| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| UNIC | ADMG | FPNI | BRPT | TPIA | | ESSA | |
| IDX:UNIC | IDX:ADMG | IDX:FPNI | IDX:BRPT | IDX:TPIA | | IDX:ESSA | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 1.4% | -21.7% | 2.1% | -0.1% | -1.0% | | 6.3% | |
| 3Y CAGR | -2.4% | -11.8% | -3.7% | -8.9% | -11.6% | | -0.2% | |
| Latest Twelve Months | 1.6% | 1.5% | -2.2% | -13.5% | -17.3% | | -12.6% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 11.4% | -10.3% | -1.0% | 14.9% | 1.2% | | 22.9% | |
| Prior Fiscal Year | 7.4% | -11.0% | -1.4% | 12.7% | -1.3% | | 22.3% | |
| Latest Fiscal Year | 6.9% | -6.8% | -4.0% | 14.2% | -3.2% | | 27.2% | |
| Latest Twelve Months | 6.9% | -5.6% | -4.0% | 14.2% | -3.2% | | 27.2% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 0.19x | 0.16x | 0.13x | 3.35x | 22.46x | | 2.38x | |
| EV / LTM EBIT | 2.8x | -2.8x | -3.2x | 23.5x | -706.9x | | 8.8x | |
| Price / LTM Sales | 0.47x | 0.25x | 0.16x | 1.75x | 22.45x | | 2.16x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.13x | 0.19x | 22.46x | | | | | |
| Historical EV / LTM Revenue | 2.00x | 2.38x | 4.09x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 2.45x | 2.58x | 2.71x | | | | | |
| (x) LTM Revenue | 301 | 301 | 301 | | | | | |
| (=) Implied Enterprise Value | 740 | 779 | 818 | | | | | |
| (-) Non-shareholder Claims * | (72) | (72) | (72) | | | | | |
| (=) Equity Value | 668 | 707 | 746 | | | | | |
| (/) Shares Outstanding | 17,227.0 | 17,227.0 | 17,227.0 | | | | | |
| Implied Value Range | 0.04 | 0.04 | 0.04 | | | | | |
| FX Rate: USD/IDR | 0.0 | 0.0 | 0.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 653.77 | 691.88 | 730.00 | | 635.00 | | | |
| Upside / (Downside) | 3.0% | 9.0% | 15.0% | | | | | |