SECTOR UPDATE REPORT - mncsekuritas.id · SECTOR UPDATE REPORT MNC Sekuritas ... we assess the...

14
Page 1 Research Analyst Yosua Zisokhi [email protected] (021) 2980 3111 ext. 52234 SECTOR UPDATE REPORT MNC Sekuritas Research Division June 7, 2017 Please see important disclaimer at the back of this report www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected] 4M17 Cement Consumption Driven by Bulk Growth Up until 4M17, national cement consumption grew 3.40% (YoY), with the highest figures emerging from Java, where total demand increased by 7.30% (YoY), followed by Nusa Tenggara with 5.6% (YoY), and Sumatra at 0.5%. Strong demand for bulk cement saw 6.3% growth (YoY), supported by profuse development of ongoing Government infrastructure projects. Meanwhile, bagged cement only rose by 2.0% (YoY), an effect of the slowdown in property demand lingering over the last 2 years. Prices Hammered by Oversupply We believe, there will be around 37.2 mn tons in FY17E in cement industry. Production capacity is estimated to increase 13.68% to 102.2 mn tons, but demand can only reach 65 mn tons. Along with oversupply, cement prices got weakened and compounded by regrettable price war among 15 cement producers. However, the price war has currently calmed somewhat because: 1) The decline in cement price has burned out in last two years, hitting its lowest level in the last 8 years; 2) New cement players have already gained a slice of market share; 3) Limited room for most cement players to sacrifice their own margins any longer, as it will crater Company cash flow and profits; 4) Demand is predicted to continue increasing, albeit slowly. NEUTRAL Outlook with Top Pick : SMGR and INTP We are staying NEUTRAL on this sector on account of the oversupply issue in FY17E/ FY18F. Our top picks for the Indonesian cement sector are SMGR (HOLD; PT: Rp 9,200) and INTP (HOLD; PT: Rp 20,000). Currently SMGR is traded at PE17E/18F of 9.27x - 8.83x and EV to EBITDA17E/18F of 7.43x - 6.94x, while INTP is traded at PE17E/18F of 20.88x - 17.30x and EV to EBITDA17E/18F of 16.48x - 13.60x. We believe that SMGR and INTP will be the first to benefit from the anticipated turnaround story of the sector. CEMENT SECTOR UPDATE Lukewarm Outlook Sources: Companies, MNCS Estimate Ticker Market Cap (Rp bn) PER EV / EBITDA Target Price FY17E FY18F FY17E FY18F INTP 66,906 20.88 x 17.30 x 16.48 x 13.60 x 20,000 SMGR 55,163 9.27 x 8.83 x 7.43 x 6.94 x 9,200 Rec. HOLD HOLD

Transcript of SECTOR UPDATE REPORT - mncsekuritas.id · SECTOR UPDATE REPORT MNC Sekuritas ... we assess the...

Page 1

Research Analyst

Yosua Zisokhi [email protected] (021) 2980 3111 ext. 52234

SECTOR UPDATE REPORT

MNC Sekuritas Research Division June 7, 2017

Please see important disclaimer at the back of this report

www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected]

4M17 Cement Consumption Driven by Bulk Growth Up until 4M17, national cement consumption grew 3.40% (YoY), with the highest figures emerging from Java, where total demand increased by 7.30% (YoY), followed by Nusa Tenggara with 5.6% (YoY), and Sumatra at 0.5%. Strong demand for bulk cement saw 6.3% growth (YoY), supported by profuse development of ongoing Government infrastructure projects. Meanwhile, bagged cement only rose by 2.0% (YoY), an effect of the slowdown in property demand lingering over the last 2 years. Prices Hammered by Oversupply We believe, there will be around 37.2 mn tons in FY17E in cement industry. Production capacity is estimated to increase 13.68% to 102.2 mn tons, but demand can only reach 65 mn tons. Along with oversupply, cement prices got weakened and compounded by regrettable price war among 15 cement producers. However, the price war has currently calmed somewhat because: 1) The decline in cement price has burned out in last two years, hitting its lowest level in the last 8 years; 2) New cement players have already gained a slice of market share; 3) Limited room for most cement players to sacrifice their own margins any longer, as it will crater Company cash flow and profits; 4) Demand is predicted to continue increasing, albeit slowly. NEUTRAL Outlook with Top Pick : SMGR and INTP We are staying NEUTRAL on this sector on account of the oversupply issue in FY17E/FY18F. Our top picks for the Indonesian cement sector are SMGR (HOLD; PT: Rp 9,200) and INTP (HOLD; PT: Rp 20,000). Currently SMGR is traded at PE17E/18F of 9.27x - 8.83x and EV to EBITDA17E/18F of 7.43x - 6.94x, while INTP is traded at PE17E/18F of 20.88x - 17.30x and EV to EBITDA17E/18F of 16.48x - 13.60x. We believe that SMGR and INTP will be the first to benefit from the anticipated turnaround story of the sector.

