PT. Anugerah Spareparts Sejahtera Tbk (AEGS) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of PT. Anugerah Spareparts Sejahtera Tbk stock IDR 27, price IDR 41, that is 33.7% below the price, quality 39 out of 100. Rating: overvalued. Calculated from audited financials with 12 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
38‑month range 22.00 IDR – 122.00 IDR · fair‑value band 26.89 IDR – 27.41 IDR · the 41.00 IDR price screens above the 27.17 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow PT. Anugerah Spareparts Sejahtera Tbk in your weekly email
Every Wednesday you see whether PT. Anugerah Spareparts Sejahtera Tbk is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
PT. Anugerah Spareparts Sejahtera Tbk manufactures and sells oil, fuel, air, and cabin air filters for automotives under the AEGIS and Aether brand names in Indonesia and internationally. It also provides AC refreshers. The company was incorporated in 2015 and is based in Cirebon, Indonesia.
Stock analysis
PT. Anugerah Spareparts Sejahtera Tbk (AEGS) currently trades at 41.00 IDR, while our model-based Fair Value estimate is 27.17 IDR, 34% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 28.91 IDR per share, and 2 of the 12 models we run sit above the 41.00 IDR price.
Bear case: the Growth Earnings group reads lowest at 4.28 IDR, and 10 of the 12 models stay below the price. Data coverage for this calculation is low.
Scenario range: 26.89 IDR (bear) to 27.41 IDR (bull), the price of 41.00 IDR sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 39/100 (below-average quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
PT. Anugerah Spareparts Sejahtera Tbk reported revenue of 25.9B IDR in FY2025 versus 17.2B IDR in FY2021, a compound +10.7%/yr. Reported net income was 259M IDR in FY2025, compounding +20.6%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 41.2B IDR (≈ $2.3M) Micro · P/S ratio 1.36 · Net margin 1.9% · Return on equity 0.8% · Return on assets (EBIT) 3.1% (5-year average) · Operating margin 3.2% · Revenue (TTM) 28.2B IDR · Revenue growth (YoY) +17.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 29 out of 100 (low confidence).
What moves the price
The share trades about 55% below its 52-week high and 17% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −34%, AEGS screens richer than that median.
Fair Value models
Bear26.89 IDRFair Value 27.17 IDRBull27.41 IDR
Price 41.00 IDR · Downside -33.7%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
EPV15.07 IDR15.23 IDR15.36 IDR70
Residual Income33.10 IDR36.45 IDR40.33 IDR68
ROIC Compounder15.07 IDR15.23 IDR15.36 IDR67
All 12 models by family
Earnings-Based
Graham-Dodd1.75 IDR2.14 IDR2.41 IDR65
EPV15.07 IDR15.23 IDR15.36 IDR70
Multiples
P/E Multiple4.25 IDR5.67 IDR7.09 IDR63
P/S Multiple3.29 IDR4.38 IDR5.48 IDR58
P/B Multiple206.50 IDR275.33 IDR344.16 IDR55
EV/EBIT19.72 IDR21.77 IDR23.81 IDR63
EV/EBITDA34.30 IDR41.21 IDR48.11 IDR64
EV/Revenue17.72 IDR19.49 IDR21.27 IDR52
Asset-Based
NCAV (Graham)19.08 IDR28.91 IDR36.14 IDR52
Economic Profit
Residual Income33.10 IDR36.45 IDR40.33 IDR68
ROIC Compounder15.07 IDR15.23 IDR15.36 IDR67
Growth Earnings
Growth-Adj P/E3.00 IDR4.28 IDR5.57 IDR65
The fair value above starts from this blend and is adjusted for a cyclical trough year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.14/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−9.9%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−2.1%
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in IDR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−19.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−19.6%
Dividend (yield on the price)0.0%
Profit margin 2021 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.8% → 2%
Compare PT. Anugerah Spareparts Sejahtera Tbk with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Auto Parts · 655 stocks
Beats the industry median on 2/10 measures
Overall it trails its industry peers.
Valuation
Quality Score39 · Bottom 25%
Fair Value upside−33.7% · Below median
Profitability
Return on equity (12 months)0.8% · Bottom 25%
Return on assets0.4% · Bottom 25%
Net margin (12 months)1.9% · Below median
Operating margin (12 months)3.2% · Below median
Growth and dividend
Revenue growth (quarter YoY)17.3% · Above median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/B0.60× · Cheapest 25%
P/S (12 months)1.46× · Pricier than median
EV/EBITDA8.7× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 33
FUTURE (revenue growth)87· sector 34
PAST (return on equity)3· sector 31
HEALTH (low debt)0· sector 95
DIVIDEND (yield)0· sector 39
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "PT. Anugerah Spareparts Sejahtera Tbk Fair Value". https://www.fairvalue-calculator.com/stock/AEGS
Frequently asked questions
Is PT. Anugerah Spareparts Sejahtera Tbk (AEGS) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 27.17 IDR versus a price of 41.00 IDR, about 34% lower (overvalued).
What is the fair value of AEGS?
Our model-based fair value for PT. Anugerah Spareparts Sejahtera Tbk is 27.17 IDR (as of Nov 7, 2026), built from audited fundamentals. The current price: 41.00 IDR.
What is the quality score of AEGS?
PT. Anugerah Spareparts Sejahtera Tbk has a Quality Score of 39/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for PT. Anugerah Spareparts Sejahtera Tbk (AEGS)?
