EN DE

PT Kian Santang Muliatama Tbk (RGAS) Fair Value & Analysis

Energy · ID · Market cap 315B IDR

PK PT Kian Santang Muliatama Tbk RGAS · JK
Price242.00 IDR
Fair Value276.21 IDR
Upside+14.1%
Quality73/100
Watch PT Kian Santang Muliatama Tbk for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 8.6% net margin
Low debt
0.51% dividend yield
Ranks above peers (7/9)
Moderate moat 55/100
Evidence: Medium Range 177.92 IDR – 365.19 IDR Share as image

Fair value as of: Jul 20, 2026

From 20 valuation models · updated 21 days ago

Fair value updated Jul 20, 2026, revised from 254.09 IDR to 276.21 IDR (+8.7%) since Jul 19, 2026. Share price +19.8% over the past month.

A solid business, screening 14% undervalued on our models.

What matters now

  • A fairly wide model range (177.92 IDR to 365.19 IDR) leaves room in how you read the outcome.
  • Our model range runs from 177.92 IDR (bear) to 365.19 IDR (bull), base 276.21 IDR. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 73/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

242.00 IDR 61.34 IDR Fair Value 276.21 IDR Nov 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

33‑month range 61.34 IDR – 242.00 IDR · fair‑value band 177.92 IDR – 365.19 IDR · the 242.00 IDR price screens below the 276.21 IDR fair value. Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

PT Kian Santang Muliatama Tbk (RGAS) currently trades at 242.00 IDR, while our model-based Fair Value estimate is 276.21 IDR, implying the stock looks roughly 14.1% undervalued today. The Quality Score stands at 73/100 (solid quality), in the Energy 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: medium), always confirm before acting.

Over the trailing twelve months, PT Kian Santang Muliatama Tbk generated revenue of 180B IDR at a net margin of 8.6%. Revenue declined 75.4% year over year. It earns a return on equity of 15.9%. Fundamentals as of Jul 20, 2026

Our scenario range runs from 177.92 IDR (bear case) to 365.19 IDR (bull case); at 242.00 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 near its 52-week high and 202% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -36% fair-value upside, at 14%, RGAS 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 573.11 IDR 1,161 IDR 2,149 IDR 80
Rev-Margin DCF 304.81 IDR 467.73 IDR 812.95 IDR 74
ROIC Compounder 177.92 IDR 276.21 IDR 365.19 IDR 72
All 20 models by family
DCF Models
FCF DCF 606.20 IDR 958.65 IDR 2,111 IDR 38
5Y Revenue Exit 281.88 IDR 411.84 IDR 679.37 IDR 39
5Y P/E Exit 269.70 IDR 464.25 IDR 712.11 IDR 38
10Y Revenue Exit 371.49 IDR 654.87 IDR 795.58 IDR 36
10Y P/E Exit 368.18 IDR 628.02 IDR 1,015 IDR 35
Earnings-Based
Graham-Dodd 74.22 IDR 517.63 IDR 726.42 IDR 54
Lynch FV 267.43 IDR 382.04 IDR 496.65 IDR 50
PEG = 1.0 267.43 IDR 382.04 IDR 496.65 IDR 46
EPV 136.32 IDR 154.96 IDR 171.53 IDR 59
Multiples
P/E Multiple 114.61 IDR 152.82 IDR 191.02 IDR 63
P/S Multiple 139.17 IDR 185.56 IDR 231.95 IDR 58
P/B Multiple 96.01 IDR 128.02 IDR 160.02 IDR 55
EV/EBIT 130.97 IDR 164.40 IDR 197.83 IDR 53
EV/Revenue 152.37 IDR 204.52 IDR 256.67 IDR 43
Asset-Based
NCAV (Graham) 35.56 IDR 47.65 IDR 71.12 IDR 50
Growth DCF
Growth DCF 573.11 IDR 1,161 IDR 2,149 IDR 80
Rev-Margin DCF 304.81 IDR 467.73 IDR 812.95 IDR 74
Economic Profit
Residual Income 75.73 IDR 100.89 IDR 333.69 IDR 61
ROIC Compounder 177.92 IDR 276.21 IDR 365.19 IDR 72
Growth Earnings
Growth-Adj P/E 313.42 IDR 447.75 IDR 582.07 IDR 68

Widest divergence: DCF Models (628.02 IDR) versus Asset-Based (47.65 IDR). Highest evidence: Growth DCF (80).