CEMENT SECTOR UPDATE Lukewarm Outlook

Sources: Companies, MNCS Estimate

Ticker Market Cap

(Rp bn) PER EV / EBITDA

Target Price FY17E FY18F FY17E FY18F

INTP 66,906 20.88 x 17.30 x 16.48 x 13.60 x 20,000

SMGR 55,163 9.27 x 8.83 x 7.43 x 6.94 x 9,200

Rec.

HOLD

HOLD

Sector Update Report | MNC Sekuritas Research Division

Page 2

Please see important disclaimer at the back of this report

Excessive Supply Still Haunting The Growth Expectations

Cement production capacity in Indonesia has surpassed 100 mn tons nowadays, steadily growing to more than double output in the past eight (8) years. Moreover, this figure is predicted to grow significantly by 17.90% YoY, to 102.2 mn tons in FY17E. The spike in production capacity was exacerbated by additional production capacity from both old factories and several new production facilities. what's more, new producers are also continuing to add domestic cement capacity, looking ahead: total in 2017 includes a completed plant from Hao Han, Semen Jakarta and Sun Fook, but excludes the Semen Indonesia (SMGR) Rembang Plant, as its fate is still unclear, with social issues. Meanwhile, more than 50% of supply remains in Java; Sumatra is second-biggest, with 21.9% of cement production.

Exhibit 01. Indonesia’s Cement Capacity

Source: Indonesia Cement Association

Over the last 3 years, production capacity rose massively, thanks to the erection of new factories and a trend toward increasing investment in the cement industry, beginning in 2011-2013. At that time, growth in demand was very high, at an average 12.56% per annum (p.a.) This in turn stretched into a utilization rate reaching 92.00%, when production capacity was around 60 mn tons/year. Huge demand had encouraged many cement producers in Indonesia to expand their business aggressively, building new factories and optimizing production in their older facilities. Setting up new cement mills was not only planned and carried out by established producers but also saw new players entering competition, particularly foreign cement firms intrigued by the huge demand evident at that time. As the full cycle of development of new cement factories took approximately 3-5 years, production capacity began to grow rapidly in 2015, and continues to date. Therefore, we assess the oversupply issue as still one of the main factors that haunts prospects of the Indonesian cement industry in FY17E/FY18F.

www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected]

0

20

40

60

80

100

120

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

F

Mt

Ton

Grew more than 100% in 8 years

Sector Update Report | MNC Sekuritas Research Division

Page 3

Please see important disclaimer at the back of this report

Demand Still Dominated by Property Sector

Up until the beginning of 4M17 cement consumption in Indonesia has been dominated by bagged cement trade (around 76.60%) with bulk cement as the remainder (reportedly 23.40%). Such figures point to the property sector as the backbone of national cement sales, as construction has been the biggest consumer of bagged cement. However, bagged cement sales growth has been slower than that of bulk cement in recent years. This is reflected by the 6.3% YoY year to date (YTD) higher growth rate of bulk cement, compared to only 2% YoY for bagged cement in 4M17. Higher growth of bulk cement sales was supported by the development of numerous ongoing Government infrastructure projects, scheduled for 2015 - 2020. Against this, sluggish demand growth for bagged cement is still dragged down by the property industry, which has not yet recovered in the short run.

