Radiant Utama Interinsco Tbk (RUIS) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Radiant Utama Interinsco Tbk stock IDR 441, price IDR 171, upside +158.1%, quality 59 out of 100. Rating: strongly undervalued. Calculated from audited financials with 23 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 133.69 IDR – 375.88 IDR · fair‑value band 426.26 IDR – 476.50 IDR · the 171.00 IDR price screens below the 441.37 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Radiant Utama Interinsco Tbk in your weekly email
Every Wednesday you see whether Radiant Utama Interinsco 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 Radiant Utama Interinsco Tbk, together with its subsidiaries, provides various support services in Indonesia. It operates through Operating Support Services, Inspection Services, Offshore Services, and Others segments.
Show moreShow less
The Operating Support Services segment provides human resources, training, repair and maintenance, car rent, and integrated base management services for oil and gas industry.
The Inspection Services segment engages in the voluntary and statutory inspection, non destructive testing, and environmental survey services, as well as oil country tubular goods.
The Offshore services segment is involved in the operation of a mobile offshore production unit and local shipping services. The Others segment offers agency, construction, building management, and other services. It also provides equipment exploration services and local shipping services.
The company was founded in 1984 and is headquartered in Jakarta, Indonesia.
Stock analysis
Radiant Utama Interinsco Tbk (RUIS) currently trades at 171.00 IDR, while our model-based Fair Value estimate is 441.37 IDR, implying the stock looks roughly 61% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 1,440 IDR per share, and 22 of the 23 models we run sit above the 171.00 IDR price.
Bear case: the Growth Earnings group reads lowest at 213.67 IDR, and 1 of the 23 models stay below the price. Data coverage for this calculation is low.
Scenario range: 426.26 IDR (bear) to 476.50 IDR (bull), the price of 171.00 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 59/100 (solid quality), in the Energy sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Radiant Utama Interinsco Tbk reported revenue of 2.1T IDR in FY2025 versus 1.6T IDR in FY2021, a compound +5.7%/yr. Reported net income was 13.7B IDR in FY2025, compounding −6.7%/yr from FY2021.
Key figures
Market cap 132B IDR (≈ $7.3M) Micro · P/E ratio 9.9 · P/S ratio 0.06 · EPS (TTM) 17.35 IDR · Dividend yield 3.5% · Net margin 0.6% · Return on equity 2.4% · Return on assets (EBIT) 6.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 27 out of 100 (low confidence).
What moves the price
The share trades about 46% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Energy peers we cover trades at −32% fair-value upside, at 158%, RUIS screens cheaper than that median.
Fair Value models
Bear426.26 IDRFair Value 441.37 IDRBull476.50 IDR
Price 171.00 IDR · Upside +158.1%
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 (9.76 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.58/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−4.2%
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.
+6.3%
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.
+4.9%
Start year 2020 (pandemic). Over 10 years: +2.5% a year
Revenue growth 20 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.
+6.8%
’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.
−9.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−13.0%
Dividend (yield on the price)3.5%
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.−13.0% vs −10.4%, steady
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.7% → 4%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+6.6%
Yearly growth needed for the next five years to justify today's price.
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 +3.9% a year for the price.
Compare Radiant Utama Interinsco 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.Oil & Gas Equipment & Services · 166 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score59 · Above median
Fair Value upside+158.1% · Top 25%
Profitability
Return on equity (12 months)2.4% · Below median
Return on assets1.1% · Below median
Net margin (12 months)0.6% · Below median
Operating margin (12 months)3.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)−0.5% · Below median
Dividend yield (12 months)3.5% · Above median
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Oil & Gas Equipment & Services 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.
Cite: Fair Value Calculator (2026). "Radiant Utama Interinsco Tbk Fair Value". https://www.fairvalue-calculator.com/stock/RUIS
Frequently asked questions
Is Radiant Utama Interinsco Tbk (RUIS) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 441.37 IDR versus a price of 171.00 IDR, about +158% upside (undervalued).
