Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP

Watchlist Manager
Hanjaya Mandala Sampoerna Tbk PT Logo
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
Watchlist
Price: 570 IDR 1.79% Market Closed
Market Cap: 66.3T IDR

Intrinsic Value

The intrinsic value of one HMSP stock under the Base Case scenario is 1 000.84 IDR. Compared to the current market price of 570 IDR, Hanjaya Mandala Sampoerna Tbk PT is Undervalued by 43%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

HMSP Intrinsic Value
1 000.84 IDR
Undervaluation 43%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Hanjaya Mandala Sampoerna Tbk PT

HMSP
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for HMSP cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
ID
Tobacco
Market Cap
66.3T IDR
IPO
Aug 15, 1990
ID
Tobacco
Market Cap
66.3T IDR
IPO
Aug 15, 1990
Price
Rpfalse
EPS
Rpfalse
Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about HMSP?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Hanjaya Mandala Sampoerna Tbk PT
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Hanjaya Mandala Sampoerna Tbk PT

Current Assets 37.4T
Cash & Short-Term Investments 6T
Receivables 10.6T
Other Current Assets 20.8T
Non-Current Assets 15.8T
Long-Term Investments 435.6B
PP&E 9.5T
Intangibles 60.4B
Other Non-Current Assets 5.8T
Efficiency

Free Cash Flow Analysis
Hanjaya Mandala Sampoerna Tbk PT

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Hanjaya Mandala Sampoerna Tbk PT

Revenue
117.2T IDR
Cost of Revenue
-98.5T IDR
Gross Profit
18.6T IDR
Operating Expenses
-10.7T IDR
Operating Income
7.9T IDR
Other Expenses
-824B IDR
Net Income
7.1T IDR
Fundamental Scores

HMSP Profitability Score
Profitability Due Diligence

Hanjaya Mandala Sampoerna Tbk PT's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Positive 3-Year Average ROE
Positive 3-Year Average ROIC
Exceptional ROE
Positive Free Cash Flow
57/100
Profitability
Score

Hanjaya Mandala Sampoerna Tbk PT's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

HMSP Solvency Score
Solvency Due Diligence

Hanjaya Mandala Sampoerna Tbk PT's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
65/100
Solvency
Score

Hanjaya Mandala Sampoerna Tbk PT's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HMSP Price Targets Summary
Hanjaya Mandala Sampoerna Tbk PT

Wall Street analysts forecast HMSP stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for HMSP is 715.02 IDR with a low forecast of 585.8 IDR and a high forecast of 866.25 IDR.

Lowest
Price Target
585.8 IDR
3% Upside
Average
Price Target
715.02 IDR
25% Upside
Highest
Price Target
866.25 IDR
52% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for HMSP is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one HMSP stock?

The intrinsic value of one HMSP stock under the Base Case scenario is 1 000.84 IDR.

Is HMSP stock undervalued or overvalued?

Compared to the current market price of 570 IDR, Hanjaya Mandala Sampoerna Tbk PT is Undervalued by 43%.

Back to Top