Ultrajaya Milk Industry Tbk PT
IDX:ULTJ

Watchlist Manager
Ultrajaya Milk Industry Tbk PT Logo
Ultrajaya Milk Industry Tbk PT
IDX:ULTJ
Watchlist
Price: 1 650 IDR -0.6% Market Closed
Market Cap: 17.2T IDR
Have any thoughts about
Ultrajaya Milk Industry Tbk PT?
Write Note

Relative Value

The Relative Value of one ULTJ stock under the Base Case scenario is 1 990.09 IDR. Compared to the current market price of 1 650 IDR, Ultrajaya Milk Industry Tbk PT is Undervalued by 17%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ULTJ Relative Value
Base Case
1 990.09 IDR
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
19
Median 3Y
2.1
Median 5Y
2.3
Industry
1
Forward
1.9
vs History
25
vs Industry
37
Median 3Y
15.2
Median 5Y
14.4
Industry
16.8
Forward
12.9
vs History
71
vs Industry
28
Median 3Y
14.5
Median 5Y
14.2
Industry
9.9
vs History
20
vs Industry
16
Median 3Y
-15
Median 5Y
3.6
Industry
17.2
vs History
93
vs Industry
20
Median 3Y
2.7
Median 5Y
2.8
Industry
1.5
vs History
77
vs Industry
23
Median 3Y
1.8
Median 5Y
1.9
Industry
1.1
Forward
1.6
vs History
74
vs Industry
33
Median 3Y
5.5
Median 5Y
5.5
Industry
4.8
vs History
46
vs Industry
31
Median 3Y
10.3
Median 5Y
10.3
Industry
10.6
Forward
8
vs History
46
vs Industry
40
Median 3Y
10.3
Median 5Y
10.3
Industry
13.7
Forward
9.1
vs History
73
vs Industry
35
Median 3Y
11.8
Median 5Y
11.6
Industry
11.2
vs History
71
vs Industry
28
Median 3Y
15.9
Median 5Y
15.9
Industry
15.5
vs History
57
vs Industry
10
Median 3Y
3.2
Median 5Y
3.2
Industry
1.1

Multiples Across Competitors

ULTJ Competitors Multiples
Ultrajaya Milk Industry Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Ultrajaya Milk Industry Tbk PT
IDX:ULTJ
17.2T IDR 2 15.4 10 10
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
190.5B CHF 2.1 17 12.4 15.1
US
Mondelez International Inc
NASDAQ:MDLZ
80.2B USD 2.2 21 12.9 15.6
ZA
Tiger Brands Ltd
JSE:TBS
45.5B Zac 0 0 0 0
FR
Danone SA
PAR:BN
41.2B EUR 1.5 41.1 9.4 13.8
MY
Ocb Bhd
KLSE:OCB
167.6B MYR 542 14 380.3 7 279.1 9 403.8
US
Kraft Heinz Co
NASDAQ:KHC
37B USD 1.4 27 8.8 10.3
ZA
Avi Ltd
JSE:AVI
35.8B Zac 0 0 0 0
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
260.3B CNY 10.1 43.5 37.3 37.3
US
General Mills Inc
NYSE:GIS
35.2B USD 1.8 13.5 10.7 12.3
P/E Multiple
Earnings Growth P/E to Growth
ID
Ultrajaya Milk Industry Tbk PT
IDX:ULTJ
Average P/E: 61 701.3
15.4
51%
0.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
17
18%
1
US
Mondelez International Inc
NASDAQ:MDLZ
21
5%
4.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
50%
N/A
FR
Danone SA
PAR:BN
41.1
211%
0.2
MY
O
Ocb Bhd
KLSE:OCB
14 380.3
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
27
38%
0.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
29%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
43.5
40%
1.1
US
General Mills Inc
NYSE:GIS
13.5
12%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Ultrajaya Milk Industry Tbk PT
IDX:ULTJ
Average EV/EBITDA: 21 547
10
63%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
5%
2.3
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
19%
0.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
74%
N/A
FR
Danone SA
PAR:BN
9.4
4%
2.5
MY
O
Ocb Bhd
KLSE:OCB
7 279.1
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.8
6%
1.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.3
65%
0.6
US
General Mills Inc
NYSE:GIS
10.7
3%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Ultrajaya Milk Industry Tbk PT
IDX:ULTJ
Average EV/EBIT: 36 422.5
10
45%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.1
3%
4.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
19%
0.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
39%
N/A
FR
Danone SA
PAR:BN
13.8
17%
0.8
MY
O
Ocb Bhd
KLSE:OCB
9 403.8
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
10.3
6%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.3
45%
0.8
US
General Mills Inc
NYSE:GIS
12.3
2%
6.7

See Also

Discover More
Back to Top