725 1,300 17,422.3 1,022.7 1,473.2 649.2% 44.1% 17.0 11.8 7.5 6.3 0.9 0.9 2.1% 3.0% 5.4% 7.5% 12.4 7.4 114.1% 17.8% 25.2% 22.0%
Vale Indonesia (USD) INCO IJ Buy 9,936 3,080 5,000 30,603.9 69.8 123.5 N/M 76.9% 29.9 17.0 7.4 5.6 1.1 1.1 1.0% 1.8% 3.8% 6.5% 7.1 10.4 95.3% 28.1% -18.0% -20.3%
Property & Industrial Estate 116,619.8 9,139.7 10,560.8 -23.6% 15.5% 12.8 11.0 9.5 9.2 1.3 1.2 1.1% 1.4% 10.4% 10.9% 11.4 13.7 -4.6% 5.8% 29.8% 29.2%
Alam Sutera Realty ASRI Neutral 19,649 348 265 6,838.0 1,199.2 1,687.8 -13.1% 40.7% 5.7 4.1 6.2 5.6 0.7 0.6 0.0% 2.0% 13.3% 16.4% 4.1 3.9 9.9% 8.5% 78.5% 67.2%
Bumi Serpong Damai BSDE Buy 19,247 1,345 1,460 25,886.8 2,136.4 2,508.2 -56.6% 17.4% 12.1 10.3 9.6 9.8 0.9 0.9 0.0% 0.0% 8.1% 8.7% 22.9 33.8 -33.5% 0.9% 26.1% 27.5%
Ciputra Development CTRA Buy 18,560 1,085 1,430 20,137.9 940.1 1,017.5 5.1% 8.2% 21.4 19.8 12.3 11.4 1.4 1.3 0.9% 0.7% 6.8% 7.0% 12.1 12.9 19.2% 8.6% 32.1% 30.5%
Jaya Real Property JRPT Buy 13,750 590 970 8,112.5 1,094.4 1,130.2 -1.7% 3.3% 7.4 7.2 5.9 5.9 1.2 1.1 3.8% 5.3% 17.9% 16.5% 5.7 7.3 6.0% 5.7% -19.4% -9.9%
Pakuwon Jati PWON Buy 48,160 635 625 30,581.3 2,014.8 2,334.7 7.6% 15.9% 15.2 13.1 10.3 9.7 2.5 2.2 0.9% 0.9% 18.0% 17.9% 17.2 22.1 7.7% 7.6% 15.5% 13.9%
Summarecon Agung SMRA Buy 14,427 860 950 12,407.0 306.4 325.7 -15.4% 6.3% 40.5 38.1 12.3 12.2 1.8 1.8 0.6% 0.6% 4.6% 4.7% 16.6 26.4 3.8% 2.2% 100.2% 97.0%
Puradelta Lestari DMAS Neutral 48,198 147 140 7,085.1 748.4 797.3 14.0% 6.5% 9.5 8.9 8.0 7.7 1.0 0.9 5.3% 5.6% 10.4% 10.5% 5.9 9.3 8.8% 6.2% -15.7% -13.2%
Bekasi Fajar BEST Buy 9,647 199 310 1,919.8 512.5 559.9 6.0% 9.3% 3.7 3.4 4.4 4.2 0.5 0.4 5.4% 5.9% 12.7% 12.5% 3.4 3.4 15.6% 8.7% 28.9% 29.1%
Mega Manunggal MMLP Buy 6,889 530 700 3,651.2 187.6 199.7 -32.0% 6.4% 19.5 18.3 26.0 22.5 0.9 0.9 0.0% 0.0% 4.8% 4.9% 62.8 24.4 48.4% 26.3% 18.0% 21.6%
Telco 457,935.6 26,863.8 30,035.1 -7.6% 11.8% 17.0 15.2 5.7 5.4 3.0 2.8 3.9% 4.4% 18.2% 19.2% 5.8 5.5 2.0% 6.6% 55.4% 49.6%
EXCEL EXCL Buy 10,688 1,960 3,800 20,948.4 797.3 1,346.0 112.5% 68.8% 26.3 15.6 4.0 3.6 0.9 0.9 0.0% 1.1% 3.6% 5.9% 2.9 2.6 11.6% 9.9% 75.5% 67.7%
