EN DE

PT BISI International Tbk, (BISI) Fair Value & Analysis

Basic Materials · ID · Market cap 1.9T IDR

PB PT BISI International Tbk, BISI · JK
Price695.00 IDR
Fair Value1,104 IDR
Upside+58.9%
Quality55/100
Watch PT BISI International Tbk, for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 11.8% net margin
Low debt · negative free cash flow
Ranks above peers (11/14)
Moderate moat 46/100
Evidence: High Range 1,054 IDR – 1,153 IDR Share as image

Fair value as of: Jul 19, 2026

From 15 valuation models · updated 22 days ago

Fair value updated Jul 19, 2026, revised from 988.85 IDR to 1,104 IDR (+11.6%) since Jul 14, 2026. Share price +9.4% over the past month.

A solid business, screening 59% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (1,054 IDR). The market is more pessimistic than our downside scenario.
  • Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
  • The models converge in a tight band (1,054 IDR to 1,153 IDR), unusually little disagreement for a valuation.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1,863 IDR 620.00 IDR Fair Value 1,104 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range 620.00 IDR – 1,863 IDR · fair‑value band 1,054 IDR – 1,153 IDR · the 695.00 IDR price screens below the 1,104 IDR fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

PT BISI International Tbk, (BISI) currently trades at 695.00 IDR, while our model-based Fair Value estimate is 1,104 IDR, implying the stock looks roughly 58.9% undervalued today. The Quality Score stands at 55/100 (solid quality), in the Basic Materials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, PT BISI International Tbk, generated revenue of 1.8T IDR at a net margin of 11.8%. Revenue grew 22.0% year over year. It earns a return on equity of 6.0%. The balance sheet holds a net cash position of 150B IDR. Fundamentals as of Jul 19, 2026

Our scenario range runs from 1,054 IDR (bear case) to 1,153 IDR (bull case); at 695.00 IDR, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 26% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -13% fair-value upside, at 59%, BISI screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Residual Income 918.35 IDR 942.79 IDR 944.47 IDR 76
ROIC Compounder 595.62 IDR 690.96 IDR 775.70 IDR 72
Growth-Adj P/E 829.95 IDR 1,186 IDR 1,541 IDR 68
All 15 models by family
DCF Models
Owner Earnings 762.83 IDR 1,189 IDR 1,874 IDR 31
Earnings-Based
Graham-Dodd 431.33 IDR 1,361 IDR 1,812 IDR 54
Lynch FV 298.38 IDR 426.26 IDR 554.14 IDR 50
PEG = 1.0 298.38 IDR 426.26 IDR 554.14 IDR 46
EPV 595.62 IDR 690.96 IDR 775.70 IDR 59
Multiples
P/E Multiple 999.04 IDR 1,332 IDR 1,665 IDR 63
P/S Multiple 678.58 IDR 904.77 IDR 1,131 IDR 58
P/B Multiple 808.75 IDR 1,078 IDR 1,348 IDR 55
EV/EBIT 972.53 IDR 1,278 IDR 1,584 IDR 53
EV/EBITDA 949.60 IDR 1,248 IDR 1,546 IDR 54
EV/Revenue 649.15 IDR 903.62 IDR 1,158 IDR 43
Asset-Based
NCAV (Graham) 582.16 IDR 780.09 IDR 1,164 IDR 50
Economic Profit
Residual Income 918.35 IDR 942.79 IDR 944.47 IDR 76
ROIC Compounder 595.62 IDR 690.96 IDR 775.70 IDR 72
Growth Earnings
Growth-Adj P/E 829.95 IDR 1,186 IDR 1,541 IDR 68

Widest divergence: DCF Models (1,189 IDR) versus Earnings-Based (426.26 IDR). Highest evidence: Residual Income (76).

Notify me when BISI reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.8T IDR
Revenue growth (YoY) +22.0%
Net margin 11.8%
Return on equity 6.0%
Free cash flow −336B IDR FY2025
P/E ratio 10.0
More key figures
Operating margin 15.2%
EPS (TTM) 63.74 IDR
EPS growth (YoY) +58.4%
Net cash 150B IDR FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 51 · Market factors (momentum, volatility) 41

Profitability 37
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

PT BISI International Tbk, together with its subsidiaries, produces and sells hybrid seeds, horticulture seeds, rice seeds, and agriculture products in Indonesia and internationally. The company operates through Corn, Vegetable and Fruit, Paddy, Pesticides and Fertilizers, and Others segments.

