PT Hasnur Internasional (HAIS) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of PT Hasnur Internasional IDR 650, price IDR 175, upside +271.4%, quality 42 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch PT Hasnur Internasional for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
PT Hasnur Internasional Shipping Tbk provides river and sea transportation and logistics services in Indonesia and internationally. It operates through two segments: Shipping and Loading Unloading. As of December 31, 2025, the company owned 22 tugboats, 22 barges, and 1 crude palm oil transport vessel.
Show more
PT Hasnur Internasional Shipping Tbk provides river and sea transportation and logistics services in Indonesia and internationally. It operates through two segments: Shipping and Loading Unloading. As of December 31, 2025, the company owned 22 tugboats, 22 barges, and 1 crude palm oil transport vessel. It also operates two loading and unloading port terminals for commodities. PT Hasnur Internasional Shipping Tbk was founded in 2009 and is headquartered in Jakarta Selatan, Indonesia.
Stock analysis
PT Hasnur Internasional (HAIS) currently trades at 175.00 IDR, while our model-based Fair Value estimate is 649.92 IDR, implying the stock looks roughly 73.1% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 649.92 IDR per share, and 16 of the 16 models we run sit above the 175.00 IDR price.
Bear case: the Asset-Based group reads lowest at 198.82 IDR, and 0 of the 16 models stay below the price. Evidence for this calculation is low.
Scenario range: 447.05 IDR (bear) to 844.90 IDR (bull), the price of 175.00 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 42/100 (below-average quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
PT Hasnur Internasional reported revenue of 881B IDR in FY2025 versus 428B IDR in FY2021, a compound +19.7%/yr. Reported net income was 87.1B IDR in FY2025, compounding +25.7%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 460B IDR (≈ $25.7M) · P/E ratio 8.2 · P/S ratio 0.81 · EPS (TTM) 21.47 IDR · Dividend yield 8.6% · Net margin 9.9% · Return on equity 9.0% · Return on assets (EBIT) 13.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 33% below its 52-week high and 21% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 60% fair-value upside, at 271%, HAIS screens cheaper than that median.
Fair Value models
Bear 447.05 IDRFair Value 649.92 IDRBull 844.90 IDR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (16.23 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.Evidence ⓘEvidence = 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.46/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−13.5%
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.
+4.1%
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.
+23.2%
Start year 2020 (pandemic)
Revenue growth 7 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.
+13.5%
’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.
+53.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+44.5%
Dividend (yield on the price)8.6%
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.11% → 14%
Compare PT Hasnur Internasional 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.Marine Shipping · 226 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score42 · Bottom 25%
Fair Value upside+200.0% · Top 25%
Profitability
Return on equity (TTM)9.0% · Above median
Return on assets5.0% · Above median
Net margin (TTM)9.1% · Below median
Operating margin (TTM)7.5% · Below median
Growth and dividend
Revenue growth−30.8% · Bottom 25%
Dividend yield (TTM)8.6% · Top 25%
Balance sheet
Debt / equity0.56× · Highest 25%
Valuation Multiplesvs Marine Shipping 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). "PT Hasnur Internasional Fair Value". https://www.fairvalue-calculator.com/stock/HAIS
Frequently asked questions
Is PT Hasnur Internasional (HAIS) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 649.92 IDR versus a price of 175.00 IDR, about +271% upside (undervalued).
What is the fair value of HAIS?
Our model-based fair value for PT Hasnur Internasional is 649.92 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 175.00 IDR.
What is the quality score of HAIS?
PT Hasnur Internasional 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 price target for PT Hasnur Internasional (HAIS)?
Our model-based price target is the fair value of 649.92 IDR (as of Sep 24, 2026) from 16 valuation models. Cautious scenario 447.05 IDR, optimistic scenario 844.90 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Hasnur Internasional stock forecast for 2026?
Our models put fair value at 649.92 IDR, about +271% upside versus a price of 175.00 IDR (undervalued). Cautious scenario 447.05 IDR, optimistic scenario 844.90 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Hasnur Internasional (HAIS)?
PT Hasnur Internasional reported trailing-twelve-month revenue of about 808B IDR (latest available figure, as of Sep 24, 2026).
Does PT Hasnur Internasional pay a dividend?
PT Hasnur Internasional currently shows a dividend yield of about 8.63% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of PT Hasnur Internasional (HAIS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Hasnur Internasional it is 649.92 IDR per share (as of Sep 24, 2026), against a price of 175.00 IDR. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is PT Hasnur Internasional stock overvalued or undervalued in 2026?
