EN DE

PT Ramayana Lestari Sentosa Tbk (RALS) Fair Value & Analysis

Consumer Cyclical · ID · Market cap 2.3T IDR

PR PT Ramayana Lestari Sentosa Tbk RALS · JK
Price384.00 IDR
Fair Value730.82 IDR
Upside+90.3%
Quality58/100
Watch PT Ramayana Lestari Sentosa Tbk for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 10.9% net margin
Low debt · generates free cash flow
Ranks above peers (10/15)
Moderate moat 48/100
Evidence: High Range 551.35 IDR – 918.91 IDR Share as image

Fair value as of: Jul 14, 2026

From 24 valuation models · updated 27 days ago

Share price +2.1% over the past month.

A solid business, screening 90% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (551.35 IDR). The market is more pessimistic than our downside scenario.
  • Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

559.07 IDR 258.07 IDR Fair Value 730.82 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range 258.07 IDR – 559.07 IDR · fair‑value band 551.35 IDR – 918.91 IDR · the 384.00 IDR price screens below the 730.82 IDR fair value. Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

PT Ramayana Lestari Sentosa Tbk (RALS) currently trades at 384.00 IDR, while our model-based Fair Value estimate is 730.82 IDR, implying the stock looks roughly 90.3% undervalued today. The Quality Score stands at 58/100 (solid 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: high), always confirm before acting.

Over the trailing twelve months, PT Ramayana Lestari Sentosa Tbk generated revenue of 2.2T IDR at a net margin of 10.9%. Revenue declined 14.0% year over year. It earns a return on equity of 6.4%. The balance sheet holds a net cash position of 1.0T IDR. Fundamentals as of Jul 14, 2026

Our scenario range runs from 551.35 IDR (bear case) to 918.91 IDR (bull case); at 384.00 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 18% below its 52-week high and 14% 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 90%, RALS 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
Growth DCF 420.52 IDR 503.01 IDR 649.80 IDR 80
Residual Income 480.99 IDR 516.45 IDR 578.93 IDR 76
Rev-Margin DCF 345.81 IDR 399.79 IDR 467.31 IDR 74
All 24 models by family
DCF Models
FCF DCF 410.31 IDR 494.54 IDR 656.65 IDR 38
Owner Earnings 444.40 IDR 543.08 IDR 732.99 IDR 31
5Y Revenue Exit 345.81 IDR 395.29 IDR 466.94 IDR 39
5Y EBITDA Exit 603.98 IDR 842.39 IDR 1,158 IDR 41
5Y P/E Exit 669.16 IDR 955.27 IDR 1,296 IDR 38
10Y Revenue Exit 365.72 IDR 405.51 IDR 446.99 IDR 36
10Y EBITDA Exit 528.92 IDR 688.42 IDR 862.33 IDR 37
10Y P/E Exit 569.39 IDR 759.85 IDR 945.03 IDR 35
Earnings-Based
Graham-Dodd 294.05 IDR 359.40 IDR 404.32 IDR 54
EPV 289.11 IDR 302.82 IDR 315.00 IDR 59
Dividend Discount
Gordon GGM 558.00 IDR 613.68 IDR 699.24 IDR 70
DDM Multi-Stage 558.00 IDR 712.17 IDR 935.13 IDR 61
Multiples
P/E Multiple 713.51 IDR 951.35 IDR 1,189 IDR 63
P/S Multiple 347.01 IDR 462.67 IDR 578.34 IDR 58
P/B Multiple 551.35 IDR 735.13 IDR 918.91 IDR 55
EV/EBIT 367.42 IDR 419.41 IDR 471.40 IDR 53
EV/EBITDA 803.85 IDR 1,001 IDR 1,199 IDR 54
EV/Revenue 316.59 IDR 361.65 IDR 406.70 IDR 43
Asset-Based
NCAV (Graham) 284.61 IDR 381.37 IDR 569.22 IDR 50
Growth DCF
Growth DCF 420.52 IDR 503.01 IDR 649.80 IDR 80
Rev-Margin DCF 345.81 IDR 399.79 IDR 467.31 IDR 74
Economic Profit
Residual Income 480.99 IDR 516.45 IDR 578.93 IDR 76
ROIC Compounder 289.11 IDR 302.82 IDR 315.00 IDR 72
Growth Earnings
Growth-Adj P/E 502.97 IDR 718.53 IDR 934.08 IDR 68

Widest divergence: Growth Earnings (718.53 IDR) versus Earnings-Based (302.82 IDR). Highest evidence: Growth DCF (80).