Exhibit 02. Indonesia’s Cement Consumption, per Segment

Source: Indonesia Cement Association

www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected]

Bag76,58%

Bulk23,42%

Jan-Apr 2017

Bag : 15,17 Mn tonBulk : 4,64 Mn ton

Bag77,31%

Bulk22,69%

Jan-Apr 2016

Bag : 14,87 Mn tonBulk : 4,36 Mn ton

Sector Update Report | MNC Sekuritas Research Division

Page 4

Please see important disclaimer at the back of this report

Cement Demand in Java Still Outperforming

Apart from the brighter demand prospect of bulk cement, which has a high correlation with trends in infrastructure development, it is also sold at a more competitive price compared to bagged cement. Hence, it is preferable and more economical for the consumer to buy bulk cement in wholesale volumes rather than bagged cement of similar quality.

Exhibit 03. Indonesian Cement Demand, By Region

Source: Indonesia Cement Association

Nationally, cement consumption is growing 3.40% (YoY), with the highest figure registered in Java (7.30% increase), followed by Nusa Tenggara (5.6%), and Sumatra (0.5%). Against this, demands in Kalimantan, Sumatra, and Eastern Indonesia demand sank by -8.1%, -4.0%, and -0.4%, respectively. The pattern of cement consumption in Java shows a tendency to expand at the eastern part of this Island, where it surged by 15.15% in 4M17. Banten and West Java increased slightly, by only 0.2% and 1.9%, while three (3) other provinces still had high demand growth with over than 10% on average. (Central Java recorded 14.0%, Yogyakarta 19.1%, and East Java 15.2%).

Area January-April (Mt Tons)

2017 2016 %

JAKARTA 1.53 1.59 -3.66 BANTEN 0.97 0.97 0.21 WEST JAVA 2.80 2.75 1.85 CENTRAL JAVA 2.52 2.21 14.03 YOGYAKARTA 0.34 0.28 19.11 EAST JAVA 3.01 2.61 15.15 TOTAL JAVA 11.17 10.41 7.25 SUMATRA 4.13 4.11 0.47 BORNEO 1.24 1.35 -8.11 CELEBES 1.63 1.70 -4.03 NUSA TENGGARA 1.15 1.09 5.59 EAST INDONESIA 0.50 0.51 -0.41 TOTAL INDONESIA 19.82 19.16 3.42

We believe that Java will continue to play a major role in the Indonesian cement industry, as more than 50% of total demand is derived from this island, with more than a half of the Indonesian population concentrated there. Moreover, 58.5% of Indonesia GDP is contributed by people in Java, which indicates high potential for infrastructure and housing development. Many cement producers are therefore competing tightly to seize market share in Java.

www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected]

Sector Update Report | MNC Sekuritas Research Division

Page 5

Please see important disclaimer at the back of this report

Demand Outlook : Looks Better, but…

Exhibit 04. Indonesia’s GDP per Region - 2017

Source: Statistics Indonesia

We estimate bulk cement consumption will pick up in 2017 compared to last year. This assumption is supported by: 1) Better expectation of Indonesia GDP growth after Indonesia's rating upgrade to ‘investment’ level by S&P; 2) Ongoing development of infrastructure projects, already in the 3rd year of Jokowi's Government; 3) Greater infrastructure development in 2018, as Indonesia will host the ASEAN Games.

Exhibit 05. Total Estimated Development Value of Infrastructure Projects in Indonesia, up until 2020

Source: Indonesian Ministry of National Development Planning

www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected]

Sumatra22%

Java59%

Bali & Nusa Tenggara

3%Borneo

8% Celebes6%

East Indonesia2%

Road Infrastructure 733 15Railway Infrastructure 226 5

Sea Transportation 591 12Air Transportation 144 3

Land Transportation 47 1Urban Transportation 86 2

Electricity Infrastructure 1,000 21Oil & gas Infrastructure 507 11

Telecommunication and information Infrastructure 280 6Water Resource 451 9

Drinking and waste water 403 8Housing 328 7

Total 4,796 100Annual spending 959 20

Sector% of total

Amount (Rp Tn)