Our model-based price target is the fair value of 27.17 IDR (as of Nov 7, 2026) from 12 valuation models. Cautious scenario 26.89 IDR, optimistic scenario 27.41 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT. Anugerah Spareparts Sejahtera Tbk stock forecast for 2026?
Our models put fair value at 27.17 IDR, about 34% lower versus a price of 41.00 IDR (overvalued). Cautious scenario 26.89 IDR, optimistic scenario 27.41 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT. Anugerah Spareparts Sejahtera Tbk (AEGS)?
PT. Anugerah Spareparts Sejahtera Tbk reported trailing-twelve-month revenue of about 28.2B IDR (latest available figure, as of Nov 7, 2026).
What is the intrinsic value of PT. Anugerah Spareparts Sejahtera Tbk (AEGS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT. Anugerah Spareparts Sejahtera Tbk it is 27.17 IDR per share (as of Nov 7, 2026), against a price of 41.00 IDR. It is the blended result of 12 valuation models in 5 families (Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is PT. Anugerah Spareparts Sejahtera Tbk stock overvalued or undervalued in 2026?
As of Nov 7, 2026, AEGS trades above its calculated fair value: price 41.00 IDR, fair value 27.17 IDR, a gap of about −34% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of AEGS?
No. The price is what the market pays today (41.00 IDR); the fair value is what the company's own numbers justify (27.17 IDR). For PT. Anugerah Spareparts Sejahtera Tbk the two are 13.83 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT. Anugerah Spareparts Sejahtera Tbk worth?
The market values PT. Anugerah Spareparts Sejahtera Tbk at about 41.2B IDR (market capitalisation, as of Nov 7, 2026). Per share that is 41.00 IDR; our models calculate a fair value of 27.17 IDR per share.
What do the bullish and bearish scenarios say about AEGS?
Our models span a range for PT. Anugerah Spareparts Sejahtera Tbk: cautious scenario 26.89 IDR, base 27.17 IDR, optimistic 27.41 IDR per share (as of Nov 7, 2026, price 41.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT. Anugerah Spareparts Sejahtera Tbk (AEGS)?
Balance-sheet figures for PT. Anugerah Spareparts Sejahtera Tbk (as of Nov 7, 2026): return on equity 0.8%. They feed the Quality Score of 39/100, which measures business quality independently of the share price.
How far is AEGS from its 52-week high?
PT. Anugerah Spareparts Sejahtera Tbk trades at 41.00 IDR, about 55% below its 52-week high of 92.00 IDR and 17% above the low of 35.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 27.17 IDR is for.
Which stocks are comparable to PT. Anugerah Spareparts Sejahtera Tbk?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is PT. Anugerah Spareparts Sejahtera Tbk stock attractive at the current price?
The data as of Nov 7, 2026: price 41.00 IDR, calculated fair value 27.17 IDR (−34%), Quality Score 39/100, from 12 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of AEGS calculated?
We run PT. Anugerah Spareparts Sejahtera Tbk through 12 models from 5 families: Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 27.17 IDR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. PT. Anugerah Spareparts Sejahtera Tbk itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of PT. Anugerah Spareparts Sejahtera Tbk (AEGS)?
The closing price on Nov 6, 2026 was 41.00 IDR. Our model-based fair value is 27.17 IDR, about 34% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT. Anugerah Spareparts Sejahtera Tbk right now?
The price sits above even our optimistic bull case (27.41 IDR). The favourable scenario is already priced in. Weak quality (39/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. The models converge in a tight band (26.89 IDR to 27.41 IDR), unusually little disagreement for a valuation.
Key figures of PT. Anugerah Spareparts Sejahtera Tbk
How large is the market capitalisation of PT. Anugerah Spareparts Sejahtera Tbk (AEGS)?
The market capitalisation of PT. Anugerah Spareparts Sejahtera Tbk is 41.2B IDR (≈ $2.3M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of PT. Anugerah Spareparts Sejahtera Tbk (AEGS)?
The price-to-sales ratio of PT. Anugerah Spareparts Sejahtera Tbk is 1.36 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of PT. Anugerah Spareparts Sejahtera Tbk (AEGS)?
The net margin of PT. Anugerah Spareparts Sejahtera Tbk is 1.9% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of PT. Anugerah Spareparts Sejahtera Tbk (AEGS)?
The return on equity (ROE) of PT. Anugerah Spareparts Sejahtera Tbk is 0.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of PT. Anugerah Spareparts Sejahtera Tbk (AEGS)?
On an EBIT basis the return on assets of PT. Anugerah Spareparts Sejahtera Tbk is 3.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of PT. Anugerah Spareparts Sejahtera Tbk (AEGS)?
The operating margin of PT. Anugerah Spareparts Sejahtera Tbk is 3.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT. Anugerah Spareparts Sejahtera Tbk (AEGS)?
Revenue at PT. Anugerah Spareparts Sejahtera Tbk is growing +17.3% versus a year earlier (3y avg −2.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at PT. Anugerah Spareparts Sejahtera Tbk (AEGS)?
Earnings per share at PT. Anugerah Spareparts Sejahtera Tbk are growing −44.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does PT. Anugerah Spareparts Sejahtera Tbk (AEGS) generate?
The free cash flow of PT. Anugerah Spareparts Sejahtera Tbk is −3.9B IDR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does PT. Anugerah Spareparts Sejahtera Tbk (AEGS) hold?
PT. Anugerah Spareparts Sejahtera Tbk holds more cash than debt, 13.7B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch PT. Anugerah Spareparts Sejahtera Tbk in the live analysis
One click puts PT. Anugerah Spareparts Sejahtera Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026