www.bnisekuritas.co.

id 31 Agustus 2022

Pergerakan Valuasi Saham LQ45 pada Tahun 2022

30-Dec-21 30-Aug-2022 EPS BVPS PER
No Emiten Kode Saham Market Cap Harga Selisih Harga (% Market Cap
Harga (IDR) PBV PBV 2022 F 2023 F 2022 F 2023 F 2022 F 2023 F
(IDR Trn) (IDR) YTD) (IDR Trn)
1 PT Adaro Energy Tbk ADRO IJ Equity 2,250 1.2 72 3,540 57% 1.45 113.23 0.06 0.04 0.17 0.18 4.18 6.45
2 PT Sumber Alfaria Trijaya Tbk AMRT IJ Equity 1,215 6.2 50 2,030 67% 8.92 84.29 51.11 70.97 252.04 288.59 39.72 28.60
3 PT Aneka Tambang Tbk ANTM IJ Equity 2,250 2.7 54 1,985 -12% 2.14 47.70 169.51 155.56 996.57 1,096.14 11.71 12.76
4 PT Bank Jago Tbk ARTO IJ Equity 16,000 26.9 231 8,175 -49% 13.69 113.27 8.38 27.75 603.93 628.36 975.07 294.61
5 PT Astra International Tbk ASII IJ Equity 5,700 1.4 221 6,900 21% 1.52 279.34 707.59 717.28 4,767.71 5,165.47 9.75 9.62
6 PT Bank Central Asia Tbk BBCA IJ Equity 7,300 4.5 900 8,175 12% 4.96 1,007.77 299.44 339.27 1,814.16 2,002.55 27.30 24.10
7 PT Bank Negara Indonesia Persero Tbk BBNI IJ Equity 6,750 1.0 126 8,425 25% 1.24 157.11 893.05 1,082.60 7,200.67 8,030.07 9.43 7.78
8 PT Bank Rakyat Indonesia Persero Tbk BBRI IJ Equity 4,110 2.2 622 4,260 4% 2.28 645.64 309.33 359.55 2,085.81 2,242.22 13.77 11.85
9 PT Bank Tabungan Negara Persero Tbk BBTN IJ Equity 1,730 0.9 18 1,510 -13% 0.74 15.99 260.72 294.95 2,249.06 2,497.79 5.79 5.12
10 PT BFI Finance Indonesia Tbk BFIN IJ Equity 1,175 2.4 19 1,205 3% 2.22 19.24 94.55 119.00 590.00 606.00 12.74 10.13
11 PT Bank Mandiri Persero Tbk BMRI IJ Equity 7,025 1.7 328 8,650 23% 1.99 403.67 810.50 914.25 4,804.42 5,356.43 10.67 9.46
12 PT Bank Syariah Indonesia Tbk BRIS IJ Equity 1,780 2.9 73 1,520 -15% 2.36 62.52 98.73 125.97 691.35 804.50 15.40 12.07
13 PT Barito Pacific Tbk BRPT IJ Equity 855 3.1 80 840 -2% 2.97 78.75 0.00 0.00 0.02 0.02 28.30 18.86
14 PT Bukalapak.com Tbk BUKA IJ Equity 430 1.9 44 304 -29% 0.97 31.33 25.48 (5.80) 250.17 244.81 11.93 0.00
15 PT Charoen Pokphand Indonesia Tbk CPIN IJ Equity 5,950 4.0 98 5,875 -1% 3.74 96.34 257.88 306.00 1,689.89 1,891.47 22.78 19.20
16 PT Elang Mahkota Teknologi Tbk EMTK IJ Equity 2,280 6.4 140 1,900 -17% 3.54 116.36 28.08 18.82 474.73 494.87 67.68 100.98
17 PT Erajaya Swasembada Tbk ERAA IJ Equity 600 1.6 10 505 -16% 1.25 8.05 77.18 90.43 446.00 508.37 6.54 5.58
18 PT XL Axiata Tbk EXCL IJ Equity 3,170 1.7 34 2,730 (0.14) 1.44 29.28 112.55 143.52 1,972.48 1,931.22 24.26 19.02
19 PT GoTo Gojek Indonesia Tbk* GOTO IJ Equity 338 0.0 0 324 -4% 0.00 383.73 (20.64) (19.11) 109.40 106.82 0.00 0.00
20 PT Hanjaya Mandala Sampoerna Tbk HMSP IJ Equity 965 4.1 112 910 -6% 4.26 105.85 57.21 62.64 245.65 249.31 15.91 14.53
21 PT Harum Energy Tbk HRUM IJ Equity 2,065 4.4 28 1,755 -15% 2.46 23.72 0.02 0.06 0.04 0.06 5.37 1.85
22 PT Indofood CBP Sukses Makmur Tbk ICBP IJ Equity 8,700 3.2 101 8,725 0% 2.81 101.75 600.83 687.85 3,265.46 3,682.12 14.52 12.68
23 PT Vale Indonesia Tbk INCO IJ Equity 4,680 1.5 47 6,125 31% 1.78 60.86 0.03 0.03 0.23 0.25 14.23 15.28
24 PT Indofood Sukses Makmur Tbk INDF IJ Equity 6,325 1.2 56 6,500 3% 1.10 57.07 949.63 1,010.56 6,174.92 6,866.09 6.84 6.43
25 PT Indika Energy Tbk INDY IJ Equity 1,545 0.7 8 2,880 86% 1.03 15.01 0.08 0.03 0.00 0.00 2.46 6.47
