Ramayana Lestari Sentosa Tbk (RALS) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Ramayana Lestari Sentosa Tbk stock IDR 554, price IDR 362, upside +52.9%, quality 55 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 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 8, 2026.
How to read this chart
60‑month range 258.07 IDR – 486.15 IDR · fair‑value band 450.80 IDR – 664.55 IDR · the 362.00 IDR price screens below the 553.59 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Ramayana Lestari Sentosa Tbk in your weekly email
Every Wednesday you see whether Ramayana Lestari Sentosa 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 Ramayana Lestari Sentosa Tbk operates a chain of department stores in Indonesia. It operates through Fashion and Accessories; and Groceries segments.
Show moreShow less
The company sells clothes, accessories, bags, shoes, cosmetics, and daily needs for men, women, and children through its department stores and supermarkets.
It offers its products under the EMBA CLASSIC, S135, M231, EMBA JEANS, BENHILL, TWIST, PINGU, GABRIELLE, LARUSSO, HOMYPED LADIES, FLADEO, and CARVIL brands. The company was founded in 1978 and is headquartered in Jakarta, Indonesia.
PT Ramayana Lestari Sentosa Tbk operates as a subsidiary of PT Ramayana Makmursentosa.
Stock analysis
Ramayana Lestari Sentosa Tbk (RALS) currently trades at 362.00 IDR, while our model-based Fair Value estimate is 553.59 IDR, implying the stock looks roughly 35% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 718.53 IDR per share, and 18 of the 24 models we run sit above the 362.00 IDR price.
Bear case: the Asset-Based group reads lowest at 249.87 IDR, and 6 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 450.80 IDR (bear) to 664.55 IDR (bull), the price of 362.00 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 55/100 (solid 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.
Ramayana Lestari Sentosa Tbk reported revenue of 2.4T IDR in FY2025 versus 2.6T IDR in FY2021, a compound −2.3%/yr. Reported net income was 265B IDR in FY2025, compounding +12.4%/yr from FY2021.
Key figures
Market cap 2.2T IDR (≈ $119M) Micro · P/E ratio 9.0 · P/S ratio 0.99 · EPS (TTM) 40.04 IDR · Net margin 11.0% · Return on equity 6.9% · Return on assets (EBIT) 4.8% (5-year average) · Operating margin −7.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 35 out of 100 (low confidence).
What moves the price
The share trades about 23% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 8% fair-value upside, at 53%, RALS screens cheaper than that median.
Fair Value models
Bear450.80 IDRFair Value 553.59 IDRBull664.55 IDR
Price 362.00 IDR · Upside +52.9%
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 (34.45 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.33/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−14.3%
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.
−7.6%
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.
−1.3%
Start year 2020 (pandemic). Over 10 years: −8.1% a year
Revenue growth 25 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.
+0.0%
’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.
−6.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−6.0%
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.−6.0% vs −1.1%, slowing
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.−5% → 3%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 5.9%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
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).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
Compare Ramayana Lestari Sentosa 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.Department Stores · 104 stocks
Beats the industry median on 9/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score55 · Below median
Fair Value upside+52.9% · Above median
Profitability
Return on equity (12 months)6.9% · Above median
Return on assets5.5% · Top 25%
Net margin (12 months)11.0% · Top 25%
Operating margin (12 months)−7.6% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−8.3% · Bottom 25%
Dividend yield (12 months)15.6% · Top 25%
Balance sheet
Debt / equity0.05× · Below median
Valuation Multiplesvs Department Stores median · lower = cheaper
P/E (12 months)9.0× · Cheapest 25%
P/B0.62× · Cheapest 25%
P/S (12 months)0.99× · Pricier than median
Price / free cash flow (fiscal year)18.0× · Pricier than median
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 Ramayana Lestari Sentosa Tbk (RALS) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 553.59 IDR versus a price of 362.00 IDR, about +53% upside (undervalued).
What is the fair value of RALS?
Our model-based fair value for Ramayana Lestari Sentosa Tbk is 553.59 IDR (as of Nov 8, 2026), built from audited fundamentals. The current price: 362.00 IDR.
What is the quality score of RALS?
Ramayana Lestari Sentosa Tbk has a Quality Score of 55/100. 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 Ramayana Lestari Sentosa Tbk (RALS)?
Our model-based price target is the fair value of 553.59 IDR (as of Nov 8, 2026) from 24 valuation models. Cautious scenario 450.80 IDR, optimistic scenario 664.55 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Ramayana Lestari Sentosa Tbk stock forecast for 2026?
Our models put fair value at 553.59 IDR, about +53% upside versus a price of 362.00 IDR (undervalued). Cautious scenario 450.80 IDR, optimistic scenario 664.55 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Ramayana Lestari Sentosa Tbk (RALS)?
Ramayana Lestari Sentosa Tbk reported trailing-twelve-month revenue of about 2.2T IDR (latest available figure, as of Nov 8, 2026).
What growth is priced into Ramayana Lestari Sentosa Tbk (RALS)?
For today's price to be fair in a discounted-cash-flow model, Ramayana Lestari Sentosa Tbk would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 13.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.3 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of RALS use?
Our models discount Ramayana Lestari Sentosa Tbk at 13.5 %: a base by market capitalisation (micro), damped by beta 0.42, 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 Ramayana Lestari Sentosa Tbk that is less than minus 40 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.5 %) and the same formula as our fair value.
How much growth has Ramayana Lestari Sentosa Tbk (RALS) delivered so far?
