PT Daya Intiguna Yasa Tbk (MDIY) Fair Value & Analysis
Consumer Cyclical · ID · Market cap 25.3T IDR
Fair value as of: Jul 16, 2026
From 26 valuation models · updated 24 days ago
Share price −1.1% over the past month.
A solid business, currently priced close to our fair value.
What matters now
- The model range is unusually wide (566.80 IDR to 2,582 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution.
- The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Price vs Fair Value (20 months)
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
20‑month range 754.04 IDR – 1,753 IDR · fair‑value band 566.80 IDR – 2,582 IDR · the 935.00 IDR price screens above the 880.69 IDR fair value. Dashed = 300-day average. As of Jul 16, 2026.
Analysis
PT Daya Intiguna Yasa Tbk (MDIY) currently trades at 935.00 IDR, while our model-based Fair Value estimate is 880.69 IDR, implying the stock looks roughly 5.8% fairly valued today. The Quality Score stands at 57/100 (solid 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 Daya Intiguna Yasa Tbk generated revenue of 8.5T IDR at a net margin of 14.0%. Revenue grew 31.0% year over year. It earns a return on equity of 30.9%. Net debt stands at 2.0T IDR. Fundamentals as of Jul 16, 2026
Our scenario range runs from 566.80 IDR (bear case) to 2,582 IDR (bull case); at 935.00 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 42% below its 52-week high and 21% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 50% fair-value upside, at -6%, MDIY 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.
All 26 models by family
Widest divergence: Growth Earnings (1,986 IDR) versus Dividend Discount (0.2800 IDR). Highest evidence: Growth DCF (80).
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 57 · Market factors (momentum, volatility) 35
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 Daya Intiguna Yasa Tbk operates as a household appliance, furniture, stationery, electronic, and sport equipment retailer in Indonesia and internationally.
Full company description
PT Daya Intiguna Yasa Tbk operates as a household appliance, furniture, stationery, electronic, and sport equipment retailer in Indonesia and internationally. The company offers household appliances, including cleaning equipment, clothes hangers and baskets, household equipment, household products, kitchen equipment, and tableware; furnishing products, such as laundry baskets, clocks, cutlery, mirrors, pillows, curtains, carpets, storage boxes, etc.; and hardware products comprising pipes, paints, adhesives, garden tools, electrical machines, locks and security products, hammers, toolboxes, etc. It also provides stationery and sports equipment, such as office equipment, swimming and skipping rope products, stationery products, rackets, and other sports accessories; jewellery and cosmetics products, including cosmetics, make-up and facial care products, make-up shades, glasses, accessories, etc.; toys, arts and crafts toys, and learning aids; car accessories comprising car interiors, motorcycle accessories, car exteriors, and bicycle accessories; and electrical products, such as lights, electronic products, cables, plugs, adapters, electrical accessories, battery electronics, speakers, etc. In addition, the company offers gifts, wrapping papers, gift cards and sets, photo albums, decorations, ribbons, gift box ribbons, photo frames, and other accessories; and computer and mobile accessories, including charging cables, screen protector powers, mouses, accessories, phone cases, keyboards, USB accessories, speaker, etc. It sells its products through retail stores under the MR DIY trademark name. PT Daya Intiguna Yasa Tbk was founded in 2017 and is based in Jakarta Selatan, Indonesia. PT Daya Intiguna Yasa Tbk is a subsidiary of Azara Alpina Sdn. Bhd.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
PT Daya Intiguna Yasa Tbk reported revenue of 7.9T IDR in FY2025 versus 894B IDR in FY2021, a compound +72.5%/yr. Reported net income was 1.1T IDR in FY2025.
Watch MDIY: get an alert when its fair value changes →
Peer Group
Department Stores · 127 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.
Valuation Multiples vs Department Stores median · lower = cheaper
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.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Department Stores stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Falabella S.A FALABELLA | 5,875 CLP | 8,880 CLP | +51% |
| El Puerto de Liverpool, S.A. LIVEPOLC1 | 99.62 MXN | 263.70 MXN | +165% |
| 99 Speed Mart Retail Holdings 5326 | 3.70 MYR | 1.45 MYR | -61% |
| Cencosud S.A CENCOSUD | 2,040 CLP | 2,516 CLP | +23% |
| Vishal Mega Mart Limited VMM | ₹113.94 | ₹37.39 | -67% |
| SHINSEGAE Inc 004170 | 610,000 KRW | 200,259 KRW | -67% |
| Organización Soriana, S. A. B. de C. V., SORIANAB | 30.04 MXN | 59.59 MXN | +98% |
| Lotte Shopping Co 023530 | 155,300 KRW | 81,725 KRW | -47% |
| Lojas Renner S.A LREN3 | R$14.10 | R$33.36 | +137% |
| La Comer, S.A. LACOMERUBC | 34.37 MXN | 51.49 MXN | +50% |
Compare PT Daya Intiguna Yasa Tbk with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Frequently asked questions
Is PT Daya Intiguna Yasa Tbk (MDIY) overvalued or undervalued?
What is the fair value of MDIY?
What is the quality score of MDIY?
What is the revenue of PT Daya Intiguna Yasa Tbk (MDIY)?
What is the net profit margin of MDIY?
Does PT Daya Intiguna Yasa Tbk pay a dividend?
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.
Track PT Daya Intiguna Yasa 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.