
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP

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:

Valuation History
Hanjaya Mandala Sampoerna Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Hanjaya Mandala Sampoerna Tbk PT
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 |
Free Cash Flow Analysis
Hanjaya Mandala Sampoerna Tbk PT
IDR | |
Free Cash Flow | IDR |
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
|
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.

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.

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
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.
Dividends
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?
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%.