Telkom TLKM Buy 99,062 3,670 4,200 363,558.3 21,413.9 23,643.1 -3.3% 10.4% 17.0 15.4 6.0 5.6 3.7 3.4 4.1% 4.6% 22.3% 23.0% 6.4 6.0 2.6% 6.9% 16.7% 13.5%
Indosat ISAT Neutral 5,434 1,945 4,000 10,569.0 446.3 451.1 (0.6) 0.0 23.7 23.4 2.8 2.7 0.8 0.7 0.0 2.3% 3.2% 3.2% 1.2 1.2 -0.117 0.0175 1.4404 1.3748
Link Net LINK Buy 3,043 4,870 6,800 14,404.8 1,143.7 1,295.7 15.1% 13.3% 12.6 11.1 6.2 5.5 2.9 2.5 4.0% 4.5% 24.1% 24.2% 8.0 7.1 12.6% 12.2% -12.0% -13.1%
Tower Bersama TBIG Neutral 4,531 3,960 5,350 17,591.2 805.0 883.9 -65.9% 9.8% 21.9 19.9 10.3 9.7 5.6 5.4 4.3% 4.3% 25.8% 27.5% 11.4 11.7 8.3% 7.8% 678.4% 686.0%
Sarana Menara TOWR Buy 51,015 605 750 30,863.8 2,257.5 2,415.5 7.5% 7.0% 13.7 12.8 8.1 7.7 3.9 3.5 4.9% 4.9% 30.2% 29.0% 9.5 8.9 4.9% 3.5% 110.1% 89.2%
Chemical 30,767.4 1,608.6 2,000.1 -5.3% 24.3% 19.1 15.4 6.0 5.3 1.8 1.6 0.0% 0.0% 9.0% 10.8% 6.5 6.8 -4.7% 21.0% -7.3% -0.9%
Aneka Gas AGII Buy 3,067 610 770 1,870.7 97.2 110.0 13.6% 13.2% 19.2 17.0 7.0 6.3 0.6 0.6 0.0% 0.0% 3.1% 3.4% 17.0 6.8 3.7% 7.2% 71.0% 64.4%
Barito Pacific (USD) BRPT Neutral 13,960 2,070 2,640 28,896.8 103.3 129.5 -13.0% 25.4% 19.1 15.3 5.9 5.2 2.0 1.8 0.0% 0.0% 10.0% 12.2% 6.1 6.7 -12.1% 22.5% -23.7% -14.6%
Airlines 6,211.4 494.1 528.2 -28.6% 6.9% 12.6 11.8 8.3 8.7 1.3 1.2 2.4% 2.6% 10.9% 10.7% -21.2 12.3 -4.8% 9.7% 51.1% 73.9%
GMF AeroAsia (USD) GMFI Buy 28,234 220 320 6,211.4 33.8 36.2 -33.7% 7.2% 12.6 11.8 8.3 8.7 1.3 1.2 2.4% 2.6% 10.6% 10.6% -20.8 12.2 -11.6% 9.9% 51.1% 73.9%
Oil and Gas 51,634.4 2,316.5 2,627.3 65.6% 13.4% 22.3 19.7 6.1 6.2 1.1 1.1 1.2% 1.8% 5.0% 5.5% 6.2 6.6 8.0% -5.7% 30.4% 22.6%
Perusahaan Gas Negara (USD) PGAS Buy 24,240 2,130 3,150 51,634.4 158.3 179.9 53.8% 13.7% 22.3 19.7 6.1 6.2 1.1 1.0 1.2% 1.8% 4.9% 5.4% 6.1 6.5 0.3% -5.4% 30.4% 22.6%
Transportation 6,730.6 478.3 559.6 12.6% 17.0% 14.1 12.0 5.8 5.1 1.3 1.2 2.1% 2.5% 9.5% 10.4% 6.4 5.9 -2.9% 11.7% 0.1% -1.1%
Blue Bird BIRD Buy 2,502 2,690 3,700 6,730.6 478.3 559.6 12.6% 17.0% 14.1 12.0 5.8 5.1 1.3 1.2 2.1% 2.5% 9.5% 10.4% 6.4 5.9 -2.9% 11.7% 0.1% -1.1%

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

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

REDS- Research Equity Database System Page 2 of 2