Ateliers Mecaniques D’Indonesie Tbk PT (AMIN) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Ateliers Mecaniques D’Indonesie Tbk PT stock IDR 489, price IDR 224, upside +118.5%, quality 76 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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 5, 2026.
How to read this chart
60‑month range 82.73 IDR – 282.86 IDR · fair‑value band 366.99 IDR – 611.66 IDR · the 224.00 IDR price screens below the 489.33 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Ateliers Mecaniques D’Indonesie Tbk PT in your weekly email
Every Wednesday you see whether Ateliers Mecaniques D’Indonesie Tbk PT 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 Ateliers Mecaniques D'Indonesie Tbk engages in the design, manufacture, and erection of boilers in Indonesia, Cameroon, Nigeria, Congo, the Republic of Cote d'Ivoire, Papua New Guinea, Malaysia, Liberia, and Sao Tome and Principe.
Show moreShow less
The company offers solid fuel membrane wall boilers, solid fuel brick wall boilers, combi boilers, and firetube boilers, as well as horizontal and vertical sterilizers, sterilizer doors, and deaerators.
It also provides air-preheaters, economizers, dust collectors, and superheaters; and boiler repair and modification, technical services, service contracts, replacement of parts, and marketing services. The company was founded in 1972 and is headquartered in Deli Serdang, Indonesia.
PT Ateliers Mecaniques D'Indonesie Tbk operates as a subsidiary of Sphere Corporation SDN BHD.
Stock analysis
Ateliers Mecaniques D’Indonesie Tbk PT (AMIN) currently trades at 224.00 IDR, while our model-based Fair Value estimate is 489.33 IDR, implying the stock looks roughly 54% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 846.98 IDR per share, and 22 of the 26 models we run sit above the 224.00 IDR price.
Bear case: the Asset-Based group reads lowest at 89.06 IDR, and 4 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 366.99 IDR (bear) to 611.66 IDR (bull), the price of 224.00 IDR sits below 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 76/100 (high quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Ateliers Mecaniques D’Indonesie Tbk PT reported revenue of 366B IDR in FY2026 versus 182B IDR in FY2022, a compound +19.0%/yr. Reported net income was 25.2B IDR in FY2026, compounding +60.2%/yr from FY2022. FY2022 was a trough year, so the rate overstates the trend.
Key figures
Market cap 242B IDR (≈ $13.4M) Micro · P/S ratio 0.76 · EPS (TTM) −15.73 IDR · Net margin 6.9% · Return on equity 16.3% · Return on assets (EBIT) 6.9% (5-year average) · Operating margin 15.4% · Revenue (TTM) 319B IDR.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 58 out of 100 (low confidence).
What moves the price
The share trades about 20% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −46% fair-value upside, at 118%, AMIN screens cheaper than that median.
Fair Value models
Bear366.99 IDRFair Value 489.33 IDRBull611.66 IDR
Price 224.00 IDR · Upside +118.5%
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.
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.89/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−0.3%
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.
+18.9%
Revenue growth 5 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.
+23.1%
Start year 2021 (pandemic). Over 10 years: +9.3% a year
Revenue growth 11 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.
+13.5%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in IDR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
≈ +55.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +55.9%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.base effect: 29.1% / −2.5%
Profit margin 2021 to 2026 ⓘ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.−35% → 9%
2026 sits 63% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
⚠ Base effect: the rate starts in the earnings trough around 2021 (starting value 6.51 per share, median 33.1 in 2016 to 2019). It measures the recovery from the trough, not lasting growth.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−22.3%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about −24.3% a year for the price.
Compare Ateliers Mecaniques D’Indonesie Tbk PT 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.Specialty Industrial Machinery · 813 stocks
Beats the industry median on 10/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score76 · Top 25%
Fair Value upside+118.5% · Top 25%
Profitability
Return on equity (12 months)16.3% · Top 25%
Return on assets8.3% · Top 25%
Net margin (12 months)10.0% · Above median
Operating margin (12 months)15.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−13.5% · Bottom 25%
Dividend yield (12 months)0.0% · Bottom 25%
Valuation Multiplesvs Specialty Industrial Machinery median · lower = cheaper
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.
Is Ateliers Mecaniques D’Indonesie Tbk PT (AMIN) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 489.33 IDR versus a price of 224.00 IDR, about +118% upside (undervalued).
What is the fair value of AMIN?
Our model-based fair value for Ateliers Mecaniques D’Indonesie Tbk PT is 489.33 IDR (as of Nov 5, 2026), built from audited fundamentals. The current price: 224.00 IDR.
What is the quality score of AMIN?
Ateliers Mecaniques D’Indonesie Tbk PT has a Quality Score of 76/100. 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 Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
Our model-based price target is the fair value of 489.33 IDR (as of Nov 5, 2026) from 26 valuation models. Cautious scenario 366.99 IDR, optimistic scenario 611.66 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Ateliers Mecaniques D’Indonesie Tbk PT stock forecast for 2026?
Our models put fair value at 489.33 IDR, about +118% upside versus a price of 224.00 IDR (undervalued). Cautious scenario 366.99 IDR, optimistic scenario 611.66 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
Ateliers Mecaniques D’Indonesie Tbk PT reported trailing-twelve-month revenue of about 319B IDR (latest available figure, as of Nov 5, 2026).
What growth is priced into Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
For today's price to be fair in a discounted-cash-flow model, Ateliers Mecaniques D’Indonesie Tbk PT would have to grow free cash flow by -22.3 % per year for five years (discount rate 11.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +23.1 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of AMIN use?
