Professional Documents
Culture Documents
Quantitative Equity Report | Release: 10 Nov 2016, 10:35, GMT-06:00 | Reporting Currency: IDR | Trading Currency: IDR
Fair ValueQ
Market Cap
10 Nov 2016
10 Nov 2016
396.00
371.10
3,650.5 Bil
There is no one analyst in which a Quantitative Fair Value Estimate and Quantitative
Star Rating are attributed to; however, Mr. Lee Davidson, Head of Quantitative
Research for Morningstar, Inc., is responsible for overseeing the methodology that
supports the quantitative fair value. As an employee of Morningstar, Inc., Mr.
Davidson is guided by Morningstar, Inc.s Code of Ethics and Personal Securities
Trading Policy in carrying out his responsibilities. For information regarding Conflicts
of Interests, visit http://global.morningstar.com/equitydisclosures
Sector
Industry
Country of Domicile
y Financial Services
2013
2014
2015
2016
2017
640
512
Company Profile
384
256
128
Quantitative Scores
Scores
All Rel Sector Rel Country
Quantitative Moat
None
Valuation
Undervalued
Quantitative Uncertainty Very High
Financial Health
Moderate
30
74
49
56
11
71
48
18
39
80
44
57
AGRO
y
Undervalued
23.7
4.6
-17.4
-37.8
-12.7
-9.4
-5.0
-1.8
309.6
305.7
15.9
3.2
1.6
0.6
-18.9
2.3
0.84
-117.6
2.5
0.43
37.3
11.6
Return on Equity %
Return on Assets %
Revenue/Employee (Mil)
Sector
Median
Country
Median
16.6
5.4
4.9
1.3
2.5
0.89
13.7
11.4
8.2
9.1
3.53
1.0
2.7
0.97
15.9
9.8
9.7
15.6
1.99
1.4
1.5
Sector
Median
Country
Median
8.5
1.0
490.2
9.4
1.1
0.7
11.8
4.3
994.3
Sector
Median
Country
Median
0.8
529.5
3.8
0.4
0.5
553.8
2.1
0.3
0.86
37.3
4.9
5.1
0.43
2.5
11.6
7.9
1.2
536.2
Financial Health
Distance to Default
Solvency Score
Assets/Equity
Long-Term Debt/Equity
0.6
6.2
8.0
500.00
74.00
5-Yr
500.00
QQQQQ
QQQQ
QQQ
QQ
Q
Overvalued
Profitability
52-Wk
Morningstar RatingQ
Fairly Valued
87.00
Total Return %
+/ Market (Morningstar World
Index)
Trailing Dividend Yield %
Forward Dividend Yield %
Price/Earnings
Price/Revenue
IDN
Valuation
IDN Indonesia
1-Year
3-Year
5-Year
10-Year
18.4
23.4
6.7
-1.9
293.4
17.9
24.0
-2.3
5.4
50.4
16.5
28.6
15.0
8.2
25.4
10.5
2011
2012
2013
2014
2015
TTM
161,352
12.9
226,470
40.4
221,363
-2.3
259,220
17.1
306,892
18.4
341,578
11.3
42,115
54.9
32,856
50,164
19.1
33,027
66,568
32.7
52,440
80,986
21.7
62,001
95,694
18.2
80,492
124,231
29.8
109,562
Operating Income
% Change
Net Income
513,845
-3,185
510,660
316.5
-43,659
-3,554
-47,212
-20.8
-289,998
-23,745
-313,742
-141.7
242,459
-27,992
214,467
82.7
145,954
-194,939
-48,985
-16.0
809,266
-28,202
781,064
228.7
9.03
113.6
-7.64
9.13
1.2
140.29
10.06
10.1
116.44
8.32
-17.2
-1.12
8.50
2.2
14.15
8.53
0.3
26.31
75.29
3,696
94.05
7,451
113.30
7,451
116.52
11,480
0.82
114.63
11,480
1.36
122.23
11,480
10.5
1.0
20.4
0.05
10.0
9.2
0.9
14.6
0.06
10.9
8.7
1.1
23.7
0.05
6.1
7.1
1.1
23.9
0.05
7.1
7.1
1.1
26.2
0.04
6.2
7.9
1.2
32.1
0.04
7.2
Profitability
Return on Equity %
Return on Assets %
Net Margin %
Asset Turnover
Financial Leverage
26.1
22.2
30.1
31.2
31.2
36.4
Gross Margin %
Operating Margin %
Long-Term Debt
347,616
13.8
371,925
20.7
836,907
11.3
904,022
6.6
1,352,412
2.1
1,442,694
2.0
EPS
% Change
Free Cash Flow/Share
Dividends/Share
Book Value/Share
Shares Outstanding (Mil)
Total Equity
Fixed Asset Turns
Dec
79.3
75.4
16.0
Total
306.9
259.2
221.4
3.06
40.79
13.41
63.63
-37.70
-45.60
-60.23
8.50
8.32
10.06
371.7
19.8
21.4
31.2
5.1
2014
39.5
30.1
-21.0
-36.9
2015
Morningstar 2016. All Rights Reserved. Unless otherwise provided in a separate agreement, you may use this report only in the country in which its original distributor is based. The information, data, analyses and
opinions presented herein do not constitute investment advice; are provided solely for informational purposes and therefore is not an offer to buy or sell a security; are not warranted to be correct, complete or accurate; and
are subject to change without notice. Except as otherwise required by law, Morningstar shall not be responsible for any trading decisions, damages or other losses resulting from, or related to, the information, data,
analyses or opinions or their use. The information herein may not be reproduced, in any manner without the prior written consent of Morningstar. Please see important disclosures at the end of this report.