Over the past 5 years revenue at Ramayana Lestari Sentosa Tbk grew -1.3 % a year. The price currently implies free-cash-flow growth of less than minus 40 % 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 Ramayana Lestari Sentosa Tbk (RALS) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into Ramayana Lestari Sentosa Tbk (less than minus 40 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Ramayana Lestari Sentosa Tbk (RALS)?
The free-cash-flow yield on the price is 5.55 %: that much free cash flow Ramayana Lestari Sentosa Tbk produces per unit of market value. When it exceeds the discount rate of our models (13.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Ramayana Lestari Sentosa Tbk (RALS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ramayana Lestari Sentosa Tbk it is 553.59 IDR per share (as of Nov 8, 2026), against a price of 362.00 IDR. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Ramayana Lestari Sentosa Tbk stock overvalued or undervalued in 2026?
As of Nov 8, 2026, RALS trades below its calculated fair value: price 362.00 IDR, fair value 553.59 IDR, a gap of about +53% (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 RALS?
No. The price is what the market pays today (362.00 IDR); the fair value is what the company's own numbers justify (553.59 IDR). For Ramayana Lestari Sentosa Tbk the two are 191.59 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Ramayana Lestari Sentosa Tbk worth?
The market values Ramayana Lestari Sentosa Tbk at about 2.2T IDR (market capitalisation, as of Nov 8, 2026). Per share that is 362.00 IDR; our models calculate a fair value of 553.59 IDR per share.
What do the bullish and bearish scenarios say about RALS?
Our models span a range for Ramayana Lestari Sentosa Tbk: cautious scenario 450.80 IDR, base 553.59 IDR, optimistic 664.55 IDR per share (as of Nov 8, 2026, price 362.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of RALS?
Ramayana Lestari Sentosa Tbk trades at a price-to-earnings ratio of 9.0 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 553.59 IDR is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 11.1. Other multiples: PEG 1.2, P/B 0.6, P/S 1.0, EV/EBITDA 1.9.
What is the PEG ratio of RALS?
The PEG ratio of Ramayana Lestari Sentosa Tbk is 1.19 (P/E divided by earnings growth, as of Nov 8, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Ramayana Lestari Sentosa Tbk (RALS)?
Balance-sheet figures for Ramayana Lestari Sentosa Tbk (as of Nov 8, 2026): return on equity 6.9%, debt of 0.05 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is RALS from its 52-week high?
Ramayana Lestari Sentosa Tbk trades at 362.00 IDR, about 23% below its 52-week high of 471.11 IDR and 4% above the low of 348.00 IDR (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 553.59 IDR is for.
Which stocks are comparable to Ramayana Lestari Sentosa Tbk?
From the same area (Consumer Cyclical) we also value Falabella S.A, Dillard's, Inc, 99 Speed Mart Retail Holdings, Macy's, 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 Ramayana Lestari Sentosa Tbk stock attractive at the current price?
The data as of Nov 8, 2026: price 362.00 IDR, calculated fair value 553.59 IDR (+53%), Quality Score 55/100, from 24 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 RALS calculated?
We run Ramayana Lestari Sentosa Tbk through 24 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 553.59 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. Ramayana Lestari Sentosa Tbk currently trades 35% 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 Ramayana Lestari Sentosa Tbk (RALS)?
The closing price on Nov 9, 2026 was 362.00 IDR. Our model-based fair value is 553.59 IDR, about +53% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ramayana Lestari Sentosa Tbk right now?
The price is below even our cautious bear case (450.80 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. Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Ramayana Lestari Sentosa Tbk (RALS) come from?
Earnings per share at Ramayana Lestari Sentosa Tbk grew −0.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share −6.8 %, EBIT margin +3.6 %, tax rate −0.1 %, residual (interest, one-offs) +2.9 %. 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 Ramayana Lestari Sentosa Tbk
How large is the market capitalisation of Ramayana Lestari Sentosa Tbk (RALS)?
The market capitalisation of Ramayana Lestari Sentosa Tbk is 2.2T IDR (≈ $119M). 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 Ramayana Lestari Sentosa Tbk (RALS)?
The price-to-sales ratio of Ramayana Lestari Sentosa Tbk is 0.99 (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 Ramayana Lestari Sentosa Tbk (RALS)?
Earnings per share at Ramayana Lestari Sentosa Tbk are 40.04 IDR (price ÷ EPS = P/E 9.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Ramayana Lestari Sentosa Tbk (RALS)?
The net margin of Ramayana Lestari Sentosa Tbk is 11.0% (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 Ramayana Lestari Sentosa Tbk (RALS)?
The return on equity (ROE) of Ramayana Lestari Sentosa Tbk is 6.9% (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 Ramayana Lestari Sentosa Tbk (RALS)?
On an EBIT basis the return on assets of Ramayana Lestari Sentosa Tbk is 4.8% (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 Ramayana Lestari Sentosa Tbk (RALS)?
The operating margin of Ramayana Lestari Sentosa Tbk is −7.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ramayana Lestari Sentosa Tbk (RALS)?
Revenue at Ramayana Lestari Sentosa Tbk is growing −8.3% versus a year earlier (3y avg −7.6%). 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 Ramayana Lestari Sentosa Tbk (RALS)?
Earnings per share at Ramayana Lestari Sentosa Tbk are growing −10.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Ramayana Lestari Sentosa Tbk (RALS) hold?
Ramayana Lestari Sentosa Tbk holds more cash than debt, 1.0T IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Ramayana Lestari Sentosa Tbk in the live analysis
One click puts Ramayana Lestari Sentosa 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 8, 2026