Mitra Adiperkasa Tbk PT
IDX:MAPI

Watchlist Manager
Mitra Adiperkasa Tbk PT Logo
Mitra Adiperkasa Tbk PT
IDX:MAPI
Watchlist
Price: 1 445 IDR -1.37% Market Closed
Market Cap: 23.9T IDR
Have any thoughts about
Mitra Adiperkasa Tbk PT?
Write Note

Intrinsic Value

The intrinsic value of one MAPI stock under the Base Case scenario is 2 308.31 IDR. Compared to the current market price of 1 445 IDR, Mitra Adiperkasa Tbk PT is Undervalued by 37%.

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

MAPI Intrinsic Value
2 308.31 IDR
Undervaluation 37%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Mitra Adiperkasa Tbk PT

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for MAPI cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about MAPI?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Mitra Adiperkasa Tbk PT

Provide an overview of the primary business activities
of Mitra Adiperkasa Tbk PT.

What unique competitive advantages
does Mitra Adiperkasa Tbk PT hold over its rivals?

What risks and challenges
does Mitra Adiperkasa Tbk PT face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Mitra Adiperkasa Tbk PT.

Provide P/S
for Mitra Adiperkasa Tbk PT.

Provide P/E
for Mitra Adiperkasa Tbk PT.

Provide P/OCF
for Mitra Adiperkasa Tbk PT.

Provide P/FCFE
for Mitra Adiperkasa Tbk PT.

Provide P/B
for Mitra Adiperkasa Tbk PT.

Provide EV/S
for Mitra Adiperkasa Tbk PT.

Provide EV/GP
for Mitra Adiperkasa Tbk PT.

Provide EV/EBITDA
for Mitra Adiperkasa Tbk PT.

Provide EV/EBIT
for Mitra Adiperkasa Tbk PT.

Provide EV/OCF
for Mitra Adiperkasa Tbk PT.

Provide EV/FCFF
for Mitra Adiperkasa Tbk PT.

Provide EV/IC
for Mitra Adiperkasa Tbk PT.

Show me price targets
for Mitra Adiperkasa Tbk PT made by professional analysts.

What are the Revenue projections
for Mitra Adiperkasa Tbk PT?

How accurate were the past Revenue estimates
for Mitra Adiperkasa Tbk PT?

What are the Net Income projections
for Mitra Adiperkasa Tbk PT?

How accurate were the past Net Income estimates
for Mitra Adiperkasa Tbk PT?

What are the EPS projections
for Mitra Adiperkasa Tbk PT?

How accurate were the past EPS estimates
for Mitra Adiperkasa Tbk PT?

What are the EBIT projections
for Mitra Adiperkasa Tbk PT?

How accurate were the past EBIT estimates
for Mitra Adiperkasa Tbk PT?

Compare the revenue forecasts
for Mitra Adiperkasa Tbk PT with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Mitra Adiperkasa Tbk PT and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Mitra Adiperkasa Tbk PT against its competitors.

Analyze the profit margins
(gross, operating, and net) of Mitra Adiperkasa Tbk PT compared to its peers.

Compare the P/E ratios
of Mitra Adiperkasa Tbk PT against its peers.

Discuss the investment returns and shareholder value creation
comparing Mitra Adiperkasa Tbk PT with its peers.

Analyze the financial leverage
of Mitra Adiperkasa Tbk PT compared to its main competitors.

Show all profitability ratios
for Mitra Adiperkasa Tbk PT.

Provide ROE
for Mitra Adiperkasa Tbk PT.

Provide ROA
for Mitra Adiperkasa Tbk PT.

Provide ROIC
for Mitra Adiperkasa Tbk PT.

Provide ROCE
for Mitra Adiperkasa Tbk PT.

Provide Gross Margin
for Mitra Adiperkasa Tbk PT.

Provide Operating Margin
for Mitra Adiperkasa Tbk PT.

Provide Net Margin
for Mitra Adiperkasa Tbk PT.

Provide FCF Margin
for Mitra Adiperkasa Tbk PT.

Show all solvency ratios
for Mitra Adiperkasa Tbk PT.

Provide D/E Ratio
for Mitra Adiperkasa Tbk PT.

Provide D/A Ratio
for Mitra Adiperkasa Tbk PT.

Provide Interest Coverage Ratio
for Mitra Adiperkasa Tbk PT.

Provide Altman Z-Score Ratio
for Mitra Adiperkasa Tbk PT.

Provide Quick Ratio
for Mitra Adiperkasa Tbk PT.

Provide Current Ratio
for Mitra Adiperkasa Tbk PT.

Provide Cash Ratio
for Mitra Adiperkasa Tbk PT.

What is the historical Revenue growth
over the last 5 years for Mitra Adiperkasa Tbk PT?