What is the fair value of RUIS?
Our model-based fair value for Radiant Utama Interinsco Tbk is 441.37 IDR (as of Nov 7, 2026), built from audited fundamentals. The current price: 171.00 IDR.
What is the quality score of RUIS?
Radiant Utama Interinsco Tbk has a Quality Score of 59/100. 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 Radiant Utama Interinsco Tbk (RUIS)?
Our model-based price target is the fair value of 441.37 IDR (as of Nov 7, 2026) from 23 valuation models. Cautious scenario 426.26 IDR, optimistic scenario 476.50 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Radiant Utama Interinsco Tbk stock forecast for 2026?
Our models put fair value at 441.37 IDR, about +158% upside versus a price of 171.00 IDR (undervalued). Cautious scenario 426.26 IDR, optimistic scenario 476.50 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Radiant Utama Interinsco Tbk (RUIS)?
Radiant Utama Interinsco Tbk reported trailing-twelve-month revenue of about 2.1T IDR (latest available figure, as of Nov 7, 2026).
Does Radiant Utama Interinsco Tbk pay a dividend?
Radiant Utama Interinsco Tbk currently shows a dividend yield of 3.51% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Radiant Utama Interinsco Tbk (RUIS) and when is the ex-dividend date?
Radiant Utama Interinsco Tbk pays a dividend of 6.00 IDR per share a year, a dividend yield of 3.5%. The last ex-dividend date was Jul 8, 2026. The payout ratio is 34.6% of earnings. Free cash flow covers the dividend 7.71 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Radiant Utama Interinsco Tbk (RUIS)?
For today's price to be fair in a discounted-cash-flow model, Radiant Utama Interinsco Tbk would have to grow free cash flow by +6.6 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.9 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of RUIS use?
Our models discount Radiant Utama Interinsco Tbk at 12.0 %: a base by market capitalisation (nano), 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 Radiant Utama Interinsco Tbk that is +6.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has Radiant Utama Interinsco Tbk (RUIS) delivered so far?
Over the past 5 years revenue at Radiant Utama Interinsco Tbk grew +4.9 % a year. The price currently implies free-cash-flow growth of +6.6 % 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 Radiant Utama Interinsco Tbk (RUIS) growing?
The median revenue growth in the sector is +14.1 % a year. That is the yardstick for the growth priced into Radiant Utama Interinsco Tbk (+6.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Radiant Utama Interinsco Tbk (RUIS)?
The free-cash-flow yield on the price is 27.04 %: that much free cash flow Radiant Utama Interinsco Tbk produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Radiant Utama Interinsco Tbk (RUIS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Radiant Utama Interinsco Tbk it is 441.37 IDR per share (as of Nov 7, 2026), against a price of 171.00 IDR. It is the blended result of 23 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Radiant Utama Interinsco Tbk stock overvalued or undervalued in 2026?
As of Nov 7, 2026, RUIS trades below its calculated fair value: price 171.00 IDR, fair value 441.37 IDR, a gap of about +158% (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 RUIS?
No. The price is what the market pays today (171.00 IDR); the fair value is what the company's own numbers justify (441.37 IDR). For Radiant Utama Interinsco Tbk the two are 270.37 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Radiant Utama Interinsco Tbk worth?
The market values Radiant Utama Interinsco Tbk at about 132B IDR (market capitalisation, as of Nov 7, 2026). Per share that is 171.00 IDR; our models calculate a fair value of 441.37 IDR per share.
What do the bullish and bearish scenarios say about RUIS?
Our models span a range for Radiant Utama Interinsco Tbk: cautious scenario 426.26 IDR, base 441.37 IDR, optimistic 476.50 IDR per share (as of Nov 7, 2026, price 171.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of RUIS?