2016
Quantitative Equity Report | Release: 10 Nov 2016, 10:35, GMT-06:00 | Reporting Currency: IDR | Trading Currency: IDR
Page 2 of 4
Morningstar 2016. All Rights Reserved. Unless otherwise provided in a separate agreement, you may use this report only in the country in which its original distributor is based. The information, data, analyses and
opinions presented herein do not constitute investment advice; are provided solely for informational purposes and therefore is not an offer to buy or sell a security; are not warranted to be correct, complete or accurate; and
are subject to change without notice. Except as otherwise required by law, Morningstar shall not be responsible for any trading decisions, damages or other losses resulting from, or related to, the information, data,
analyses or opinions or their use. The information herein may not be reproduced, in any manner without the prior written consent of Morningstar. Please see important disclosures at the end of this report.
Quantitative Equity Report | Release: 10 Nov 2016, 10:35, GMT-06:00 | Reporting Currency: IDR | Trading Currency: IDR
General Disclosure
The Quantitative Equity Report (Report) is derived from data, statistics and
information within Morningstar, Inc.s database as of the date of the Report and
is subject to change without notice. The Report is for informational purposes
only, intended for financial professionals and/or sophisticated investors
(Users) and should not be the sole piece of information used by such Users or
their clients in making an investment decision. While Morningstar has obtained
data, statistics and information from sources it believes to be reliable,
Morningstar does not perform an audit or seeks independent verification of any
of the data, statistics, and information it receives.
The quantitative equity ratings noted the Report are provided in good faith, are
as of the date of the Report and are subject to change. While Morningstar has
obtained data, statistics and information from sources it believes to be reliable,
Morningstar does not perform an audit or seeks independent verification of any
of the data, statistics, and information it receives.
The quantitative equity ratings are not a market call, and do not replace the
User or Users clients from conducting their own due-diligence on the security.
The quantitative equity rating is not a suitability assessment; such assessments
take into account may factors including a persons investment objective,
personal and financial situation, and risk tolerance all of which are factors the
quantitative equity rating statistical model does not and did not consider.
Prices noted with the Report are the closing prices on the last stock-market
trading day before the publication date stated, unless another point in time is
explicitly stated.
Unless otherwise provided in a separate agreement, recipients accessing this
report may only use it in the country in which the Morningstar distributor is
based. Unless stated otherwise, the original distributor of the report is
Morningstar Inc., a U.S.A. domiciled financial institution.
This report was created with no regard to investment objectives, financial
situation or particular needs of any specific User or Users clients. Therefore,
investments discussed and recommendations made herein may not be suitable
for all investors: recipients of this report must exercise their own independent
judgment as to the suitability of such investments and recommendations in the
light of their own investment objectives, experience, taxation status and
financial position.
The information, data and statistics presented herein are not warranted to be
accurate, correct, complete or timely. Unless otherwise provided in a separate
agreement, Morningstar makes no representation that the report contents meet
all of the presentation and/or disclosure standards applicable in the jurisdiction
the recipient is located.
Except as otherwise required by law or provided for in a separate agreement,
Morningstar and its officers, directors and employees shall not be responsible
or liable for any trading decisions, damages or other losses resulting from, or
related to, the information, data, analyses or opinions within the report.
Page 3 of 4
Morningstar 2016. All Rights Reserved. Unless otherwise provided in a separate agreement, you may use this report only in the country in which its original distributor is based. The information, data, analyses and
opinions presented herein do not constitute investment advice; are provided solely for informational purposes and therefore is not an offer to buy or sell a security; are not warranted to be correct, complete or accurate; and
are subject to change without notice. Except as otherwise required by law, Morningstar shall not be responsible for any trading decisions, damages or other losses resulting from, or related to, the information, data,
analyses or opinions or their use. The information herein may not be reproduced, in any manner without the prior written consent of Morningstar. Please see important disclosures at the end of this report.
Quantitative Equity Report | Release: 10 Nov 2016, 10:35, GMT-06:00 | Reporting Currency: IDR | Trading Currency: IDR
y=10
Morningstar may provide the product issuer or its related entities with services
or products for a fee and on an arms length basis including software products
and licenses, research and consulting services, data services, licenses to
republish our ratings and research in their promotional material, event
sponsorship and website advertising.
Further information on Morningstar's conflict of interest policies is available
from http://global.morningstar.com/equitydisclosures. Also, please note
analysts are subject to the CFA Institutes Code of Ethics and Standards of
Professional Conduct.
Page 4 of 4
Morningstar 2016. All Rights Reserved. Unless otherwise provided in a separate agreement, you may use this report only in the country in which its original distributor is based. The information, data, analyses and
opinions presented herein do not constitute investment advice; are provided solely for informational purposes and therefore is not an offer to buy or sell a security; are not warranted to be correct, complete or accurate; and
are subject to change without notice. Except as otherwise required by law, Morningstar shall not be responsible for any trading decisions, damages or other losses resulting from, or related to, the information, data,
analyses or opinions or their use. The information herein may not be reproduced, in any manner without the prior written consent of Morningstar. Please see important disclosures at the end of this report.