What is the historical Net Income growth
over the last 5 years for Mitra Adiperkasa Tbk PT?

What is the current Free Cash Flow
of Mitra Adiperkasa Tbk PT?

Discuss the annual earnings per share (EPS)
trend over the past five years for Mitra Adiperkasa Tbk PT.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Mitra Adiperkasa Tbk PT

Current Assets 15.6T
Cash & Short-Term Investments 3.6T
Receivables 1.1T
Other Current Assets 11T
Non-Current Assets 13.1T
Long-Term Investments 930.8B
PP&E 10.7T
Intangibles 117.9B
Other Non-Current Assets 1.4T
Current Liabilities 11.4T
Accounts Payable 2.5T
Accrued Liabilities 959.1B
Short-Term Debt 3.4T
Other Current Liabilities 4.6T
Non-Current Liabilities 6.5T
Long-Term Debt 3T
Other Non-Current Liabilities 3.4T
Efficiency

Earnings Waterfall
Mitra Adiperkasa Tbk PT

Revenue
35.7T IDR
Cost of Revenue
-20.6T IDR
Gross Profit
15.1T IDR
Operating Expenses
-11.6T IDR
Operating Income
3.5T IDR
Other Expenses
-1.7T IDR
Net Income
1.7T IDR

Free Cash Flow Analysis
Mitra Adiperkasa Tbk PT

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

MAPI Profitability Score
Profitability Due Diligence

Mitra Adiperkasa Tbk PT's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
ROE is Increasing
Positive 3-Year Average ROE
62/100
Profitability
Score

Mitra Adiperkasa Tbk PT's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

MAPI Solvency Score
Solvency Due Diligence

Mitra Adiperkasa Tbk PT's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
57/100
Solvency
Score

Mitra Adiperkasa Tbk PT's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MAPI Price Targets Summary
Mitra Adiperkasa Tbk PT

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

According to Wall Street analysts, the average 1-year price target for MAPI is 1 960.31 IDR with a low forecast of 1 313 IDR and a high forecast of 2 415 IDR.

Lowest
Price Target
1 313 IDR
9% Downside
Average
Price Target
1 960.31 IDR
36% Upside
Highest
Price Target
2 415 IDR
67% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for MAPI?

Click here to dive deeper.

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 MAPI 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

Profile

Mitra Adiperkasa Tbk PT Logo
Mitra Adiperkasa Tbk PT

Country

Indonesia

Industry

Retail

Market Cap

23.9T IDR

Dividend Yield

0.55%

Description

PT Mitra Adiperkasa Tbk engages in the retail trading of clothing, shoes, accessories, bags, and sports equipment. The company is headquartered in Jakarta, Dki Jakarta and currently employs 20,759 full-time employees. The company went IPO on 2004-11-10. Major business activities of the Group, comprising the Company and its subsidiaries, are classified into four segments: Retail sales, which focuses on the trading of clothes, sports equipment and accessories, as well as toys; Department stores; Cafes and restaurant, and Others, including property development, investment holding, book store operation and handicraft trading. Some brands of the retail stores it operates are namely Zara, Lacoste, Cotton On, Marks & Spencer, Bershka, Topshop, Ben Sherman, Crabtree & Evelyn, Steve Madden, Kidz Station, Planet Sports, The Sports Warehouse, Sports Station, Desigual and Samsonite. Its department stores include Sogo, Debenhams, Seibu and Galeries Lafayette. The cafes and restaurants under its management include Starbuck, Cold Stone Creamery, Sushi Genki, Burger King and Domino's Pizza.

Contact

DKI JAKARTA
Jakarta
Sahid Sudirman Center lt. 29 Jl. Jend. Sudirman kav. 86
+62215745808.0
www.map.co.id

IPO

2004-11-10

Employees

20 759

Officers

President Director
Mr. Herman Bermhard Leopold Mantiri
Group CFO, Director of Finance & Administration and Director
Ms. Susiana Latif
Director of Accounting & Director
Ms. Sjeniwati Gusman
Head of Investor Relations
Ms. Ratih Darmawan Gianda
Head of Corporate Communication
Ms. Fetty Kwartati
Head of Department Stores Division & Director
Mr. Handaka Santosa
Show More
Internal Auditor
Mr. - Trisnowibowo
Corporate Secretary
Ms. Eva Andrianie
Show Less

See Also

Discover More
What is the Intrinsic Value of one MAPI stock?

The intrinsic value of one MAPI stock under the Base Case scenario is 2 308.31 IDR.

Is MAPI stock undervalued or overvalued?

Compared to the current market price of 1 445 IDR, Mitra Adiperkasa Tbk PT is Undervalued by 37%.

Back to Top