Our models discount Ateliers Mecaniques D’Indonesie Tbk PT at 11.3 %: a base by market capitalisation (nano), damped by beta 0.79, country premium for Indonesia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Ateliers Mecaniques D’Indonesie Tbk PT that is -22.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.3 %) and the same formula as our fair value.
How much growth has Ateliers Mecaniques D’Indonesie Tbk PT (AMIN) delivered so far?
Over the past 5 years revenue at Ateliers Mecaniques D’Indonesie Tbk PT grew +23.1 % a year. The price currently implies free-cash-flow growth of -22.3 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Ateliers Mecaniques D’Indonesie Tbk PT (AMIN) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Ateliers Mecaniques D’Indonesie Tbk PT (-22.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
The free-cash-flow yield on the price is 28.61 %: that much free cash flow Ateliers Mecaniques D’Indonesie Tbk PT produces per unit of market value. When it exceeds the discount rate of our models (11.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ateliers Mecaniques D’Indonesie Tbk PT it is 489.33 IDR per share (as of Nov 5, 2026), against a price of 224.00 IDR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Ateliers Mecaniques D’Indonesie Tbk PT stock overvalued or undervalued in 2026?
As of Nov 5, 2026, AMIN trades below its calculated fair value: price 224.00 IDR, fair value 489.33 IDR, a gap of about +118% (undervalued). 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 AMIN?
No. The price is what the market pays today (224.00 IDR); the fair value is what the company's own numbers justify (489.33 IDR). For Ateliers Mecaniques D’Indonesie Tbk PT the two are 265.33 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Ateliers Mecaniques D’Indonesie Tbk PT worth?
The market values Ateliers Mecaniques D’Indonesie Tbk PT at about 242B IDR (market capitalisation, as of Nov 5, 2026). Per share that is 224.00 IDR; our models calculate a fair value of 489.33 IDR per share.
What do the bullish and bearish scenarios say about AMIN?
Our models span a range for Ateliers Mecaniques D’Indonesie Tbk PT: cautious scenario 366.99 IDR, base 489.33 IDR, optimistic 611.66 IDR per share (as of Nov 5, 2026, price 224.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
Balance-sheet figures for Ateliers Mecaniques D’Indonesie Tbk PT (as of Nov 5, 2026): return on equity 16.3%. They feed the Quality Score of 76/100, which measures business quality independently of the share price.
How far is AMIN from its 52-week high?
Ateliers Mecaniques D’Indonesie Tbk PT trades at 224.00 IDR, about 20% below its 52-week high of 280.94 IDR and 14% above the low of 196.27 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 489.33 IDR is for.
Which stocks are comparable to Ateliers Mecaniques D’Indonesie Tbk PT?
From the same area (Industrials) we also value SIE, GE Vernova Inc, Eaton Corporation, Parker-Hannifin Corporation, 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 Ateliers Mecaniques D’Indonesie Tbk PT stock attractive at the current price?
The data as of Nov 5, 2026: price 224.00 IDR, calculated fair value 489.33 IDR (+118%), Quality Score 76/100, from 26 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 AMIN calculated?
We run Ateliers Mecaniques D’Indonesie Tbk PT through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 489.33 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. Ateliers Mecaniques D’Indonesie Tbk PT currently trades 54% below its own fair value, and the market average says nothing about that. 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 Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
The closing price on Nov 6, 2026 was 224.00 IDR. Our model-based fair value is 489.33 IDR, about +118% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ateliers Mecaniques D’Indonesie Tbk PT right now?
The rarer combination: high quality (76/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (366.99 IDR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Where does the earnings growth of Ateliers Mecaniques D’Indonesie Tbk PT (AMIN) come from?
Earnings per share at Ateliers Mecaniques D’Indonesie Tbk PT grew −7.0 % a year from 2015 to 2026. Broken into its drivers: revenue per share +2.5 %, EBIT margin −10.5 %, tax rate +2.4 %, residual (interest, one-offs) −0.9 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Ateliers Mecaniques D’Indonesie Tbk PT
How large is the market capitalisation of Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
The market capitalisation of Ateliers Mecaniques D’Indonesie Tbk PT is 242B IDR (≈ $13.4M). 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 Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
The price-to-sales ratio of Ateliers Mecaniques D’Indonesie Tbk PT is 0.76 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
Earnings per share at Ateliers Mecaniques D’Indonesie Tbk PT are −15.73 IDR. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
The net margin of Ateliers Mecaniques D’Indonesie Tbk PT is 6.9% (fiscal year 2026). 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 Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
The return on equity (ROE) of Ateliers Mecaniques D’Indonesie Tbk PT is 16.3% (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 Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
On an EBIT basis the return on assets of Ateliers Mecaniques D’Indonesie Tbk PT is 6.9% (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 Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
The operating margin of Ateliers Mecaniques D’Indonesie Tbk PT is 15.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
Revenue at Ateliers Mecaniques D’Indonesie Tbk PT is growing −13.5% versus a year earlier (3y avg +18.9%). 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 Ateliers Mecaniques D’Indonesie Tbk PT (AMIN)?
Earnings per share at Ateliers Mecaniques D’Indonesie Tbk PT are growing +108% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Ateliers Mecaniques D’Indonesie Tbk PT (AMIN) hold?
Ateliers Mecaniques D’Indonesie Tbk PT holds more cash than debt, 34.2B IDR net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Ateliers Mecaniques D’Indonesie Tbk PT in the live analysis
One click puts Ateliers Mecaniques D’Indonesie Tbk PT on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 5, 2026