Full company description

PT BISI International Tbk, together with its subsidiaries, produces and sells hybrid seeds, horticulture seeds, rice seeds, and agriculture products in Indonesia and internationally. The company operates through Corn, Vegetable and Fruit, Paddy, Pesticides and Fertilizers, and Others segments. It engages in corn, various horticulture, hybrid paddy, non-hybrid paddy, leaf vegetables horticulture, fruit horticulture, fruit vegetables horticulture, chili, and plant breeding farming; after harvest services; seed selection for breeding; wholesale trading of paddy and field crop, fruits, agricultural and forestry machinery and equipment, fertilizers and agrochemical products, and vegetables; research and development on technology and agricultural genetic engineering and biotechnology; fruit and vegetable drying; corn milling and cleaning; natural and non-synthetic, single, artificial, and compound fertilizer primary macro nutrients; secondary macro nutrients; micro nutrient and complementary fertilizers; planting media; retail trade through media for mixed and various goods; and internet trading application development activities. It also offers hybrid corn seeds; horticulture seeds such as sweet corn seed, peppers, cucumbers, bittergourd, cabbage, seedless watermelon, tomatoes, broccoli, cauliflower, loofah, and eggplants; rice seeds; amaranthus, waterconvolvulus, beans, and yard long beans; and pesticides, herbicides, fungicides, insecticides, plant growth regulators, gluten, fishisida, and others. The company was formerly known as PT Benihinti Suburintani and changed its name to PT BISI International Tbk in October 2006. The company was founded in 1983 and is headquartered in Sidoarjo, Indonesia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT BISI International Tbk, reported revenue of 1.7T IDR in FY2025 versus 2.0T IDR in FY2021, a compound −4.2%/yr. Reported net income was 190B IDR in FY2025, compounding −15.9%/yr from FY2021.

Growth Quality 27/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
1.7T IDR
Latest YoY
+24.0%
Avg. growth/yr (3Y) 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.
−11.1%
Avg. growth/yr (5Y) 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.
−1.3%
Avg. growth/yr (21Y) 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.
+7.7%
Revenue −4.2%/yr
FY21 2.0T IDR
FY22 2.4T IDR
FY23 2.3T IDR
FY24 1.4T IDR
FY25 1.7T IDR
Net income −15.9%/yr
FY21 381B IDR
FY22 523B IDR
FY23 596B IDR
FY24 179B IDR
FY25 190B IDR
Character of growth · EPS growth decomposed (2014-2025) +2.6 % p.a.
Revenue per share +2.1 pp

of which total revenue +2.1 pp · buybacks/dilution +0.0 pp

EBIT margin −0.5 pp
Tax rate +0.4 pp
Residual (interest, one-offs) +0.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch BISI: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "PT BISI International Tbk, Fair Value". https://www.fairvalue-calculator.com/stock/BISI

Peer Group

Agricultural Inputs · 179 stocks

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.

Quality Score 55 · Above median
Fair Value upside +59% · Top 25%
Return on equity (TTM) 6% · Below median
Return on assets 4% · Above median
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) 15% · Top 25%
Revenue growth 22% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Agricultural Inputs median · lower = cheaper

P/E (TTM) 9.3× · Cheaper than 75% of peers
P/B 0.55× · Cheaper than 75% of peers
P/S (TTM) 1.10× · Pricier than median
EV/EBITDA 5.7× · Cheaper than median
PEG 0.27× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 21
FUTURE 100 · sector 37
PAST 24 · sector 24
HEALTH 100 · sector 97
DIVIDEND 0 · sector 33

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Agricultural Inputs stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Corteva, Inc CTVA $86.07 $27.81 -68%
Nutrien Ltd NTR C$94.23 C$81.69 -13%
Qinghai Salt Lake Industry Co 000792 ¥24.93 ¥21.26 -15%
CF Industries Holdings CF $119.19 $161.00 +35%
SABIC Agri-Nutrients Company 2020 122.90 SAR 127.31 SAR +4%
Yara International ASA YAR kr 451.30 kr 67.25 -85%
Yunnan Yuntianhua Co 600096 ¥30.17 ¥42.12 +40%
Asia-potash International Investment (Guangzhou)Co.,Ltd., 000893 ¥42.59 ¥38.01 -11%
Coromandel International Limited COROMANDEL ₹2,034 ₹1,129 -44%
UPL Limited UPL ₹594.75 ₹387.06 -35%

Compare PT BISI International Tbk, with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is PT BISI International Tbk, (BISI) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 1,104 IDR versus a price of 695.00 IDR, about +59% (undervalued).
What is the fair value of BISI?
Our model-based fair value for PT BISI International Tbk, is 1,104 IDR (as of Jul 19, 2026), built from audited fundamentals. The current price is 695.00 IDR.
What is the quality score of BISI?
PT BISI International 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 revenue of PT BISI International Tbk, (BISI)?
PT BISI International Tbk, reported trailing-twelve-month revenue of about 1.8T IDR (latest available figure, as of Jul 19, 2026).
What is the net profit margin of BISI?
The net profit margin of PT BISI International Tbk, is about 11.8%, meaning it keeps roughly 11.8% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track PT BISI International Tbk, and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.