As of Sep 24, 2026, HAIS trades below its calculated fair value: price 175.00 IDR, fair value 649.92 IDR, a gap of about +271% (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 HAIS?
No. The price is what the market pays today (175.00 IDR); the fair value is what the company's own numbers justify (649.92 IDR). For PT Hasnur Internasional the two are 474.92 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Hasnur Internasional worth?
The market values PT Hasnur Internasional at about 460B IDR (market capitalisation, as of Sep 24, 2026). Per share that is 175.00 IDR; our models calculate a fair value of 649.92 IDR per share.
What do the bullish and bearish scenarios say about HAIS?
Our models span a range for PT Hasnur Internasional: cautious scenario 447.05 IDR, base 649.92 IDR, optimistic 844.90 IDR per share (as of Sep 24, 2026, price 175.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of HAIS?
PT Hasnur Internasional trades at a price-to-earnings ratio of 8.2 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 649.92 IDR is built from several models across several years. Other multiples: P/B 0.6, P/S 0.6, EV/EBITDA 4.3.
How solid is the balance sheet of PT Hasnur Internasional (HAIS)?
Balance-sheet figures for PT Hasnur Internasional (as of Sep 24, 2026): return on equity 9.0%, debt of 0.56 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is HAIS from its 52-week high?
PT Hasnur Internasional trades at 175.00 IDR, about 33% below its 52-week high of 261.49 IDR and 21% above the low of 145.00 IDR (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 649.92 IDR is for.
Which stocks are comparable to PT Hasnur Internasional?
From the same area (Industrials) we also value Adani Ports and Special Economic Zone Limited, COSCO SHIPPING Holdings, Hapag-Lloyd Aktiengesellschaft,, Shanghai International Port (Group) Co, 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 PT Hasnur Internasional stock attractive at the current price?
The data as of Sep 24, 2026: price 175.00 IDR, calculated fair value 649.92 IDR (+271%), Quality Score 42/100, from 16 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 HAIS calculated?
We run PT Hasnur Internasional through 16 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 649.92 IDR, 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 14.5 % above its aggregate fair value. PT Hasnur Internasional currently trades 73 % 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 PT Hasnur Internasional (HAIS)?
The closing price on Oct 2, 2026 was 175.00 IDR. Our model-based fair value is 649.92 IDR, about +271% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Hasnur Internasional right 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. The price is below even our cautious bear case (447.05 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. A fairly wide model range (447.05 IDR to 844.90 IDR) leaves room in how you read the outcome.
Key figures of PT Hasnur Internasional
How large is the market capitalisation of PT Hasnur Internasional (HAIS)?
The market capitalisation of PT Hasnur Internasional is 460B IDR (≈ $25.7M). 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 PT Hasnur Internasional (HAIS)?
The price-to-sales ratio of PT Hasnur Internasional is 0.81 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of PT Hasnur Internasional (HAIS)?
Earnings per share at PT Hasnur Internasional are 21.47 IDR (price ÷ EPS = P/E 8.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of PT Hasnur Internasional (HAIS)?
The dividend yield of PT Hasnur Internasional is 8.6% (payout 70.4%). 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 PT Hasnur Internasional (HAIS)?
The net margin of PT Hasnur Internasional is 9.9% (fiscal year 2025). 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 PT Hasnur Internasional (HAIS)?
The return on equity (ROE) of PT Hasnur Internasional is 9.0% (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 PT Hasnur Internasional (HAIS)?
On an EBIT basis the return on assets of PT Hasnur Internasional is 13.3% (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 PT Hasnur Internasional (HAIS)?
The operating margin of PT Hasnur Internasional is 7.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Hasnur Internasional (HAIS)?
Revenue at PT Hasnur Internasional is growing −30.8% versus a year earlier (3y avg +4.1%). 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 PT Hasnur Internasional (HAIS)?
Earnings per share at PT Hasnur Internasional are growing −81.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does PT Hasnur Internasional (HAIS) generate?
The free cash flow of PT Hasnur Internasional is −270B IDR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does PT Hasnur Internasional (HAIS) carry?
The net debt of PT Hasnur Internasional is 437B IDR (fiscal year 2025). 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 PT Hasnur Internasional in the live analysis
One click puts PT Hasnur Internasional on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
