EN DE

PT. Indo-Rama Synthetics Tbk, (INDR) Fair Value & Analysis

Consumer Cyclical · ID · Market cap 1.3T IDR

PI PT. Indo-Rama Synthetics Tbk, INDR · JK
Price2,420 IDR
Fair Value4,824 IDR
Upside+99.3%
Quality47/100
Watch PT. Indo-Rama Synthetics Tbk, for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -2.4% net margin
Low debt · negative free cash flow
Mixed vs. peers (5/11)
Narrow moat 12/100
Evidence: Low Range 2,858 IDR – 6,610 IDR Share as image

Fair value as of: Aug 13, 2026

From 2 valuation models · updated today

Fair value updated Aug 13, 2026, revised from 0.2700 IDR to 4,824 IDR (+1,786,400.0%) since Aug 7, 2026. Share price +19.2% over the past month.

Below-average quality, screening 99% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (2,858 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.
  • Solid quality (47/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (2,858 IDR to 6,610 IDR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

10,759 IDR 1,680 IDR Fair Value 4,824 IDR Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 1,680 IDR – 10,759 IDR · fair‑value band 2,858 IDR – 6,610 IDR · the 2,420 IDR price screens below the 4,824 IDR fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

PT. Indo-Rama Synthetics Tbk, (INDR) currently trades at 2,420 IDR, while our model-based Fair Value estimate is 4,824 IDR, implying the stock looks roughly 99.3% undervalued today. The Quality Score stands at 47/100 (below-average quality), in the Consumer Cyclical 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: low), always confirm before acting.

Over the trailing twelve months, PT. Indo-Rama Synthetics Tbk, generated revenue of 782M IDR at a net margin of -2.4%. Revenue grew 1.5% year over year. It earns a return on equity of -3.2%. Net debt stands at 107M IDR. Fundamentals as of Aug 13, 2026

Our scenario range runs from 2,858 IDR (bear case) to 6,610 IDR (bull case); at 2,420 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 44% below its 52-week high and 50% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -7% fair-value upside, at 99%, INDR 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
EV/EBITDA 3,263 IDR 4,824 IDR 6,384 IDR 54
NCAV (Graham) 4,114 IDR 5,391 IDR 8,087 IDR 50
All 2 models by family
Multiples
EV/EBITDA 3,263 IDR 4,824 IDR 6,384 IDR 54
Asset-Based
NCAV (Graham) 4,114 IDR 5,391 IDR 8,087 IDR 50

Widest divergence: Asset-Based (5,391 IDR) versus Multiples (4,824 IDR). Highest evidence: EV/EBITDA (54).

Notify me when INDR reaches fair value

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

Key figures & financial health

Revenue (TTM) 782M IDR
Revenue growth (YoY) +1.5%
Net margin -2.4%
Return on equity -3.2%
Free cash flow −4.1M IDR FY2025
Operating margin -2.1%
More key figures
EPS (TTM) -696.97 IDR
EPS growth (YoY) -99.8%
Net debt 107M IDR FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 47/100

Of which business quality 47 · Market factors (momentum, volatility) 32

Profitability 19
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 13
Earnings quality: real cash, not paper profit
Fin. Strength 65
Balance sheet, leverage, solvency risk
Investment 97
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 28
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. Indo-Rama Synthetics Tbk, together with its subsidiaries, engages in the production and sale of fertilizers, polymers, fibers, yarns, and medical gloves. It operates through Spun Yarns, Polyester, Minerals, and Others segments.