Sector Update Report | MNC Sekuritas Research Division

Page 6

Please see important disclaimer at the back of this report

.... Still Burdened by the Gloomy Outlook of Property Sector

Indonesia needs around Rp 4,800 tn to finance infrastructure project development from 2015 - 2020. If we rely on a conservative estimate, projecting that only 1% of the total investment will be allocated to cement and precast concrete, around Rp 48 tn will be budgeted for cement purchase, equal to Rp 9.6 tn p.a. If we assume the average price of cement to be around Rp 850,000 - 1,000,000 per ton, a realistic 9.6 mn - 11.3 mn tons p.a. is projected. Meanwhile, based on Public Works and Public Housing Ministry data, there is a potential FY17E demand for 3.2 mn tons of cement and 11.9 mn tons of precast concrete. This breaks down as 2.9 mn tons for Water Resources Directorate General and 3.6 mn tons of precast concrete; Bina Marga Directorate General needs 1.8 mn ton of cement; and Cipta Karya Directorate General will require 1.65 mn tons of cement and 2.05 mn tons of precast concrete. Lastly, Housing Development Directorate General will require 3.2 mn tons of cement and 4.02 mn tons of precast concrete. If all these development plans can be realized, bulk cement consumption will potentially surge by 41% YoY, from only 15.26 mn tons in FY16 to 21.53 mn tons in FY17E. However we view that the consumption realization of 21.53 mn tons could be tough in FY17E, on account of a shortfall in the State budget. Overall, the total budget for infrastructure development is Rp 291.72 tn in FY17E. This will cover infrastructure development needs such as cement, precast concrete, steel beams, heavy equipment, etc. Meanwhile, the projected ceiling of the State budget for infrastructure development will only reach Rp 170.3 trillion, or 58.4% of the total budget required. This is why synergy with domestic and foreign private players will assume an important role in realizing the goal. If bulk cement consumption still has chance for growth, we have a different angle view for the bagged cement consumption prospect. Bagged cement sales are heavily influenced by the property consumption growth. Unfortunately the demand for property is still weakening in the last two (2) years.

www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected]

Sector Update Report | MNC Sekuritas Research Division

Page 7

Please see important disclaimer at the back of this report

Exhibit 06. Indonesia’s Property Sales

Source: Bank Indonesia Survey

From the graphic above, we note that from 2012 until 2014 there was a property boom, where in every quarter property sales surged between 15% YoY and 29% QoQ. Nevertheless, this trend stalled significantly as property sales growth fell to below 10% QoQ on the average by FY15. The lowest point was 1.51% QoQ in 1Q16 after which sales started to recover slightly but have yet to reach 10%. The weakening Indonesian GDP (which was under 6%) and policies such as tightening in LTV and property tax played a role in sluggish property sales. Along with the drop in property sales, cement consumption rate is also stagnant, with a subdued growth rate from the end of 2014 until end-2016. We assume the stance that there will be no significant trend toward reversal of the property sector in the short term. A Bank Indonesia survey showed residential property in 1Q 2017 growing only by 4.16% QoQ, considerably slower than the 5.06% QoQ in 4Q16. Moreover, this was far from the 15.1% average growth of the latest three (3) years. We attribute this to buying power as a whole still being subdued. This is reflected by the paradox where mortgage loan distribution is still stagnant, while the government has launched plenty of stimuli for the property industry – such as a diminishing interest rate and LTV relaxation, none of which encourage people to buy property. This is seen from the low growth of mortgage loans, which are unable to grow by double digits, as happened from 2012-2014.

www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected]

-20.00%

-10.00%

0.00%

10.00%

20.00%

30.00%

40.00%

Indonesia Property Sales Growth (QoQ) Average

Sector Update Report | MNC Sekuritas Research Division

Page 8

Please see important disclaimer at the back of this report

Exhibit 07. Indonesia’s Home Loans

Sources: Bank Indonesia, Indonesian Cement Association

The sluggish trend of property sales makes us doubt that total cement consumption (bagged & bulk) will recover significantly in FY17E. Over the long term, cement consumption still has a good growth opportunity: Indonesia has been gifted with a demographic bonus, namely, a productive population of more than 240 mn (4th largest in the world). What’s more, a better expectation of economic growth ahead plays a key role in increasing per capita income. Along with increased infrastructure development, middle class income in Indonesia will manifest greater purchasing power. All of these factors will definitely be a positive catalyst for the cement sector in the long run. Currently, per capita cement consumption in Indonesia is still low compared to that of other ASEAN countries. This means that there is still a high upside potential for the sector.

