EN DE

PT Catur Sentosa Adiprana Tbk, through its subsidiaries, (CSAP) Fair Value & Analysis

Industrials · ID · Market cap 1.7T IDR

PC PT Catur Sentosa Adiprana Tbk, through its subsidiaries, CSAP · JK
Price288.00 IDR
Fair Value451.37 IDR
Upside+56.7%
Quality42/100
Watch PT Catur Sentosa Adiprana Tbk, through its subsidiaries, for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.7% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/15)
Narrow moat 30/100
Evidence: High Range 252.27 IDR – 544.10 IDR Share as image

Fair value as of: Jul 18, 2026

From 24 valuation models · updated 23 days ago

Share price −1.4% over the past month.

Below-average quality, screening 57% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (42/100). That raises the risk this is a value trap rather than a bargain.
  • A fairly wide model range (252.27 IDR to 544.10 IDR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

835.35 IDR 224.60 IDR Fair Value 451.37 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range 224.60 IDR – 835.35 IDR · fair‑value band 252.27 IDR – 544.10 IDR · the 288.00 IDR price screens below the 451.37 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

PT Catur Sentosa Adiprana Tbk, through its subsidiaries, (CSAP) currently trades at 288.00 IDR, while our model-based Fair Value estimate is 451.37 IDR, implying the stock looks roughly 56.7% undervalued today. The Quality Score stands at 42/100 (below-average quality), in the Industrials 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 Catur Sentosa Adiprana Tbk, through its subsidiaries, generated revenue of 17.6T IDR at a net margin of 0.7%. Revenue grew 1.4% year over year. It earns a return on equity of 3.8%. Net debt stands at 4.2T IDR. Fundamentals as of Jul 18, 2026

Our scenario range runs from 252.27 IDR (bear case) to 544.10 IDR (bull case); at 288.00 IDR, the current price sits within 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 25% below its 52-week high and 29% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -35% fair-value upside, at 57%, CSAP 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
Growth DCF 1,751 IDR 3,087 IDR 5,406 IDR 80
Residual Income 461.01 IDR 451.37 IDR 393.31 IDR 76
Rev-Margin DCF 869.87 IDR 1,362 IDR 1,974 IDR 74
All 24 models by family
DCF Models
FCF DCF 1,739 IDR 3,111 IDR 5,480 IDR 38
Owner Earnings 280.60 IDR 572.47 IDR 1,076 IDR 31
5Y Revenue Exit 869.87 IDR 1,348 IDR 1,951 IDR 39
5Y EBITDA Exit 1,305 IDR 2,210 IDR 3,298 IDR 41
5Y P/E Exit 679.57 IDR 971.41 IDR 1,272 IDR 38
10Y Revenue Exit 1,125 IDR 1,663 IDR 2,394 IDR 36
10Y EBITDA Exit 1,435 IDR 2,294 IDR 3,503 IDR 37
10Y P/E Exit 1,018 IDR 1,387 IDR 1,835 IDR 35
Earnings-Based
Graham-Dodd 134.54 IDR 536.27 IDR 728.79 IDR 54
Lynch FV 133.10 IDR 190.14 IDR 247.18 IDR 50
PEG = 1.0 133.10 IDR 190.14 IDR 247.18 IDR 46
EPV 471.44 IDR 574.59 IDR 666.28 IDR 59
Multiples
P/E Multiple 326.46 IDR 435.28 IDR 544.10 IDR 63
P/S Multiple 252.27 IDR 336.35 IDR 420.44 IDR 58
P/B Multiple 252.27 IDR 336.35 IDR 420.44 IDR 55
EV/EBIT 763.70 IDR 1,056 IDR 1,348 IDR 53
EV/EBITDA 1,222 IDR 1,668 IDR 2,113 IDR 54
EV/Revenue 477.93 IDR 731.23 IDR 984.52 IDR 43
Asset-Based
NCAV (Graham) 311.79 IDR 417.80 IDR 623.58 IDR 50
Growth DCF
Growth DCF 1,751 IDR 3,087 IDR 5,406 IDR 80
Rev-Margin DCF 869.87 IDR 1,362 IDR 1,974 IDR 74
Economic Profit
Residual Income 461.01 IDR 451.37 IDR 393.31 IDR 76
ROIC Compounder 471.44 IDR 574.59 IDR 730.32 IDR 72
Growth Earnings
Growth-Adj P/E 241.13 IDR 344.48 IDR 447.82 IDR 68

Widest divergence: DCF Models (1,387 IDR) versus Earnings-Based (190.14 IDR). Highest evidence: Growth DCF (80).