26 PT Indah Kiat Pulp & Paper Corp Tbk INKP IJ Equity 7,825 0.6 43 8,375 7% 0.63 45.82 0.00 0.00 0.00 0.00 0.00 0.00
27 PT Indocement Tunggal Prakarsa Tbk INTP IJ Equity 12,100 2.1 45 9,300 -23% 1.76 34.24 399.37 559.40 5,732.29 5,938.38 23.29 16.62
28 PT Indo Tambangraya Megah Tbk ITMG IJ Equity 20,400 1.5 23 39,425 93% 2.02 44.55 0.84 0.57 1.50 1.48 3.15 4.67
29 PT Japfa Comfeed Indonesia Tbk JPFA IJ Equity 1,720 1.7 20 1,570 -9% 1.45 18.41 167.47 203.31 1,171.56 1,304.00 9.37 7.72
30 PT Kalbe Farma Tbk KLBF IJ Equity 1,615 4.1 76 1,630 1% 3.98 76.41 75.59 83.86 459.77 504.68 21.56 19.44
31 PT Merdeka Copper Tbk MDKA IJ Equity 3,795 8.4 89 4,290 13% 8.50 103.44 0.01 0.01 0.05 0.04 57.81 41.29
32 PT Medco Energi Internasional Tbk. MEDC IJ Equity 466 0.8 12 905 94% 1.16 22.75 0.02 0.02 0.04 0.05 3.81 3.59
33 PT Mitra Keluarga Karyasehat Tbk MIKA IJ Equity 2,260 6.2 32 2,620 16% 7.38 37.33 75.46 84.85 407.99 458.75 34.72 30.88
34 PT Media Nusantara Citra Tbk MNCN IJ Equity 900 0.7 14 915 2% 0.69 13.77 201.38 221.28 1,428.81 1,619.58 4.54 4.14
35 PT Perusahaan Gas Negara Tbk PGAS IJ Equity 1,375 0.9 33 1,860 35% 1.15 45.09 0.01 0.01 0.12 0.13 9.64 8.95
36 PT Bukit Asam Tbk PTBA IJ Equity 2,710 1.5 31 4,340 60% 2.22 50.00 985.42 830.29 2,677.65 2,878.03 4.40 5.23
37 PT Semen Indonesia Persero Tbk SMGR IJ Equity 7,250 1.2 43 6,550 -10% 1.09 38.85 457.84 567.10 6,395.69 6,788.99 14.31 11.55
38 PT Tower Bersama Infrastructure Tbk TBIG IJ Equity 2,950 7.0 67 2,890 -2% 6.45 65.48 81.53 82.69 492.96 534.29 35.45 34.95
39 PT Timah Tbk TINS IJ Equity 1,455 1.9 11 1,510 4% 1.60 11.25 282.30 293.40 1,059.40 1,240.00 5.35 5.15
40 PT Telekomunikasi Indonesia Persero Tbk TLKM IJ Equity 4,040 3.8 400 4,480 11% 3.69 443.80 269.11 287.31 1,333.89 1,424.41 16.65 15.59
41 PT Sarana Menara Nusantara Tbk TOWR IJ Equity 1,125 4.9 57 1,220 8% 4.71 62.24 71.44 77.85 282.58 329.95 17.08 15.67
42 PT Chandra Asri Petrochemical Tbk. TPIA IJ Equity 7,325 3.8 158 2,340 -68% 4.68 202.44 0.00 0.00 0.03 0.04 157.65 52.55
43 PT United Tractors Tbk UNTR IJ Equity 22,150 1.2 83 33,325 50% 1.60 124.31 5,052.37 4,462.37 22,443.76 24,617.35 6.60 7.47
44 PT Unilever Indonesia Tbk UNVR IJ Equity 4,110 29.4 157 4,580 11% 38.27 174.73 168.07 173.87 127.18 141.58 27.25 26.34
45 PT Wijaya Karya Persero Tbk WIKA IJ Equity 1,105 0.7 10 1,065 -4% 0.73 9.55 26.04 56.23 1,413.26 1,445.92 40.90 18.94
*based on IPO date

This document is not intended to be an offer, or a satisfaction of an offer, to buy or sell relevant securities (i.e. securities
mentioned herein or of the same issuer and options, warrants or rights to or interest in any such securities). The information
and opinions contained in this document have been compiled from or arrived at in good faith from sources believed to be
reliable. No representation or warranty, expressed or implied, is made by BNI SEKURITAS or any other member of the BNI Group,
including any other member of the BNI Group from whom this document may be received, as to the accuracy or completeness
of the information contained herein. All opinions and estimates in this report constitute our judgment as of this date and are
subject to change without notice.

This report has been prepared by BNI Sekuritas. REQUIRED DISCLOSURES BEGIN ON THE LAST PAGE.