Catur Sentosa Adiprana Tbk (CSAP) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Catur Sentosa Adiprana Tbk stock IDR 435, price IDR 240, upside +81.4%, quality 45 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 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
60‑month range 224.60 IDR – 835.35 IDR · fair‑value band 332.08 IDR – 544.10 IDR · the 240.00 IDR price screens below the 435.28 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Catur Sentosa Adiprana Tbk in your weekly email
Every Wednesday you see whether Catur Sentosa Adiprana 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 Catur Sentosa Adiprana Tbk, through its subsidiaries, distributes building materials, chemicals, and consumer products in Indonesia.
Show moreShow less
It distributes building materials, including granite porcelain tiles; chemicals materials for industrial usage; and consumer goods, such as foods, daily necessities, and household goods.
The company also distributes and retails construction materials; retails equipment; distributes ceramics; imports and distributes wooden furniture and souvenirs; develops warehouse areas; and rents land and building. In addition, it operates retail stores under the Mitra10 and Atria names.
The company was founded in 1966 and is based in Jakarta, Indonesia.
Stock analysis
Catur Sentosa Adiprana Tbk (CSAP) currently trades at 240.00 IDR, while our model-based Fair Value estimate is 435.28 IDR, implying the stock looks roughly 45% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 1,608 IDR per share, and 20 of the 25 models we run sit above the 240.00 IDR price.
Bear case: the Dividend Discount group reads lowest at 59.18 IDR, and 5 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 332.08 IDR (bear) to 544.10 IDR (bull), the price of 240.00 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 45/100 (below-average quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Catur Sentosa Adiprana Tbk reported revenue of 17.5T IDR in FY2025 versus 14.2T IDR in FY2021, a compound +5.3%/yr. Reported net income was 112B IDR in FY2025, compounding −14.6%/yr from FY2021.
Key figures
Market cap 1.4T IDR (≈ $76.9M) Micro · P/E ratio 7.5 · P/S ratio 0.08 · EPS (TTM) 31.95 IDR · Net margin 1.0% · Return on equity 5.4% · Return on assets (EBIT) 5.0% (5-year average) · Operating margin 4.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 31 out of 100 (low confidence).
What moves the price
The share trades about 29% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −28% fair-value upside, at 81%, CSAP screens cheaper than that median.
Fair Value models
Bear332.08 IDRFair Value 435.28 IDRBull544.10 IDR
Price 240.00 IDR · Upside +81.4%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (27.40 IDR per share) are deliberately not added.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.68/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+1.5%
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.
+4.3%
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.
+6.7%
Start year 2020 (pandemic). Over 10 years: +9.2% a year
Revenue growth 19 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.
+13.0%
’14
’15
’16
’17
’18
’19
’20
’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.
+6.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+6.6%
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.6.6% vs −0.5%, picking up
Profit margin 2020 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.3% → 2%
Compare Catur Sentosa Adiprana 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.Industrial Distribution · 107 stocks
Beats the industry median on 7/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score45 · Bottom 25%
Fair Value upside+81.4% · Top 25%
Profitability
Return on equity (12 months)5.4% · Below median
Return on assets0.9% · Bottom 25%
Net margin (12 months)1.0% · Bottom 25%
Operating margin (12 months)4.2% · Below median
Growth and dividend
Revenue growth (quarter YoY)19.1% · Top 25%
Dividend yield (12 months)0.0% · Bottom 25%
Balance sheet
Debt / equity0.23× · Above median
Valuation Multiplesvs Industrial Distribution 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 Catur Sentosa Adiprana Tbk (CSAP) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 435.28 IDR versus a price of 240.00 IDR, about +81% upside (undervalued).
What is the fair value of CSAP?
Our model-based fair value for Catur Sentosa Adiprana Tbk is 435.28 IDR (as of Nov 7, 2026), built from audited fundamentals. The current price: 240.00 IDR.
What is the quality score of CSAP?
Catur Sentosa Adiprana Tbk has a Quality Score of 45/100. 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 Catur Sentosa Adiprana Tbk (CSAP)?
Our model-based price target is the fair value of 435.28 IDR (as of Nov 7, 2026) from 25 valuation models. Cautious scenario 332.08 IDR, optimistic scenario 544.10 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Catur Sentosa Adiprana Tbk stock forecast for 2026?
Our models put fair value at 435.28 IDR, about +81% upside versus a price of 240.00 IDR (undervalued). Cautious scenario 332.08 IDR, optimistic scenario 544.10 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Catur Sentosa Adiprana Tbk (CSAP)?
Catur Sentosa Adiprana Tbk reported trailing-twelve-month revenue of about 18.4T IDR (latest available figure, as of Nov 7, 2026).
What is the intrinsic value of Catur Sentosa Adiprana Tbk (CSAP)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Catur Sentosa Adiprana Tbk it is 435.28 IDR per share (as of Nov 7, 2026), against a price of 240.00 IDR. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Catur Sentosa Adiprana Tbk stock overvalued or undervalued in 2026?
