Indomobil Sukses Internasional (IMAS) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Indomobil Sukses Internasional IDR 563, price IDR 860, upside -34.5%, quality 32 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Indomobil Sukses 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 Indomobil Sukses Internasional Tbk engages in the integrated automotive business in Indonesia. The company operates through Automotive, Financial Services, Car Rental and Logistics, and Others segments.
Show more
PT Indomobil Sukses Internasional Tbk engages in the integrated automotive business in Indonesia. The company operates through Automotive, Financial Services, Car Rental and Logistics, and Others segments. It distributes vehicles and spare parts, as well as fuel, assembles vehicles, manufactures automotive parts/components, and provides after-sales services, vehicle financing, car rental, used car trading, logistics, non-formal education services, and other related supporting services, as well as acts as a trademark license holder. The company's products include two-wheel and four-wheel vehicles, buses, trucks, and heavy equipment. In addition, it is involved in the rental and building management activities, operation of gas stations, mining, plantation, and forestry contracting business. Further, the company provides e-learning, education, manpower, digital advertising, and data processing services, and automotive services, such as dealership, workshop, and financing services. Additionally, it engages in manufacturing, assembling, logistics trading, transportation, and truck services, as well as being involved in construction, distribution, manpower, and universal post businesses. Furthermore, the company operates leases and is involved in other general businesses. PT Indomobil Sukses Internasional Tbk offers products of Audi, Volkswagen, Jaguar, Land Rover, Mercedes-Benz, Great Wall Motor, Citroën, KIA, Nissan, Suzuki, Harley-Davidson, Yadea, Hino, Volvo Trucks, Volvo Construction Equipment, Volvo Bus, Volvo Penta, SDLG, Renault Trucks, Kalmar, Manitou, Morooka, John Deere, John Deere Power Systems, Lovol, HIAB, Bandit, and Mantsinen. The company was founded in 1976 and is headquartered in Jakarta Timur, Indonesia.
Stock analysis
Indomobil Sukses Internasional (IMAS) currently trades at 860.00 IDR, while our model-based Fair Value estimate is 563.23 IDR, implying the stock looks roughly 52.7% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 2,254 IDR per share, and 5 of the 14 models we run sit above the 860.00 IDR price.
Bear case: the Earnings-Based group reads lowest at 270.02 IDR, and 9 of the 14 models stay below the price. Evidence for this calculation is low.
Scenario range: 422.42 IDR (bear) to 911.10 IDR (bull), the price of 860.00 IDR sits inside 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 32/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Indomobil Sukses Internasional reported revenue of 30.5T IDR in FY2025 versus 19.2T IDR in FY2021, a compound +12.3%/yr. Reported net income was 132B IDR in FY2025.
Key figures
Market cap 3.4T IDR (≈ $192M) · P/E ratio 26.7 · P/S ratio 0.12 · EPS (TTM) 32.23 IDR · Dividend yield 4.8% · Net margin 0.4% · Return on equity 1.2% · Return on assets (EBIT) 3.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 38% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at −35%, IMAS screens richer than that median.
Fair Value models
Bear 422.42 IDRFair Value 563.23 IDRBull 911.10 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 (23.66 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.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.58/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+4.0%
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.
+6.0%
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.
+14.9%
Start year 2020 (pandemic). Over 10 years: +5.4% a year
Revenue growth 25 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.
+7.5%
’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. Basis: EBIT basis. 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.
+12.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+7.8%
Dividend (yield on the price)4.8%
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.5% → 6%
Compare Indomobil Sukses 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.Auto & Truck Dealerships · 106 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score32 · Bottom 25%
Fair Value upside−35% · Bottom 25%
Profitability
Return on equity (TTM)1% · Below median
Return on assets3% · Above median
Net margin (TTM)0% · Below median
Operating margin (TTM)10% · Top 25%
Growth and dividend
Revenue growth13% · Above median
Dividend yield (TTM)4.8% · Above median
Balance sheet
Debt / equity1.98× · Highest 25%
Valuation Multiplesvs Auto & Truck Dealerships median · lower = cheaper
P/E (TTM)26.7× · Priciest 25%
P/B0.26× · Cheapest 25%
P/S (TTM)0.11× · Cheapest 25%
EV/EBITDA3.5× · Cheapest 25%
PEG0.42× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 38
FUTURE (revenue growth)64· sector 8
PAST (return on equity)5· sector 20
HEALTH (low debt)1· sector 90
DIVIDEND (yield)96· sector 78
VALUE 0: the price sits above our fair-value range.
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). "Indomobil Sukses Internasional Fair Value". https://www.fairvalue-calculator.com/stock/IMAS
Frequently asked questions
Is Indomobil Sukses Internasional (IMAS) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 563.23 IDR versus a price of 860.00 IDR, about −35% upside (overvalued).
What is the fair value of IMAS?
Our model-based fair value for Indomobil Sukses Internasional is 563.23 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 860.00 IDR.
What is the quality score of IMAS?
Indomobil Sukses Internasional has a Quality Score of 32/100. 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 Indomobil Sukses Internasional (IMAS)?
Our model-based price target is the fair value of 563.23 IDR (as of Sep 24, 2026) from 14 valuation models. Cautious scenario 422.42 IDR, optimistic scenario 911.10 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Indomobil Sukses Internasional stock forecast for 2026?