www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected]

Exhibit 08. Indonesia’s population pyramid

Source: CIA Factbook

8.02%

0.00%

10.74%

4.75%0.00%

5.00%

10.00%

15.00%

20.00%

25.00%

30.00%

35.00%

40.00%

2011 2012 2013 2014 2015 2016

Home Loan Growth Cement Demand Growth

Home Loan Rate BI Rate

Sector Update Report | MNC Sekuritas Research Division

Page 9

Please see important disclaimer at the back of this report

Exhibit 09. Cement Consumption in ASEAN (kg/capita)

Source: CIA Factbook

Oversupply Exerts Downward Pressure on Cement Prices

National cement production capacity is estimated to reach 102.2 mn tons in FY17E. Meanwhile, demand is projected to stay stagnant, growing by just 5% YoY, from 62 mn tons in FY16 to 65 mn tons in FY17E. This means that there will potentially be around 37.2 mn tons of overcapacity this year. We believe that this trend will potentially exert downward pressure on cement prices in FY17E. ASP is estimated to grow at 0%, with low demand utilization rate of just 63% in FY17E.

www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected]

Exhibit 10. Indonesia’s Cement Demand, Supply and Utilization Rate

Source: Indonesia Cement Association

1380

899

751

611

443

243 240

0

200

400

600

800

1000

1200

1400

1600

Singapore Brunei Malaysia Vietnam Thailand Indonesia Philippines

55%57%58%64%68%71%

76%85%

79%80%89%92%92%

85%80%

69%

0%10%20%30%40%50%60%70%80%90%100%

20

30

40

50

60

70

80

90

100

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

Demand 5% CAGR Domestic Supply Utilization Rate in 5% CAGR

Sector Update Report | MNC Sekuritas Research Division

Page 10

Please see important disclaimer at the back of this report

Exhibit 11. Indonesia’s Cement Demand, Supply and Utilization Rate Estimate

Sources: Indonesia Cement Association, MNCS Estimate

www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected]

Within our sensitivity analysis, the issue of oversupply will be potentially eased by 2023, with at least 5% p.a. growth in demand CAGR, with conditional on supply not increasing as well. The long-term outlook for cement prices will be normalized with very limited upside potential, as competition tightens. This will become a key consideration for cement producers to refrain from adding any new capacity in the next several years. The Government of Indonesia is also committed to curb the issue of oversupply in the cement industry, and plans to pass several regulations to inhibit new factory development, particularly in Java, at least until overcapacity eases. This plan is still being studied by the government. If it can be realized soon, it will effectively limit the rate of growth of cement production, which is good for the cement industry.

In order to handle the issue of oversupply, the demand utilization rate should ideally be at 85%, which means demand must increase at least by 33% YoY to 22 mn tons in FY17E. This is definitely a challenging goal to realize in the short term. If it wants to settle down by 2020, demand has to grow by 10.15% p.a., with the assumption of no additional production capacity after 2017. Such a growth expectation must be supported by higher demand from property sector. With a slower outlook for the property sector, 10.15% annual growth until 2020 is seen as a ‘super-optimistic’ scenario.

Oversupply Will Liger Until 2023

69% 64% 67% 70% 74% 77% 81% 85%50%

55%

60%

65%

70%

75%

80%

85%

90%

95%

0

20

40

60

80

100

120

2010 2011 2012 2013 2014 2015 2016 2017F 2018F 2019F 2020F 2021F 2022F 2023F

Utilization Rate in 5% CAGR Demand 5% CAGRDemand 3% CAGR Demand 7% CAGRDomestic Supply

Sector Update Report | MNC Sekuritas Research Division

Page 11

Please see important disclaimer at the back of this report

Exhibit 12. Indonesia’s Total Cement Players 2017

Source: Indonesia Cement Association

Domestic Capacity (2017)