Full company description

PT. Indo-Rama Synthetics Tbk, together with its subsidiaries, engages in the production and sale of fertilizers, polymers, fibers, yarns, and medical gloves. It operates through Spun Yarns, Polyester, Minerals, and Others segments. The company offers polyester, such as partially oriented yarns, draw textured yarns, fully drawn yarns, polyester staple fibre, PET resin and textile grade chips, and polyester filament woven grey fabrics spun; and spun yarn, including veola cotton compact, BCI, polyester, polyester sewing thread, recycled polyester, acrylic, blended, poly cotton air-jet, dyed, melange/heather, core-spun, and bamboo yarns, as well as tri-blends and linen blends. It also involved in the trading, investment, and other activities; gold and coal mining investment; and office and school buildings management. It has operations in Indonesia, rest of Asia, Europe, North America, South America, and internationally. PT. Indo-Rama Synthetics Tbk was incorporated in 1974 and is based in Jakarta, Indonesia. PT. Indo-Rama Synthetics Tbk is a subsidiary of Indorama Holdings B.V.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT. Indo-Rama Synthetics Tbk, reported revenue of 779M IDR in FY2025 versus 884M IDR in FY2021, a compound −3.1%/yr. Reported net income was −16.2M IDR in FY2025.

Growth Quality 18/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
779M IDR
Latest YoY
−9.1%
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.
−6.0%
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.
+5.7%
Avg. growth/yr (25Y) 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.
+3.4%
Revenue −3.1%/yr
FY21 884M IDR
FY22 936M IDR
FY23 786M IDR
FY24 856M IDR
FY25 779M IDR
Net income
FY21 84.6M IDR
FY22 42.5M IDR
FY23 −40.8M IDR
FY24 −18.8M IDR
FY25 −16.2M IDR

Watch INDR: 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. Indo-Rama Synthetics Tbk, Fair Value". https://www.fairvalue-calculator.com/stock/INDR

Peer Group

Textile Manufacturing · 319 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 47 · Below median
Fair Value upside +99% · Top 25%
Return on assets -1% · Bottom 25%
Net margin (TTM) -2% · Bottom 25%
Operating margin (TTM) -2% · Bottom 25%
Revenue growth 2% · Above median
Debt / equity 0.21× · Higher than median

Valuation Multiples vs Textile Manufacturing median · lower = cheaper

P/B 0.35× · Cheaper than 75% of peers
P/S (TTM) 0.17× · Cheaper than 75% of peers
PEG 0.20× · 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 8
FUTURE 8 · sector 0
PAST 0 · sector 15
HEALTH 90 · sector 95
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 Textile Manufacturing stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Shenzhou International Group 2313 HK$42.10 HK$68.24 +62%
Tongkun Group 601233 ¥22.67 ¥14.53 -36%
Inner Mongolia ERDOS Resources Co 600295 ¥12.79 ¥14.35 +12%
Far Eastern New Century Corporation 1402 27.55 TWD 25.64 TWD -7%
K.P.R. Mill Limited KPRMILL ₹1,089 ₹467.49 -57%
HMT (Xiamen) New Technical Materials Co 603306 ¥71.55 ¥11.85 -83%
Vardhman Textiles Limited VTL ₹591.90 ₹437.53 -26%
Isiklar Enerji ve Yapi Holding IEYHO 174.20 TRY 324.31 TRY +86%
Ruentex Industries Ltd 2915 54.10 TWD 133.24 TWD +146%
Welspun Living Limited WELSPUNLIV ₹165.23 ₹47.77 -71%

Compare PT. Indo-Rama Synthetics Tbk, with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

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

Frequently asked questions

Is PT. Indo-Rama Synthetics Tbk, (INDR) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 4,824 IDR versus a price of 2,420 IDR, about +99% (undervalued).
What is the fair value of INDR?
Our model-based fair value for PT. Indo-Rama Synthetics Tbk, is 4,824 IDR (as of Aug 13, 2026), built from audited fundamentals. The current price is 2,420 IDR.
What is the quality score of INDR?
PT. Indo-Rama Synthetics Tbk, has a Quality Score of 47/100. 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. Indo-Rama Synthetics Tbk, (INDR)?
PT. Indo-Rama Synthetics Tbk, reported trailing-twelve-month revenue of about 782M IDR (latest available figure, as of Aug 13, 2026).
What is the net profit margin of INDR?
The net profit margin of PT. Indo-Rama Synthetics Tbk, is about -2.4%, meaning it is currently running at a net loss. 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. Indo-Rama Synthetics 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.