EN DE

PT Kioson Komersial Indonesia Tbk, (KIOS) Fair Value & Analysis

Technology · ID · Market cap 99.0B IDR

PK PT Kioson Komersial Indonesia Tbk, KIOS · JK
Price97.00 IDR
Fair Value10.20 IDR
Upside-89.5%
Quality48/100
Watch PT Kioson Komersial Indonesia Tbk, for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 14.5% net margin
Low debt · negative free cash flow
Trails peers (3/11)
Narrow moat 22/100
Evidence: Medium Range 7.65 IDR – 12.75 IDR Share as image

Fair value as of: Jul 17, 2026

From 9 valuation models · updated 24 days ago

Fair value updated Jul 17, 2026, revised from 12.00 IDR to 10.20 IDR (−15.0%) since Jun 24, 2026. Share price +10.2% over the past month.

Below-average quality, and screening another 89% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (12.75 IDR). The favourable scenario is already priced in.
  • Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1,175 IDR 50.00 IDR Fair Value 10.20 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range 50.00 IDR – 1,175 IDR · fair‑value band 7.65 IDR – 12.75 IDR · the 97.00 IDR price screens above the 10.20 IDR fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

PT Kioson Komersial Indonesia Tbk, (KIOS) currently trades at 97.00 IDR, while our model-based Fair Value estimate is 10.20 IDR, implying the stock looks roughly 89.5% overvalued today. The Quality Score stands at 48/100 (below-average quality), in the Technology 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: medium).

Over the trailing twelve months, PT Kioson Komersial Indonesia Tbk, generated revenue of 8.5B IDR at a net margin of 14.5%. Revenue declined 47.0% year over year. It earns a return on equity of 0.7%. The balance sheet holds a net cash position of 532M IDR. Fundamentals as of Jul 17, 2026

Our scenario range runs from 7.65 IDR (bear case) to 12.75 IDR (bull case); at 97.00 IDR, the current price sits above 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 67% below its 52-week high and 94% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at -89%, KIOS screens richer 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (8.90 IDR to 86.09 IDR). Read the values as a conservative anchor, not as a price target.
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-Adj P/E 8.85 IDR 12.64 IDR 16.43 IDR 68
P/E Multiple 9.00 IDR 12.00 IDR 15.00 IDR 63
Residual Income 86.33 IDR 79.05 IDR 55.30 IDR 61
All 9 models by family
Earnings-Based
Graham-Dodd 4.08 IDR 22.40 IDR 31.08 IDR 54
Lynch FV 6.23 IDR 8.90 IDR 11.58 IDR 50
PEG = 1.0 6.23 IDR 8.90 IDR 11.58 IDR 46
Multiples
P/E Multiple 9.00 IDR 12.00 IDR 15.00 IDR 63
P/S Multiple 7.65 IDR 10.20 IDR 12.75 IDR 58
P/B Multiple 7.65 IDR 10.20 IDR 12.75 IDR 55
Asset-Based
NCAV (Graham) 64.25 IDR 86.09 IDR 128.49 IDR 50
Economic Profit
Residual Income 86.33 IDR 79.05 IDR 55.30 IDR 61
Growth Earnings
Growth-Adj P/E 8.85 IDR 12.64 IDR 16.43 IDR 68

Widest divergence: Asset-Based (86.09 IDR) versus Earnings-Based (8.90 IDR). Highest evidence: Growth-Adj P/E (68).

Notify me when KIOS reaches fair value

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

Key figures & financial health

Revenue (TTM) 8.5B IDR
Revenue growth (YoY) -47.0%
Net margin 14.5%
Return on equity 0.7%
Free cash flow −886M IDR FY2025
P/E ratio 64.3
More key figures
Operating margin -14.0%
EPS (TTM) 1.15 IDR
EPS growth (YoY) -24.2%
Net cash 532M IDR FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 47 · Market factors (momentum, volatility) 43

Profitability 15
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 75
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 37
Price trend over the last 3–12 months (market factor)
52W Momentum 44
Distance to the 52-week high (market factor)
Net Issuance 40
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 Kioson Komersial Indonesia Tbk, together with its subsidiaries, engages in the online trading and e-commerce business in Indonesia. The company provides software and hardware platforms to support micro, small, and middle businesses through the Kioson Cash Point partnership system.

Full company description

PT Kioson Komersial Indonesia Tbk, together with its subsidiaries, engages in the online trading and e-commerce business in Indonesia. The company provides software and hardware platforms to support micro, small, and middle businesses through the Kioson Cash Point partnership system. It is also involved in the transferring funds or sending money electronic money transactions, services, development, printing, industries, trade, transportation, workshops, agriculture, technology and digital products, and warehousing services. PT Kioson Komersial Indonesia Tbk was founded in 2015 and is based in Jakarta Pusat, Indonesia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Kioson Komersial Indonesia Tbk, reported revenue of 10.1B IDR in FY2025 versus 339B IDR in FY2021, a compound −58.4%/yr. Reported net income was 646M IDR in FY2025, compounding −28.7%/yr from FY2021.

Growth Quality 19/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
10.1B IDR
Latest YoY
−91.7%
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.
−69.7%
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.
−59.4%
Avg. growth/yr (10Y) 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.
+17.6%
Revenue −58.4%/yr
FY21 339B IDR
FY22 364B IDR
FY23 271B IDR
FY24 122B IDR
FY25 10.1B IDR
Net income −28.7%/yr
FY21 2.5B IDR
FY22 735M IDR
FY23 −17.1B IDR
FY24 −13.8B IDR
FY25 646M IDR

KIOS screens 89% overvalued. Compare with SAP SE →

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 Kioson Komersial Indonesia Tbk, Fair Value". https://www.fairvalue-calculator.com/stock/KIOS

Peer Group

Software - Application · 709 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 48 · Below median
Fair Value upside −90% · Bottom 25%
Return on equity (TTM) 1% · Below median
Return on assets -1% · Below median
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) -14% · Bottom 25%
Revenue growth -47% · Bottom 25%

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 80.0× · Pricier than 75% of peers
P/B 0.72× · Cheaper than 75% of peers
P/S (TTM) 11.68× · Pricier 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 0 · sector 0
FUTURE 0 · sector 38
PAST 3 · sector 13
HEALTH 100 · sector 98
DIVIDEND 0 · sector 28

VALUE 0: the price sits above our fair-value range.

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 Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare PT Kioson Komersial Indonesia Tbk, with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Kioson Komersial Indonesia Tbk, (KIOS) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 10.20 IDR versus a price of 97.00 IDR, about −89% (overvalued).
What is the fair value of KIOS?
Our model-based fair value for PT Kioson Komersial Indonesia Tbk, is 10.20 IDR (as of Jul 17, 2026), built from audited fundamentals. The current price is 97.00 IDR.
What is the quality score of KIOS?
PT Kioson Komersial Indonesia Tbk, has a Quality Score of 48/100. 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 Kioson Komersial Indonesia Tbk, (KIOS)?
PT Kioson Komersial Indonesia Tbk, reported trailing-twelve-month revenue of about 8.5B IDR (latest available figure, as of Jul 17, 2026).
What is the net profit margin of KIOS?
The net profit margin of PT Kioson Komersial Indonesia Tbk, is about 14.5%, meaning it keeps roughly 14.5% 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 Kioson Komersial 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.