1 Semen Indonesia 34.2 2 Indocement TP 24.2 3 Lafarge Holcim Indonesia 14.0 4 Semen Merah Putih 6.5 5 Semen Bosowa 6.5 6 Semen Anhui Conch 4.8 7 Semen Baturaja 2.8 8 Semen Pan Asia 1.9 9 Siam Cement Group 1.8 10 Semen Jui Shin 1.9 11 Semen Serang (Haohan) 1.2 12 Semen Jakarta 1.0 13 Semen Hippo (Sun Fook) 0.6 14 Semen Kupang 0.3 15 Semen Puger 0.5

Total 102.2

www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected]

The easiest way for new players has been to dump product onto the market at a bargain price, even sacrificing profit margin. Their main goal is only to seize the market share first, and then gradually build a competitive margin. On the other hand, the old players prefer to stick to their grand strategy of not lowering their ASP or even producing cheaper cement brands to maintain their market share. Tougher competition has inevitably led to a price war among producers, which has hampered the growth of a healthy cement price over the last several years. However, the existing price war has currently started to calm down, because: 1) The decline in cement price has burned out in last two (2) years, hitting its lowest level in the last 8 years. Based on data from SMGR, the price dropped almost 20% by the end of 2014. Therefore producers were forced conditionally to ‘at least’ maintain their current price; 2) New cement players already secured market share, so they started to charge a bit more, gradually securing a margin; 3) Limited room for most cement players to sacrifice their own margin any longer, as it will devastate Company cash flow and profits. In the end, it will potentially backfire on expansion of the Company; 4) Demand, which is predicted to keep increasing, albeit slowly. Therefore, we believe that without further supply increases, the price can begin its recovery, although the upside potential is limited.

ASP Outlook: Price is hard to increase, but also difficult to depress?

In recent years, the cement price has been weakening, as a corollary of oversupply in the cement industry. Increased supply was achieved by existing players through adding production capacity at existing factories or setting up new facilities. What's more, oversupply was also exacerbated by new players piling in: from only 9 brands of cement from 9 producers initially, today there are 19 brands from 15 producers – in only 2 years. Consequently, the cement industry has transformed into a stormy ocean of red ink, with really tough competition fighting for market share.

Sector Update Report | MNC Sekuritas Research Division

Page 12

Please see important disclaimer at the back of this report

We are being NEUTRAL for this sector, on account of the oversupply issue in FY17E/FY18F. The downward trend of the property sector continues to burden the recovery of the sector this year. In the short term, demand is still predicted to grow, limited by 5% YoY in FY17E. On the bright side, the risk of cement prices decreasing has already faded, and has started to bottom out. Our top picks for the Indonesian cement sector are SMGR (HOLD; PT: Rp9,200) and INTP (HOLD; PT: Rp20,000). Currently SMGR is traded at PE17E/18F of 9.27x - 8.83x and EV to EBITDA17E/18F of 7.43x - 6.94x, while INTP is traded at PE17E/18F of 20.88x - 17.30x and EV to EBITDA17E/18F of 16.48x - 13.60x. We believe that SMGR and INTP will benefit initially from the turnaround story of the sector.

NEUTRAL Outlook with Top Picks: SMGR and INTP

www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected]

Exhibit 13. Semen Indonesia’s Selling Price

Source: Semen Indonesia

Exhibit 14. Semen Indonesia PE Ratio Band

Source: Bloomberg, MNCS

500,000

550,000

600,000

650,000

700,000

750,000

800,000

850,000

900,000

950,000

Jan-

08

Jun-

08

Nov

-08

Apr

-09

Sep-

09

Feb-

10

Jul-

10

Dec

-10

May

-11

Oct

-11

Mar

-12

Aug

-12

Jan-

13

Jun-

13

Nov

-13

Apr

-14

Sep-

14

Feb-

15

Jul-

15

Dec

-15

May

-16

Oct

-16

Mar

-17

Domestic Selling Price per Ton

8

10

12

14

16

18

20

Jun-14 Jun-15 Jun-16 Jun-17

PE Ratio Mean Std-1 Std-2 Std+1 Std+2

Sector Update Report | MNC Sekuritas Research Division

Page 13

Please see important disclaimer at the back of this report

www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected]

