
Soechi Lines Tbk PT
IDX:SOCI

Intrinsic Value
The intrinsic value of one
SOCI
stock under the Base Case scenario is
438.37
IDR.
Compared to the current market price of 156 IDR,
Soechi Lines Tbk PT
is
Undervalued by 64%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Soechi Lines Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Soechi Lines Tbk PT
Balance Sheet Decomposition
Soechi Lines Tbk PT
Current Assets | 76.6m |
Cash & Short-Term Investments | 29m |
Receivables | 26.7m |
Other Current Assets | 20.8m |
Non-Current Assets | 534.8m |
PP&E | 504.8m |
Other Non-Current Assets | 30m |
Free Cash Flow Analysis
Soechi Lines Tbk PT
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Soechi Lines Tbk PT
Revenue
|
164.4m
USD
|
Cost of Revenue
|
-125m
USD
|
Gross Profit
|
39.3m
USD
|
Operating Expenses
|
-10.6m
USD
|
Operating Income
|
28.7m
USD
|
Other Expenses
|
-15.9m
USD
|
Net Income
|
12.8m
USD
|
SOCI Profitability Score
Profitability Due Diligence
Soechi Lines Tbk PT's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Soechi Lines Tbk PT's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
SOCI Solvency Score
Solvency Due Diligence
Soechi Lines Tbk PT's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Score
Soechi Lines Tbk PT's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SOCI Price Targets Summary
Soechi Lines Tbk PT
Dividends
Current shareholder yield for SOCI 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
SOCI
stock under the Base Case scenario is
438.37
IDR.
Compared to the current market price of 156 IDR,
Soechi Lines Tbk PT
is
Undervalued by 64%.