EN DE

PT Ecocare Indo Pasifik Tbk (HYGN) Fair Value & Analysis

Industrials · ID · Market cap 385B IDR

PE PT Ecocare Indo Pasifik Tbk HYGN · JK
Price166.00 IDR
Fair Value160.26 IDR
Upside-3.5%
Quality52/100
Watch PT Ecocare Indo Pasifik Tbk for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.6% net margin
Low debt · generates free cash flow
Ranks above peers (7/10)
Narrow moat 44/100
Evidence: High Range 121.43 IDR – 199.10 IDR Share as image

Fair value as of: Jul 19, 2026

From 26 valuation models · updated 22 days ago

Fair value updated Jul 19, 2026, revised from 159.02 IDR to 160.26 IDR (+0.8%) since Jul 16, 2026. Share price +10.7% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from 121.43 IDR (bear) to 199.10 IDR (bull), base 160.26 IDR. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 52/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

187.16 IDR 111.16 IDR Fair Value 160.26 IDR Feb 2024 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

30‑month range 111.16 IDR – 187.16 IDR · fair‑value band 121.43 IDR – 199.10 IDR · the 166.00 IDR price screens above the 160.26 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

PT Ecocare Indo Pasifik Tbk (HYGN) currently trades at 166.00 IDR, while our model-based Fair Value estimate is 160.26 IDR, implying the stock looks roughly 3.5% fairly valued today. The Quality Score stands at 52/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, PT Ecocare Indo Pasifik Tbk generated revenue of 375B IDR at a net margin of 5.6%. Revenue grew 17.0% year over year. It earns a return on equity of 12.7%. The balance sheet holds a net cash position of 12.3B IDR. Fundamentals as of Jul 19, 2026

Our scenario range runs from 121.43 IDR (bear case) to 199.10 IDR (bull case); at 166.00 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 14% below its 52-week high and 36% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -35% fair-value upside, at -3%, HYGN 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 129.68 IDR 251.62 IDR 500.59 IDR 80
Residual Income 63.26 IDR 75.58 IDR 164.51 IDR 76
Rev-Margin DCF 106.47 IDR 204.31 IDR 353.06 IDR 74
All 26 models by family
DCF Models
FCF DCF 136.10 IDR 223.31 IDR 491.79 IDR 38
Owner Earnings 107.46 IDR 242.20 IDR 537.73 IDR 31
5Y Revenue Exit 106.47 IDR 187.69 IDR 348.23 IDR 39
5Y EBITDA Exit 181.85 IDR 348.31 IDR 658.60 IDR 41
5Y P/E Exit 132.28 IDR 272.60 IDR 455.75 IDR 38
10Y Revenue Exit 111.29 IDR 222.90 IDR 338.89 IDR 36
10Y EBITDA Exit 169.71 IDR 373.58 IDR 761.49 IDR 37
10Y P/E Exit 133.70 IDR 274.50 IDR 522.17 IDR 35
Earnings-Based
Graham-Dodd 53.66 IDR 374.23 IDR 525.17 IDR 54
Lynch FV 117.61 IDR 168.01 IDR 218.41 IDR 50
PEG = 1.0 117.61 IDR 168.01 IDR 218.41 IDR 46
EPV 76.18 IDR 88.37 IDR 99.20 IDR 59
Dividend Discount
Gordon GGM 23.32 IDR 50.91 IDR 85.65 IDR 70
DDM Multi-Stage 23.32 IDR 41.70 IDR 53.05 IDR 61
Multiples
P/E Multiple 124.29 IDR 165.72 IDR 207.15 IDR 63
P/S Multiple 100.62 IDR 134.15 IDR 167.69 IDR 58
P/B Multiple 100.62 IDR 134.15 IDR 167.69 IDR 55
EV/EBIT 123.64 IDR 162.47 IDR 201.31 IDR 53
EV/EBITDA 199.01 IDR 262.96 IDR 326.92 IDR 54
EV/Revenue 90.29 IDR 125.92 IDR 161.56 IDR 43
Asset-Based
NCAV (Graham) 33.94 IDR 45.48 IDR 67.88 IDR 50
Growth DCF
Growth DCF 129.68 IDR 251.62 IDR 500.59 IDR 80
Rev-Margin DCF 106.47 IDR 204.31 IDR 353.06 IDR 74
Economic Profit
Residual Income 63.26 IDR 75.58 IDR 164.51 IDR 76
ROIC Compounder 84.55 IDR 119.71 IDR 152.05 IDR 72
Growth Earnings
Growth-Adj P/E 157.89 IDR 225.56 IDR 293.23 IDR 68

Widest divergence: DCF Models (242.20 IDR) versus Dividend Discount (41.70 IDR). Highest evidence: Growth DCF (80).