Notify me when RALS reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.2T IDR
Revenue growth (YoY) -14.0%
Net margin 10.9%
Return on equity 6.4%
Free cash flow 119B IDR FY2025
P/E ratio 9.3
More key figures
Operating margin 21.7%
EPS (TTM) 40.53 IDR
EPS growth (YoY) -11.4%
Net cash 1.0T IDR FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 58 · Market factors (momentum, volatility) 53

Profitability 39
Margins and returns on capital today
Quality Growth 12
Are margins and returns improving?
Cashflow 54
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 68
Disciplined investing over empire-building
Low Volatility 88
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 39
Distance to the 52-week high (market factor)
Net Issuance 91
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 Ramayana Lestari Sentosa Tbk operates a chain of department stores in Indonesia. It operates through Fashion and Accessories; and Groceries segments. The company sells clothes, accessories, bags, shoes, cosmetics, and daily needs for men, women, and children through its department stores and supermarkets.

Full company description

PT Ramayana Lestari Sentosa Tbk operates a chain of department stores in Indonesia. It operates through Fashion and Accessories; and Groceries segments. The company sells clothes, accessories, bags, shoes, cosmetics, and daily needs for men, women, and children through its department stores and supermarkets. It offers its products under the EMBA CLASSIC, S135, M231, EMBA JEANS, BENHILL, TWIST, PINGU, GABRIELLE, LARUSSO, HOMYPED LADIES, FLADEO, and CARVIL brands. The company was founded in 1978 and is headquartered in Jakarta, Indonesia. PT Ramayana Lestari Sentosa Tbk operates as a subsidiary of PT Ramayana Makmursentosa.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Ramayana Lestari Sentosa Tbk reported revenue of 2.4T IDR in FY2025 versus 2.6T IDR in FY2021, a compound −2.3%/yr. Reported net income was 265B IDR in FY2025, compounding +12.4%/yr from FY2021.

Growth Quality 33/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
2.4T IDR
Latest YoY
−14.3%
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.
−7.6%
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.
−1.3%
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.
+0.0%
Revenue −2.3%/yr
FY21 2.6T IDR
FY22 3.0T IDR
FY23 2.7T IDR
FY24 2.8T IDR
FY25 2.4T IDR
Net income +12.4%/yr
FY21 166B IDR
FY22 352B IDR
FY23 300B IDR
FY24 314B IDR
FY25 265B IDR
Character of growth · EPS growth decomposed (2014-2025) −0.8 % p.a.
Revenue per share −6.8 pp

of which total revenue −8.4 pp · buybacks/dilution +1.6 pp

EBIT margin +3.6 pp
Tax rate −0.1 pp
Residual (interest, one-offs) +2.5 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch RALS: 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 Ramayana Lestari Sentosa Tbk Fair Value". https://www.fairvalue-calculator.com/stock/RALS

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.

Quality Score 58 · Above median
Fair Value upside +90% · Top 25%
Return on equity (TTM) 6% · Above median
Return on assets 2% · Below median
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 22% · Top 25%
Revenue growth -14% · Bottom 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Department Stores median · lower = cheaper

P/E (TTM) 9.3× · Cheaper than 75% of peers
P/B 0.66× · Cheaper than median
P/S (TTM) 1.05× · Pricier than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 2.7× · Cheaper than 75% of peers
PEG 1.19× · Pricier 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 100 · sector 26
FUTURE 0 · sector 2
PAST 25 · sector 16
HEALTH 98 · sector 96
DIVIDEND 0 · sector 37

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 Department Stores stocks, each showing price versus our Fair Value estimate (as of Jul 14, 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 Ramayana Lestari Sentosa 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 Ramayana Lestari Sentosa Tbk (RALS) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of 730.82 IDR versus a price of 384.00 IDR, about +90% (undervalued).
What is the fair value of RALS?
Our model-based fair value for PT Ramayana Lestari Sentosa Tbk is 730.82 IDR (as of Jul 14, 2026), built from audited fundamentals. The current price is 384.00 IDR.
What is the quality score of RALS?
PT Ramayana Lestari Sentosa Tbk has a Quality Score of 58/100. 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 Ramayana Lestari Sentosa Tbk (RALS)?
PT Ramayana Lestari Sentosa Tbk reported trailing-twelve-month revenue of about 2.2T IDR (latest available figure, as of Jul 14, 2026).
What is the net profit margin of RALS?
The net profit margin of PT Ramayana Lestari Sentosa Tbk is about 10.9%, meaning it keeps roughly 10.9% 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 Ramayana Lestari Sentosa 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.