Notify me when CSAP reaches fair value

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

Key figures & financial health

Revenue (TTM) 17.6T IDR
Revenue growth (YoY) +1.4%
Net margin 0.7%
Return on equity 3.8%
Free cash flow 816B IDR FY2025
P/E ratio 13.0
More key figures
Operating margin 2.5%
EPS (TTM) 22.55 IDR
EPS growth (YoY) +393%
Net debt 4.2T IDR FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 42/100

Of which business quality 43 · Market factors (momentum, volatility) 49

Profitability 40
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 29
Balance sheet, leverage, solvency risk
Investment 61
Disciplined investing over empire-building
Low Volatility 68
Calm price path (market factor)
Momentum 41
Price trend over the last 3–12 months (market factor)
52W Momentum 41
Distance to the 52-week high (market factor)
Net Issuance 40
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 Catur Sentosa Adiprana Tbk, through its subsidiaries, distributes building materials, chemicals, and consumer products in Indonesia. It distributes building materials, including granite porcelain tiles; chemicals materials for industrial usage; and consumer goods, such as foods, daily necessities, and household goods.

Full company description

PT Catur Sentosa Adiprana Tbk, through its subsidiaries, distributes building materials, chemicals, and consumer products in Indonesia. 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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Catur Sentosa Adiprana Tbk, through its subsidiaries, 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.

Growth Quality 68/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
17.5T IDR
Latest YoY
+1.5%
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.
+4.3%
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.
+6.7%
Avg. growth/yr (19Y) 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.
+13.0%
Revenue +5.3%/yr
FY21 14.2T IDR
FY22 15.4T IDR
FY23 16.5T IDR
FY24 17.3T IDR
FY25 17.5T IDR
Net income −14.6%/yr
FY21 212B IDR
FY22 239B IDR
FY23 182B IDR
FY24 185B IDR
FY25 112B IDR
Character of growth · EPS growth decomposed (2014-2025) +2.6 % p.a.
Revenue per share +3.0 pp

of which total revenue +9.6 pp · buybacks/dilution −6.7 pp

EBIT margin +1.0 pp
Tax rate +0.0 pp
Residual (interest, one-offs) −1.4 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 CSAP: 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 Catur Sentosa Adiprana Tbk, through its subsidiaries, Fair Value". https://www.fairvalue-calculator.com/stock/CSAP

Peer Group

Industrial Distribution · 102 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 42 · Bottom 25%
Fair Value upside +57% · Top 25%
Return on equity (TTM) 4% · Below median
Return on assets 3% · Below median
Net margin (TTM) 1% · Bottom 25%
Operating margin (TTM) 3% · Below median
Revenue growth 1% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.23× · Higher than median

Valuation Multiples vs Industrial Distribution median · lower = cheaper

P/E (TTM) 13.0× · Cheaper than median
P/B 0.47× · Cheaper than 75% of peers
P/S (TTM) 0.10× · Cheaper than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 3.0× · Cheaper than 75% of peers
PEG 2.08× · Pricier than median

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 19
FUTURE 7 · sector 19
PAST 15 · sector 37
HEALTH 89 · sector 90
DIVIDEND 0 · sector 31

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 Industrial Distribution stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
W.W. Grainger, Inc GWW $1,376 $625.61 -55%
Fastenal Company FAST $45.49 $20.64 -55%
Ferguson Enterprises Inc FERG $232.02 $151.92 -35%
WESCO International, Inc WCC $326.71 $213.01 -35%
Watsco, Inc WSO $385.16 $268.10 -30%
Toromont Industries Ltd TIH C$232.22 C$127.90 -45%
Applied Industrial Technologies, Inc AIT $329.35 $191.65 -42%
Finning International Inc FTT C$102.50 C$76.38 -25%
Addtech AB ADDTB kr 329.20 kr 156.35 -53%
Core & Main, Inc CNM $44.66 $49.47 +11%

Compare PT Catur Sentosa Adiprana Tbk, through its subsidiaries, with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Catur Sentosa Adiprana Tbk, through its subsidiaries, (CSAP) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 451.37 IDR versus a price of 288.00 IDR, about +57% (undervalued).
What is the fair value of CSAP?
Our model-based fair value for PT Catur Sentosa Adiprana Tbk, through its subsidiaries, is 451.37 IDR (as of Jul 18, 2026), built from audited fundamentals. The current price is 288.00 IDR.
What is the quality score of CSAP?
PT Catur Sentosa Adiprana Tbk, through its subsidiaries, has a Quality Score of 42/100. 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 Catur Sentosa Adiprana Tbk, through its subsidiaries, (CSAP)?
PT Catur Sentosa Adiprana Tbk, through its subsidiaries, reported trailing-twelve-month revenue of about 17.6T IDR (latest available figure, as of Jul 18, 2026).
What is the net profit margin of CSAP?
The net profit margin of PT Catur Sentosa Adiprana Tbk, through its subsidiaries, is about 0.7%, meaning it keeps roughly 0.7% 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 Catur Sentosa Adiprana Tbk, through its subsidiaries, 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.