Notify me when HYGN reaches fair value

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

Key figures & financial health

Revenue (TTM) 375B IDR
Revenue growth (YoY) +17.0%
Net margin 5.6%
Return on equity 12.7%
Free cash flow 18.8B IDR FY2025
Operating margin 4.3%
More key figures
EPS growth (YoY) +81.0%
Net cash 12.3B IDR FY2025

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

Quality Score breakdown

Overall quality 52/100

Of which business quality 57 · Market factors (momentum, volatility) 59

Profitability 68
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 22
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 53
Distance to the 52-week high (market factor)
Net Issuance 34
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 Ecocare Indo Pasifik Tbk provides hygiene, sanitation, and pest control services in Indonesia. The company offers a range of hygiene products, such as digital sanitizer, water-based freshener, microbust freshener, foam soap dispenser, and auto handroll tissue; classic products, including sanitizer, air freshener, liquid soap dispenser, LCD, hand …

Full company description

PT Ecocare Indo Pasifik Tbk provides hygiene, sanitation, and pest control services in Indonesia. The company offers a range of hygiene products, such as digital sanitizer, water-based freshener, microbust freshener, foam soap dispenser, and auto handroll tissue; classic products, including sanitizer, air freshener, liquid soap dispenser, LCD, hand sanitizer, hand dryer, seat cleaner, flies, sanitary bin digital, auto soap, sanitary bin, doormats, and multifold tissue dispenser; and office disinfectant and hygiene package products comprising air disinfectant spray, antimicrobial soap, and auto hand sanitizer. It also provides disinfectant services; consultation, installation, and maintenance services; building management services; cleaning and housekeeping services to residential, office, and commercial areas; and industrial, commercial, and residential protection pest control solutions. PT Ecocare Indo Pasifik Tbk was founded in 2006 and is headquartered in Jakarta Selatan, Indonesia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Ecocare Indo Pasifik Tbk reported revenue of 361B IDR in FY2025 versus 156B IDR in FY2021, a compound +23.3%/yr. Reported net income was 19.7B IDR in FY2025, compounding +18.2%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
361B IDR
Latest YoY
+16.6%
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.
+24.6%
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.
+20.1%
Revenue +23.3%/yr
FY21 156B IDR
FY22 186B IDR
FY23 236B IDR
FY24 309B IDR
FY25 361B IDR
Net income +18.2%/yr
FY21 10.1B IDR
FY22 15.1B IDR
FY23 18.2B IDR
FY24 18.6B IDR
FY25 19.7B IDR

Watch HYGN: 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 Ecocare Indo Pasifik Tbk Fair Value". https://www.fairvalue-calculator.com/stock/HYGN

Peer Group

Specialty Business Services · 253 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 52 · Below median
Fair Value upside −4% · Above median
Return on equity (TTM) 13% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 6% · Above median
Operating margin (TTM) 4% · Below median
Revenue growth 17% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Specialty Business Services median · lower = cheaper

P/FCF 0.0× · 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 29 · sector 24
FUTURE 85 · sector 27
PAST 51 · sector 33
HEALTH 99 · sector 92
DIVIDEND 0 · sector 54

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 Specialty Business Services stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Cintas Corporation CTAS $206.25 $95.30 -54%
RELX PLC RELX $33.70 $32.49 -4%
Thomson Reuters Corporation TRI C$133.87 C$70.40 -47%
Copart, Inc CPRT $27.61 $28.59 +4%
Global Payments Inc GPN $80.49 $69.67 -13%
RB Global, Inc RBA C$156.43 C$49.14 -69%
Brambles Limited BXB A$18.79 A$12.28 -35%
UL Solutions Inc ULS $87.76 $33.62 -62%
Wolters Kluwer N.V WKL €62.56 €103.99 +66%
Aramark ARMK $56.74 $13.73 -76%

Compare PT Ecocare Indo Pasifik Tbk 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 Ecocare Indo Pasifik Tbk (HYGN) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 160.26 IDR versus a price of 166.00 IDR, about −3% (fairly valued).
What is the fair value of HYGN?
Our model-based fair value for PT Ecocare Indo Pasifik Tbk is 160.26 IDR (as of Jul 19, 2026), built from audited fundamentals. The current price is 166.00 IDR.
What is the quality score of HYGN?
PT Ecocare Indo Pasifik Tbk has a Quality Score of 52/100. 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 Ecocare Indo Pasifik Tbk (HYGN)?
PT Ecocare Indo Pasifik Tbk reported trailing-twelve-month revenue of about 375B IDR (latest available figure, as of Jul 19, 2026).
What is the net profit margin of HYGN?
The net profit margin of PT Ecocare Indo Pasifik Tbk is about 5.6%, meaning it keeps roughly 5.6% 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 Ecocare Indo Pasifik 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.