As of Nov 7, 2026, CSAP trades below its calculated fair value: price 240.00 IDR, fair value 435.28 IDR, a gap of about +81% (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 CSAP?
No. The price is what the market pays today (240.00 IDR); the fair value is what the company's own numbers justify (435.28 IDR). For Catur Sentosa Adiprana Tbk the two are 195.28 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Catur Sentosa Adiprana Tbk worth?
The market values Catur Sentosa Adiprana Tbk at about 1.4T IDR (market capitalisation, as of Nov 7, 2026). Per share that is 240.00 IDR; our models calculate a fair value of 435.28 IDR per share.
What do the bullish and bearish scenarios say about CSAP?
Our models span a range for Catur Sentosa Adiprana Tbk: cautious scenario 332.08 IDR, base 435.28 IDR, optimistic 544.10 IDR per share (as of Nov 7, 2026, price 240.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CSAP?
Catur Sentosa Adiprana Tbk trades at a price-to-earnings ratio of 7.5 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 435.28 IDR is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 20.1. Other multiples: PEG 2.1, P/B 0.4, P/S 0.1, EV/EBITDA 2.5.
What is the PEG ratio of CSAP?
The PEG ratio of Catur Sentosa Adiprana Tbk is 2.08 (P/E divided by earnings growth, as of Nov 7, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Catur Sentosa Adiprana Tbk (CSAP)?
Balance-sheet figures for Catur Sentosa Adiprana Tbk (as of Nov 7, 2026): return on equity 5.4%, debt of 0.23 per unit of equity. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is CSAP from its 52-week high?
Catur Sentosa Adiprana Tbk trades at 240.00 IDR, about 29% below its 52-week high of 337.25 IDR and at the low of 240.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 435.28 IDR is for.
Which stocks are comparable to Catur Sentosa Adiprana Tbk?
From the same area (Industrials) we also value W.W. Grainger, Inc, Fastenal Company, Ferguson Enterprises Inc, WESCO International, Inc, 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 Catur Sentosa Adiprana Tbk stock attractive at the current price?
The data as of Nov 7, 2026: price 240.00 IDR, calculated fair value 435.28 IDR (+81%), Quality Score 45/100, from 25 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 CSAP calculated?
We run Catur Sentosa Adiprana Tbk through 25 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 435.28 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. Catur Sentosa Adiprana Tbk currently trades 45% 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 Catur Sentosa Adiprana Tbk (CSAP)?
The closing price on Nov 6, 2026 was 240.00 IDR. Our model-based fair value is 435.28 IDR, about +81% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Catur Sentosa Adiprana Tbk right now?
The large discount to fair value meets weak quality (45/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (332.08 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 Catur Sentosa Adiprana Tbk (CSAP) come from?
Earnings per share at Catur Sentosa Adiprana Tbk grew +2.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.0 %, EBIT margin +1.0 %, tax rate +0.0 %, residual (interest, one-offs) −1.4 %. 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 Catur Sentosa Adiprana Tbk
How large is the market capitalisation of Catur Sentosa Adiprana Tbk (CSAP)?
The market capitalisation of Catur Sentosa Adiprana Tbk is 1.4T IDR (≈ $76.9M). 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 Catur Sentosa Adiprana Tbk (CSAP)?
The price-to-sales ratio of Catur Sentosa Adiprana Tbk is 0.08 (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 Catur Sentosa Adiprana Tbk (CSAP)?
Earnings per share at Catur Sentosa Adiprana Tbk are 31.95 IDR (price ÷ EPS = P/E 7.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Catur Sentosa Adiprana Tbk (CSAP)?
The net margin of Catur Sentosa Adiprana Tbk is 1.0% (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 Catur Sentosa Adiprana Tbk (CSAP)?
The return on equity (ROE) of Catur Sentosa Adiprana Tbk is 5.4% (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 Catur Sentosa Adiprana Tbk (CSAP)?
On an EBIT basis the return on assets of Catur Sentosa Adiprana Tbk is 5.0% (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 Catur Sentosa Adiprana Tbk (CSAP)?
The operating margin of Catur Sentosa Adiprana Tbk is 4.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Catur Sentosa Adiprana Tbk (CSAP)?
Revenue at Catur Sentosa Adiprana Tbk is growing +19.1% versus a year earlier (3y avg +4.3%). 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 Catur Sentosa Adiprana Tbk (CSAP)?
Earnings per share at Catur Sentosa Adiprana Tbk are growing +227% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Catur Sentosa Adiprana Tbk (CSAP) generate?
The free cash flow of Catur Sentosa Adiprana Tbk is 816B 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 debt does Catur Sentosa Adiprana Tbk (CSAP) carry?
The net debt of Catur Sentosa Adiprana Tbk is 4.2T IDR (fiscal year 2025, ≈ 5.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Catur Sentosa Adiprana Tbk in the live analysis
One click puts Catur Sentosa Adiprana 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