Our models put fair value at 563.23 IDR, about −35% upside versus a price of 860.00 IDR (overvalued). Cautious scenario 422.42 IDR, optimistic scenario 911.10 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Indomobil Sukses Internasional (IMAS)?
Indomobil Sukses Internasional reported trailing-twelve-month revenue of about 31.5T IDR (latest available figure, as of Sep 24, 2026).
Does Indomobil Sukses Internasional pay a dividend?
Indomobil Sukses Internasional currently shows a dividend yield of about 4.82% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of Indomobil Sukses Internasional (IMAS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Indomobil Sukses Internasional it is 563.23 IDR per share (as of Sep 24, 2026), against a price of 860.00 IDR. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Indomobil Sukses Internasional stock overvalued or undervalued in 2026?
As of Sep 24, 2026, IMAS trades above its calculated fair value: price 860.00 IDR, fair value 563.23 IDR, a gap of about −35% (overvalued). 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 IMAS?
No. The price is what the market pays today (860.00 IDR); the fair value is what the company's own numbers justify (563.23 IDR). For Indomobil Sukses Internasional the two are 296.77 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Indomobil Sukses Internasional worth?
The market values Indomobil Sukses Internasional at about 3.4T IDR (market capitalisation, as of Sep 24, 2026). Per share that is 860.00 IDR; our models calculate a fair value of 563.23 IDR per share.
What do the bullish and bearish scenarios say about IMAS?
Our models span a range for Indomobil Sukses Internasional: cautious scenario 422.42 IDR, base 563.23 IDR, optimistic 911.10 IDR per share (as of Sep 24, 2026, price 860.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of IMAS?
Indomobil Sukses Internasional trades at a price-to-earnings ratio of 26.7 (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 563.23 IDR is built from several models across several years. Other multiples: PEG 0.4, P/B 0.3, P/S 0.1, EV/EBITDA 3.5.
What is the PEG ratio of IMAS?
The PEG ratio of Indomobil Sukses Internasional is 0.42 (P/E divided by earnings growth, as of Sep 24, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Indomobil Sukses Internasional (IMAS)?
Balance-sheet figures for Indomobil Sukses Internasional (as of Sep 24, 2026): return on equity 1.2%, debt of 1.98 per unit of equity. They feed the Quality Score of 32/100, which measures business quality independently of the share price.
How far is IMAS from its 52-week high?
Indomobil Sukses Internasional trades at 860.00 IDR, about 38% below its 52-week high of 1,378 IDR and 13% above the low of 761.20 IDR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 563.23 IDR is for.
Which stocks are comparable to Indomobil Sukses Internasional?
From the same area (Consumer Cyclical) we also value Carvana Co, Penske Automotive Group, Hotai Motor Co, CarMax, Inc, 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 Indomobil Sukses Internasional stock attractive at the current price?
The data as of Sep 24, 2026: price 860.00 IDR, calculated fair value 563.23 IDR (−35%), Quality Score 32/100, from 14 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 IMAS calculated?
We run Indomobil Sukses Internasional through 14 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 563.23 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 14.0 % above its aggregate fair value. Indomobil Sukses Internasional itself currently trades above fair value. 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 Indomobil Sukses Internasional (IMAS)?
The closing price on Sep 24, 2026 was 860.00 IDR. Our model-based fair value is 563.23 IDR, about −35% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Indomobil Sukses Internasional right now?
Weak quality (32/100) and above fair value at the same time, the margin of safety is missing on both counts. 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 (422.42 IDR to 911.10 IDR) leaves room in how you read the outcome.
Key figures of Indomobil Sukses Internasional
How large is the market capitalisation of Indomobil Sukses Internasional (IMAS)?
The market capitalisation of Indomobil Sukses Internasional is 3.4T IDR (≈ $192M). 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 Indomobil Sukses Internasional (IMAS)?
The price-to-sales ratio of Indomobil Sukses Internasional is 0.12 (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 Indomobil Sukses Internasional (IMAS)?
Earnings per share at Indomobil Sukses Internasional are 32.23 IDR (price ÷ EPS = P/E 26.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Indomobil Sukses Internasional (IMAS)?
The dividend yield of Indomobil Sukses Internasional is 4.8% (payout 129%). 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 Indomobil Sukses Internasional (IMAS)?
The net margin of Indomobil Sukses Internasional is 0.4% (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 Indomobil Sukses Internasional (IMAS)?
The return on equity (ROE) of Indomobil Sukses Internasional is 1.2% (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 Indomobil Sukses Internasional (IMAS)?
On an EBIT basis the return on assets of Indomobil Sukses Internasional is 3.2% (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 Indomobil Sukses Internasional (IMAS)?
The operating margin of Indomobil Sukses Internasional is 10.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Indomobil Sukses Internasional (IMAS)?
Revenue at Indomobil Sukses Internasional is growing +12.8% versus a year earlier (3y avg +6.0%). 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 Indomobil Sukses Internasional (IMAS)?
Earnings per share at Indomobil Sukses Internasional are growing −69.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Indomobil Sukses Internasional (IMAS) generate?
The free cash flow of Indomobil Sukses Internasional is −3.1T 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 Indomobil Sukses Internasional (IMAS) carry?
The net debt of Indomobil Sukses Internasional is 45.1T 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 Indomobil Sukses Internasional in the live analysis
One click puts Indomobil Sukses 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.
