PT Adiwarna Anugerah Abadi Tbk (NAIK) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of PT Adiwarna Anugerah Abadi Tbk stock IDR 111, price IDR 62, upside +79.1%, quality 57 out of 100. Rating: strongly undervalued. Calculated from audited financials with 22 of our 26 valuation models and 37 quality factors, updated daily.
- Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free
PT Adiwarna Anugerah Abadi Tbk
NAIK · JKThe stock costs 44% less than our calculation considers fair.
What runs behind every stock
69 individual criteria per stock, every one traceable See the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.
How to read this chart
24‑month range 61.00 IDR – 669.68 IDR · fair‑value band 70.07 IDR – 184.63 IDR · the 62.00 IDR price screens below the 111.02 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Every Wednesday you see whether PT Adiwarna Anugerah Abadi 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.
Company profile
PT Adiwarna Anugerah Abadi Tbk provides fire protection system products in Indonesia.
Show moreShow less
The company offers control valves comprising butterfly valves, gate valves, check valves, Y strainers, and automatic air ventilation products; fire suppression systems consisting of Inergen, FM-200, and Novec 1230 fire suppression systems, as well as high-pressure CO2 systems; firefighting pumps, including end suction products, vertical turbines, horizontal split case fire pumps, multi-stage multi-outlet products, hydro steam products, and Jockey fire pumps; and fire detection alarm systems, such as addressable fire alarm system control panels, fire detectors, fire alarm bells, horns and strobes, manual pull stations, annunciators, and intelligent and IP-based products.
It also provides firefighting foam system products comprising foam system concentrates, foam system bladder tanks, foam system chambers, foam water monitors, fire hose reels, and high-expansion foam products; fire sprinklers and hydrant systems, including fire sprinkler systems, water monitors, fire hydrant systems, firefighting equipment, water spray systems, deluge systems, nozzles, outdoor hydrant boxes, fire hydrant pillars (CI and PF), hydrant nozzles and fire hoses, and Siamese connections (2-way) products; and design and engineering, supply, installation, testing and commissioning, and maintenance services.
In addition, the company engages in trading activities; and undertakes construction contract projects for installation and maintenance. It serves the oil and gas plant, data center, banking, power plant, petrochemical, and industrial plant industries.
The company was founded in 2007 and is headquartered in Jakarta Barat, Indonesia. PT Adiwarna Anugerah Abadi Tbk operates as a subsidiary of PT Adiwarna Anugerah Investama.
Stock analysis
PT Adiwarna Anugerah Abadi Tbk (NAIK) currently trades at 62.00 IDR, while our model-based Fair Value estimate is 111.02 IDR, implying the stock looks roughly 44% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 269.36 IDR per share, and 19 of the 22 models we run sit above the 62.00 IDR price.
Bear case: the Dividend Discount group reads lowest at 35.21 IDR, and 3 of the 22 models stay below the price. Data coverage for this calculation is low.
Scenario range: 70.07 IDR (bear) to 184.63 IDR (bull), the price of 62.00 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 57/100 (solid quality), in the Basic Materials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
PT Adiwarna Anugerah Abadi Tbk reported revenue of 216B IDR in FY2025 versus 77.7B IDR in FY2021, a compound +29.1%/yr. Reported net income was 30.7B IDR in FY2025, compounding +41.7%/yr from FY2021.
Key figures
Market cap 216B IDR (≈ $12.0M) Micro · P/E ratio 7.2 · P/S ratio 1.01 · EPS (TTM) 8.62 IDR · Dividend yield 4.8% · Net margin 13.3% · Return on equity 14.0% · Return on assets (EBIT) 14.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 59 out of 100 (low confidence).
What moves the price
The share trades about 53% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −23% fair-value upside, at 79%, NAIK screens cheaper than that median.
Fair Value models
All 22 models by family
The fair value above starts from this blend and is adjusted for a cyclical peak year.
Quality Score breakdown
It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.
Revenue & earnings trend
Growth Forecast
Watch NAIK, get fair value alerts →
Compare PT Adiwarna Anugerah Abadi Tbk with another stock
Price, fair value, quality and upside side by side.