Radiant Utama Interinsco Tbk trades at a price-to-earnings ratio of 9.9 (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 441.37 IDR is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 8.6. Other multiples: P/B 0.2, P/S 0.1.
How solid is the balance sheet of Radiant Utama Interinsco Tbk (RUIS)?
Balance-sheet figures for Radiant Utama Interinsco Tbk (as of Nov 7, 2026): return on equity 2.4%, debt of 0.00 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is RUIS from its 52-week high?
Radiant Utama Interinsco Tbk trades at 171.00 IDR, about 46% below its 52-week high of 317.75 IDR and 12% above the low of 153.06 IDR (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 441.37 IDR is for.
Which stocks are comparable to Radiant Utama Interinsco Tbk?
From the same area (Energy) we also value SLB N.V, Baker Hughes Company, Tenaris S.A, Halliburton Company, 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 Radiant Utama Interinsco Tbk stock attractive at the current price?
The data as of Nov 7, 2026: price 171.00 IDR, calculated fair value 441.37 IDR (+158%), Quality Score 59/100, from 23 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 RUIS calculated?
We run Radiant Utama Interinsco Tbk through 23 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 441.37 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 13.7% above its aggregate fair value. Radiant Utama Interinsco Tbk currently trades 61% 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 Radiant Utama Interinsco Tbk (RUIS)?
The closing price on Nov 9, 2026 was 171.00 IDR. Our model-based fair value is 441.37 IDR, about +158% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Radiant Utama Interinsco Tbk right now?
The price is below even our cautious bear case (426.26 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 (59/100) at a price below fair value, the discount is the argument here, not the business quality. The models converge in a tight band (426.26 IDR to 476.50 IDR), unusually little disagreement for a valuation.
Where does the earnings growth of Radiant Utama Interinsco Tbk (RUIS) come from?
Earnings per share at Radiant Utama Interinsco Tbk grew −11.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +2.6 %, EBIT margin −7.7 %, tax rate −1.5 %, residual (interest, one-offs) −5.0 %. 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 Radiant Utama Interinsco Tbk
How large is the market capitalisation of Radiant Utama Interinsco Tbk (RUIS)?
The market capitalisation of Radiant Utama Interinsco Tbk is 132B IDR (≈ $7.3M). 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 Radiant Utama Interinsco Tbk (RUIS)?
The price-to-sales ratio of Radiant Utama Interinsco Tbk is 0.06 (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 Radiant Utama Interinsco Tbk (RUIS)?
Earnings per share at Radiant Utama Interinsco Tbk are 17.35 IDR (price ÷ EPS = P/E 9.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Radiant Utama Interinsco Tbk (RUIS)?
The dividend yield of Radiant Utama Interinsco Tbk is 3.5% (payout 34.6%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Radiant Utama Interinsco Tbk (RUIS)?
The net margin of Radiant Utama Interinsco Tbk is 0.6% (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 Radiant Utama Interinsco Tbk (RUIS)?
The return on equity (ROE) of Radiant Utama Interinsco Tbk is 2.4% (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 Radiant Utama Interinsco Tbk (RUIS)?
On an EBIT basis the return on assets of Radiant Utama Interinsco Tbk is 6.5% (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 Radiant Utama Interinsco Tbk (RUIS)?
The operating margin of Radiant Utama Interinsco Tbk is 3.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Radiant Utama Interinsco Tbk (RUIS)?
Revenue at Radiant Utama Interinsco Tbk is growing −0.5% versus a year earlier (3y avg +6.3%). 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 Radiant Utama Interinsco Tbk (RUIS)?
Earnings per share at Radiant Utama Interinsco Tbk are growing +11.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Radiant Utama Interinsco Tbk (RUIS) carry?
The net debt of Radiant Utama Interinsco Tbk is 347B IDR (fiscal year 2025, ≈ 9.7 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 Radiant Utama Interinsco Tbk in the live analysis
One click puts Radiant Utama Interinsco 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