EN DE

PT Jantra Grupo Indonesia Tbk (KAQI) Fair Value & Analysis

Consumer Cyclical · ID · Market cap 187B IDR

PJ PT Jantra Grupo Indonesia Tbk KAQI · JK
Price95.00 IDR
Fair Value76.94 IDR
Upside-19.0%
Quality32/100
Watch PT Jantra Grupo Indonesia Tbk for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 15.9% net margin
Low debt · negative free cash flow
Ranks above peers (6/8)
Moderate moat 61/100
Evidence: High Range 57.71 IDR – 96.18 IDR Share as image

Fair value as of: Jul 16, 2026

From 16 valuation models · updated 26 days ago

Share price +13.1% over the past month.

Below-average quality, and screening another 19% overvalued on our models.

What matters now

  • Weak quality (32/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • Our model range runs from 57.71 IDR (bear) to 96.18 IDR (bull), base 76.94 IDR. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 32/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (17 months)

132.00 IDR 50.00 IDR Fair Value 76.94 IDR Mar 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

17‑month range 50.00 IDR – 132.00 IDR · fair‑value band 57.71 IDR – 96.18 IDR · the 95.00 IDR price screens above the 76.94 IDR fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

PT Jantra Grupo Indonesia Tbk (KAQI) currently trades at 95.00 IDR, while our model-based Fair Value estimate is 76.94 IDR, implying the stock looks roughly 19.0% overvalued today. The Quality Score stands at 32/100 (below-average quality), in the Consumer Cyclical 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 Jantra Grupo Indonesia Tbk generated revenue of 79.4B IDR at a net margin of 15.9%. Revenue grew 15.9% year over year. It earns a return on equity of 10.7%. The balance sheet holds a net cash position of 13.1B IDR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 57.71 IDR (bear case) to 96.18 IDR (bull case); at 95.00 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 36% below its 52-week high and 90% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -19%, KAQI 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
Residual Income 47.57 IDR 50.70 IDR 57.25 IDR 76
ROIC Compounder 57.58 IDR 78.02 IDR 98.73 IDR 72
Gordon GGM 0.2700 IDR 0.5500 IDR 0.8800 IDR 70
All 16 models by family
Earnings-Based
Graham-Dodd 30.78 IDR 214.63 IDR 301.20 IDR 54
Lynch FV 110.89 IDR 158.41 IDR 205.93 IDR 50
PEG = 1.0 110.89 IDR 158.41 IDR 205.93 IDR 46
EPV 57.58 IDR 65.47 IDR 72.37 IDR 59
Dividend Discount
Gordon GGM 0.2700 IDR 0.5500 IDR 0.8800 IDR 70
DDM Multi-Stage 0.2700 IDR 0.4700 IDR 0.5800 IDR 61
Multiples
P/E Multiple 67.89 IDR 90.52 IDR 113.15 IDR 63
P/S Multiple 57.71 IDR 76.94 IDR 96.18 IDR 58
P/B Multiple 57.71 IDR 76.94 IDR 96.18 IDR 55
EV/EBIT 88.17 IDR 114.14 IDR 140.11 IDR 53
EV/EBITDA 82.99 IDR 107.24 IDR 131.48 IDR 54
EV/Revenue 62.78 IDR 85.29 IDR 107.79 IDR 43
Asset-Based
NCAV (Graham) 28.86 IDR 38.67 IDR 57.72 IDR 50
Economic Profit
Residual Income 47.57 IDR 50.70 IDR 57.25 IDR 76
ROIC Compounder 57.58 IDR 78.02 IDR 98.73 IDR 72
Growth Earnings
Growth-Adj P/E 142.89 IDR 204.12 IDR 265.36 IDR 68

Widest divergence: Growth Earnings (204.12 IDR) versus Dividend Discount (0.4700 IDR). Highest evidence: Residual Income (76).

Notify me when KAQI reaches fair value

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

Key figures & financial health

Revenue (TTM) 79.4B IDR
Revenue growth (YoY) +15.9%
Net margin 15.9%
Return on equity 10.7%
Free cash flow −40.6B IDR FY2025
Operating margin 23.4%
More key figures
EPS growth (YoY) +225%
Net cash 13.1B IDR FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 32/100

Of which business quality 36 · Market factors (momentum, volatility) 46

Profitability 46
Margins and returns on capital today
Quality Growth 20
Are margins and returns improving?
Cashflow 27
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 61
Price trend over the last 3–12 months (market factor)
52W Momentum 73
Distance to the 52-week high (market factor)
Net Issuance 0
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 Jantra Grupo Indonesia Tbk engages in providing car repairing and maintenance services in Indonesia. It is also involved in wholesale and retail trading of spare parts and accessories. The company was founded in 2017 and is headquartered in South Tangerang, Indonesia. PT Jantra Grupo Indonesia Tbk operates as a subsidiary of PT Tahta Kertajaya Indonesia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Jantra Grupo Indonesia Tbk reported revenue of 76.8B IDR in FY2025 versus 4.4B IDR in FY2021, a compound +104.5%/yr. Reported net income was 9.4B IDR in FY2025, compounding +89.3%/yr from FY2021.

Growth Quality 57/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
76.8B IDR
Latest YoY
+33.6%
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.
+126.4%
Revenue +104.5%/yr
FY21 4.4B IDR
FY22 6.6B IDR
FY23 50.0B IDR
FY24 57.5B IDR
FY25 76.8B IDR
Net income +89.3%/yr
FY21 732M IDR
FY22 868M IDR
FY23 1.1B IDR
FY24 9.1B IDR
FY25 9.4B IDR

KAQI screens 19% overvalued. Compare with Hyundai Mobis Co →

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 Jantra Grupo Indonesia Tbk Fair Value". https://www.fairvalue-calculator.com/stock/KAQI

Peer Group

Auto Parts · 641 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 32 · Bottom 25%
Fair Value upside −19% · Below median
Return on equity (TTM) 11% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 23% · Top 25%
Revenue growth 16% · Top 25%
Debt / equity 0.04× · Lower 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 8 · sector 16
FUTURE 80 · sector 24
PAST 43 · sector 26
HEALTH 98 · sector 95
DIVIDEND 0 · sector 30

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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare PT Jantra Grupo Indonesia 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is PT Jantra Grupo Indonesia Tbk (KAQI) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 76.94 IDR versus a price of 95.00 IDR, about −19% (overvalued).
What is the fair value of KAQI?
Our model-based fair value for PT Jantra Grupo Indonesia Tbk is 76.94 IDR (as of Jul 16, 2026), built from audited fundamentals. The current price is 95.00 IDR.
What is the quality score of KAQI?
PT Jantra Grupo Indonesia Tbk 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 revenue of PT Jantra Grupo Indonesia Tbk (KAQI)?
PT Jantra Grupo Indonesia Tbk reported trailing-twelve-month revenue of about 79.4B IDR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of KAQI?
The net profit margin of PT Jantra Grupo Indonesia Tbk is about 15.9%, meaning it keeps roughly 15.9% 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 Jantra Grupo Indonesia 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.