Exhibit 14. Indocement PE Ratio Band

Source: Bloomberg, MNCS

11

1213

1415

1617

1819

2021

Jun-14 Jun-15 Jun-16 Jun-17

PE Ratio Mean Std-1 Std-2 Std+1 Std+2

MNC SEKURITAS RESEARCH TEAM

Edwin J. Sebayang Head of Retail Research, Technical, Auto, Mining [email protected] (021) 2980 3111 ext. 52233

I Made Adesaputra Head of Fixed Income Research [email protected] (021) 2980 3111 ext. 52117

Yosua Zisokhi Plantation, Cement, Poultry, Cigarette [email protected] (021) 2980 3111 ext. 52234

Disclaimer This research report has been issued by PT MNC Sekuritas, It may not be reproduced or further distributed or published, in whole or in part, for any purpose. PT MNC Sekuritas has based this document on information obtained from sources it believes to be reliable but which it has not independently verified; PT MNC Sekuritas makes no guarantee, representation or warranty and accepts no responsibility to liability as to its accuracy or completeness. Expression of opinion herein are those of the research department only and are subject to change without notice. This document is not and should not be construed as an offer or the solicitation of an offer to purchase or subscribe or sell any investment. PT MNC Sekuritas and its affiliates and/or their offices, director and employees may own or have positions in any investment mentioned herein or any investment related thereto and may from time to time add to or dispose of any such investment. PT MNC Sekuritas and its affiliates may act as market maker or have assumed an underwriting position in the securities of companies discusses herein (or investment related thereto) and may sell them to or buy them from customers on a principal basis and may also perform or seek to perform investment banking or underwriting services for or relating to those companies.

Page 14

Sector Update Report | MNC Sekuritas Research Division

Victoria Venny Telco, Infrastructure, Logistics [email protected] (021) 2980 3111 ext. 52236

Rr. Nurulita Harwaningrum Banking [email protected] (021) 2980 3111 ext. 52237

Krestanti Nugrahane Research Associate [email protected] (021) 2980 3111 ext. 52166

Sukisnawati Puspitasari Research Associate [email protected] (021) 2980 3111 ext. 52307

Thendra Crisnanda Head of Institutional Research, Strategy [email protected] (021) 2980 3111 ext. 52162

Gilang Anindito Property, Construction [email protected] (021) 2980 3111 ext. 52235

Rheza Dewangga Nugraha Junior Analyst of Fixed Income [email protected] (021) 2980 3111 ext. 52294

MNC Research Investment Ratings Guidance BUY : Share price may exceed 10% over the next 12 months

HOLD : Share price may fall within the range of +/- 10% of the next 12 months SELL : Share price may fall by more than 10% over the next 12 months

Not Rated : Stock is not within regular research coverage

PT MNC SEKURITAS MNC Financial Center Lt. 14 – 16

Jl. Kebon Sirih No. 21 - 27, Jakarta Pusat 10340 Telp : (021) 2980 3111 Fax : (021) 3983 6899 Call Center : 1500 899

Benny Narendro Head of Institutional Client [email protected] (021) 2980 3111 ext. 52198

Sri Laksamanawati Head Marketing of Institutional Client [email protected] (021) 2980 3111 ext. 52173

Nesya Kharismawati Equity Sales Manager [email protected] (021) 2980 3111 ext. 52182

Okhy Ibrahim Manager Equity Trader [email protected] (021) 2980 3111 ext. 52180

Harun Nurrosyid Manager Equity Trader [email protected] (021) 2980 3111 ext. 52187

Anastasia Pratiwi Manager Equity Institution [email protected] (021) 2980 3111 ext. 52181

Agus Eko Santoso Manager Equity Trader [email protected] (021) 2980 3111 ext. 52185

Gilang Ramadhan Manager Equity Trader [email protected] (021) 2980 3111 ext. 52178

Iman Hadimulya, ST Manager Equity Institution [email protected] (021) 2980 3111 ext. 52174

MNC SEKURITAS EQUITY SALES TEAM

www.mncsekuritas.id MNC Sekuritas 1-500-899 [email protected]