Notify me when RGAS reaches fair value

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

Key figures & financial health

Revenue (TTM) 180B IDR
Revenue growth (YoY) -75.4%
Net margin 8.6%
Return on equity 15.9%
Operating margin 9.1%
Dividend yield 1.1%
More key figures
EPS growth (YoY) -18.7%

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 73/100

Of which business quality 76 · Market factors (momentum, volatility) 85

Profitability 61
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 89
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 100
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 Kian Santang Muliatama Tbk engages in the supply of spare parts to gas industry in Indonesia. It operates in two segments, Trading, and Constructions Service and Others.

Full company description

PT Kian Santang Muliatama Tbk engages in the supply of spare parts to gas industry in Indonesia. It operates in two segments, Trading, and Constructions Service and Others. It offers gas meters, converter kits, regulators, transition fitting, meter regulating stations, and regulating stations under the RMG, Tormene, Canalta, Honeywell, Dunyun, Ergas, Sejin Valve, and Rucika brands. The company also provides supporting services to the gas industry; and engineering, procurement, and construction services, including design and engineering, site installation, and testing and commissioning services, as well as infrastructure and fabrication works. In addition, it engages in the architectural and engineering, technical analysis and testing, human health, and certification, oil and gas installation, and laboratory testing services; and manufacturing industry, including plastic pipes, special metalworking services and metal goods, manual measuring and testing equipment, pumps, general machinery, and agricultural and forestry machinery. The company was founded in 2018 and is headquartered in Bekasi, Indonesia.

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

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

PT Kian Santang Muliatama Tbk reported revenue of 273B IDR in FY2025 versus 42.6B IDR in FY2022, a compound +85.6%/yr. Reported net income was 15.9B IDR in FY2025, compounding +36.4%/yr from FY2022.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
273B IDR
Latest YoY
+275.8%
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.
+85.6%
Revenue +85.6%/yr
FY22 42.6B IDR
FY23 64.4B IDR
FY24 72.5B IDR
FY25 273B IDR
Net income +36.4%/yr
FY22 6.3B IDR
FY23 6.5B IDR
FY24 2.7B IDR
FY25 15.9B IDR

Watch RGAS: 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 Kian Santang Muliatama Tbk Fair Value". https://www.fairvalue-calculator.com/stock/RGAS

Peer Group

Oil & Gas Equipment & Services · 191 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 73 · Top 25%
Fair Value upside +14% · Top 25%
Return on equity (TTM) 16% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 9% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth -75% · Bottom 25%
Dividend yield (TTM) 0.5% · Below 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 52 · sector 0
FUTURE 0 · sector 0
PAST 64 · sector 28
HEALTH 100 · sector 92
DIVIDEND 10 · sector 31

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas Equipment & Services stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
SLB N.V SLBN 836.00 MXN 533.97 MXN -36%
Baker Hughes Company BKR $55.95 $33.55 -40%
TechnipFMC plc FTI $74.57 $27.57 -63%
Halliburton Company HAL $35.22 $21.50 -39%
Tenaris S.A TS $57.16 $45.68 -20%
Yantai Jereh Oilfield Services Group 002353 ¥138.79 ¥34.17 -75%
Saipem SpA SPM €4.20 €2.72 -35%
Subsea 7 S.A SUBC kr 319.00 kr 227.98 -29%
China Oilfield Services Limited 601808 ¥12.08 ¥12.64 +5%
Gaztransport & Technigaz SA GTT €188.10 €95.01 -49%

Compare PT Kian Santang Muliatama Tbk with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Energy 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 Kian Santang Muliatama Tbk (RGAS) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 276.21 IDR versus a price of 242.00 IDR, about +14% (undervalued).
What is the fair value of RGAS?
Our model-based fair value for PT Kian Santang Muliatama Tbk is 276.21 IDR (as of Jul 20, 2026), built from audited fundamentals. The current price is 242.00 IDR.
What is the quality score of RGAS?
PT Kian Santang Muliatama Tbk has a Quality Score of 73/100. 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 Kian Santang Muliatama Tbk (RGAS)?
PT Kian Santang Muliatama Tbk reported trailing-twelve-month revenue of about 180B IDR (latest available figure, as of Jul 20, 2026).
What is the net profit margin of RGAS?
The net profit margin of PT Kian Santang Muliatama Tbk is about 8.6%, meaning it keeps roughly 8.6% of revenue as net income. Based on the latest reported figures.
Does PT Kian Santang Muliatama Tbk pay a dividend?
PT Kian Santang Muliatama Tbk currently shows a dividend yield of about 1.09% relative to its recent price (as of Jul 20, 2026).

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 Kian Santang Muliatama 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.