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.Building Materials · 259 stocks
Valuation Multiplesvs Building Materials median · lower = cheaper
Strength profile in five axes (Snowflake)
Context: sector, industry, market
- P/E, EV/EBITDA and margins by industry (reference tables)
- PEG ratio by industry
- Revenue growth by industry
- Stock screener with 62 metrics
- Undervalued stocks: Basic Materials
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
Similar stocks
10 more Building Materials stocks, each showing price versus our Fair Value estimate.
| Stock | Price | Fair Value | vs Fair Value | Compare |
|---|---|---|---|---|
| China Jushi Co 600176 | ¥28.04 | ¥28.04 | +0% | vs NAIK |
| Heidelberg Materials AG HEI | €180.15 | €177.49 | −1% | vs NAIK |
| Holcim AG HOLN | CHF 74.68 | CHF 66.54 | −11% | vs NAIK |
| Amrize AG AMRZ | $42.82 | $35.08 | −18% | vs NAIK |
| CRH plc CRH | $97.73 | $75.09 | −23% | vs NAIK |
| Vulcan Materials Company VMC | $289.44 | $132.92 | −54% | vs NAIK |
| Martin Marietta Materials, Inc MLM | $530.97 | $214.62 | −60% | vs NAIK |
| Grasim Industries Limited GRASIM | ₹3,170 | ₹1,245 | −61% | vs NAIK |
| UltraTech Cement Limited ULTRACEMCO | ₹12,275 | ₹4,721 | −62% | vs NAIK |
| James Hardie Industries plc JHX | A$42.79 | A$10.42 | −76% | vs NAIK |
Explore undervalued stocks
More undervalued Basic Materials stocks →
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
Discover tools
Frequently asked questions
Is PT Adiwarna Anugerah Abadi Tbk (NAIK) overvalued or undervalued?
What is the fair value of NAIK?
What is the quality score of NAIK?
What is the price target for PT Adiwarna Anugerah Abadi Tbk (NAIK)?
What is the PT Adiwarna Anugerah Abadi Tbk stock forecast for 2026?
What is the revenue of PT Adiwarna Anugerah Abadi Tbk (NAIK)?
Does PT Adiwarna Anugerah Abadi Tbk pay a dividend?
How much is the dividend of PT Adiwarna Anugerah Abadi Tbk (NAIK) and when is the ex-dividend date?
What growth is priced into PT Adiwarna Anugerah Abadi Tbk (NAIK)?
What discount rate (WACC) does the fair value of NAIK use?
What is a reverse DCF?
How much growth has PT Adiwarna Anugerah Abadi Tbk (NAIK) delivered so far?
How fast is the sector of PT Adiwarna Anugerah Abadi Tbk (NAIK) growing?
What is the free cash flow yield of PT Adiwarna Anugerah Abadi Tbk (NAIK)?
What is the intrinsic value of PT Adiwarna Anugerah Abadi Tbk (NAIK)?
Is PT Adiwarna Anugerah Abadi Tbk stock overvalued or undervalued in 2026?
Is fair value the same as the market price of NAIK?
How much is PT Adiwarna Anugerah Abadi Tbk worth?
What do the bullish and bearish scenarios say about NAIK?
What is the P/E ratio of NAIK?
How solid is the balance sheet of PT Adiwarna Anugerah Abadi Tbk (NAIK)?
How far is NAIK from its 52-week high?
Which stocks are comparable to PT Adiwarna Anugerah Abadi Tbk?
Is PT Adiwarna Anugerah Abadi Tbk stock attractive at the current price?
How is the fair value of NAIK calculated?
Is it still worth investing in stocks now?
What is the share price of PT Adiwarna Anugerah Abadi Tbk (NAIK)?
What should I pay attention to with PT Adiwarna Anugerah Abadi Tbk right now?
Key figures of PT Adiwarna Anugerah Abadi Tbk
How large is the market capitalisation of PT Adiwarna Anugerah Abadi Tbk (NAIK)?
What is the P/S ratio of PT Adiwarna Anugerah Abadi Tbk (NAIK)?
What are the earnings per share of PT Adiwarna Anugerah Abadi Tbk (NAIK)?
What is the dividend yield of PT Adiwarna Anugerah Abadi Tbk (NAIK)?
What is the net margin of PT Adiwarna Anugerah Abadi Tbk (NAIK)?
What is the return on equity of PT Adiwarna Anugerah Abadi Tbk (NAIK)?
What is the EBIT return on assets of PT Adiwarna Anugerah Abadi Tbk (NAIK)?
What is the operating margin of PT Adiwarna Anugerah Abadi Tbk (NAIK)?
How fast is revenue growing at PT Adiwarna Anugerah Abadi Tbk (NAIK)?
How fast are earnings growing at PT Adiwarna Anugerah Abadi Tbk (NAIK)?
How much net debt does PT Adiwarna Anugerah Abadi Tbk (NAIK) carry?
Watch PT Adiwarna Anugerah Abadi Tbk in the live analysis
One click puts PT Adiwarna Anugerah Abadi Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Watch for free →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.