EN DE

PT Radiant Utama Interinsco Tbk, (RUIS) Fair Value & Analysis

Energy · ID · Market cap 156B IDR

PR PT Radiant Utama Interinsco Tbk, RUIS · JK
Price210.00 IDR
Fair Value339.20 IDR
Upside+61.5%
Quality59/100
Watch PT Radiant Utama Interinsco Tbk, for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.6% net margin
Low debt · generates free cash flow
2.91% dividend yield
Ranks above peers (10/13)
Narrow moat 28/100
Evidence: High Range 254.41 IDR – 435.94 IDR Share as image

Fair value as of: Jul 18, 2026

From 23 valuation models · updated 23 days ago

Fair value updated Jul 18, 2026, revised from 303.51 IDR to 339.20 IDR (+11.8%) since Jun 25, 2026. Share price +8.2% over the past month.

A solid business, screening 62% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (254.41 IDR). The market is more pessimistic than our downside scenario.
  • Solid quality (59/100) 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)

375.88 IDR 133.69 IDR Fair Value 339.20 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range 133.69 IDR – 375.88 IDR · fair‑value band 254.41 IDR – 435.94 IDR · the 210.00 IDR price screens below the 339.20 IDR fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

PT Radiant Utama Interinsco Tbk, (RUIS) currently trades at 210.00 IDR, while our model-based Fair Value estimate is 339.20 IDR, implying the stock looks roughly 61.5% undervalued today. The Quality Score stands at 59/100 (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: high), always confirm before acting.

Over the trailing twelve months, PT Radiant Utama Interinsco Tbk, generated revenue of 2.1T IDR at a net margin of 0.6%. Revenue grew 11.9% year over year. It earns a return on equity of 2.3%. Net debt stands at 347B IDR. Fundamentals as of Jul 18, 2026

Our scenario range runs from 254.41 IDR (bear case) to 435.94 IDR (bull case); at 210.00 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 38% below its 52-week high and 47% above its 52-week low, currently below its 200-day average. For context, the median of 10 Energy peers we cover trades at -36% fair-value upside, at 62%, RUIS 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 708.25 IDR 920.77 IDR 1,213 IDR 80
Residual Income 519.80 IDR 497.83 IDR 404.46 IDR 76
Rev-Margin DCF 902.30 IDR 1,337 IDR 1,805 IDR 74
All 23 models by family
DCF Models
FCF DCF 694.70 IDR 925.36 IDR 1,258 IDR 38
Owner Earnings 1,188 IDR 1,647 IDR 2,310 IDR 31
5Y Revenue Exit 902.30 IDR 1,337 IDR 1,880 IDR 39
5Y EBITDA Exit 877.65 IDR 1,293 IDR 1,761 IDR 41
5Y P/E Exit 481.26 IDR 581.38 IDR 679.27 IDR 38
10Y Revenue Exit 794.89 IDR 1,169 IDR 1,647 IDR 36
10Y EBITDA Exit 804.82 IDR 1,139 IDR 1,560 IDR 37
10Y P/E Exit 556.23 IDR 656.45 IDR 765.17 IDR 35
Earnings-Based
Graham-Dodd 121.41 IDR 300.96 IDR 390.07 IDR 54
PEG = 1.0 54.61 IDR 78.02 IDR 101.43 IDR 46
EPV 1,021 IDR 1,158 IDR 1,278 IDR 59
Multiples
P/E Multiple 187.46 IDR 249.95 IDR 312.44 IDR 63
P/S Multiple 227.64 IDR 303.51 IDR 379.39 IDR 58
P/B Multiple 227.64 IDR 303.51 IDR 379.39 IDR 55
EV/EBIT 917.51 IDR 1,158 IDR 1,398 IDR 53
EV/EBITDA 1,090 IDR 1,388 IDR 1,686 IDR 54
EV/Revenue 1,071 IDR 1,446 IDR 1,821 IDR 43
Asset-Based
NCAV (Graham) 364.78 IDR 488.81 IDR 729.57 IDR 50
Growth DCF
Growth DCF 708.25 IDR 920.77 IDR 1,213 IDR 80
Rev-Margin DCF 902.30 IDR 1,337 IDR 1,805 IDR 74
Economic Profit
Residual Income 519.80 IDR 497.83 IDR 404.46 IDR 76
ROIC Compounder 1,057 IDR 1,262 IDR 1,493 IDR 72
Growth Earnings
Growth-Adj P/E 149.57 IDR 213.67 IDR 277.77 IDR 68

Widest divergence: DCF Models (1,139 IDR) versus Growth Earnings (213.67 IDR). Highest evidence: Growth DCF (80).

Notify me when RUIS reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.1T IDR
Revenue growth (YoY) +11.9%
Net margin 0.6%
Return on equity 2.3%
Free cash flow 35.6B IDR FY2025
P/E ratio 9.8
More key figures
Operating margin 3.3%
EPS (TTM) 16.76 IDR
Dividend yield 2.9%
EPS growth (YoY) -20.9%
Net debt 347B IDR FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 57 · Market factors (momentum, volatility) 38

Profitability 38
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 51
Balance sheet, leverage, solvency risk
Investment 96
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 35
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 Radiant Utama Interinsco Tbk, together with its subsidiaries, provides various support services in Indonesia. It operates through Operating Support Services, Inspection Services, Offshore Services, and Others segments.

Full company description

PT Radiant Utama Interinsco Tbk, together with its subsidiaries, provides various support services in Indonesia. It operates through Operating Support Services, Inspection Services, Offshore Services, and Others segments. The Operating Support Services segment provides human resources, training, repair and maintenance, car rent, and integrated base management services for oil and gas industry. The Inspection Services segment engages in the voluntary and statutory inspection, non destructive testing, and environmental survey services, as well as oil country tubular goods. The Offshore services segment is involved in the operation of a mobile offshore production unit and local shipping services. The Others segment offers agency, construction, building management, and other services. It also provides equipment exploration services and local shipping services. The company was founded in 1984 and is headquartered in Jakarta, Indonesia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Radiant Utama Interinsco Tbk, reported revenue of 2.1T IDR in FY2025 versus 1.6T IDR in FY2021, a compound +5.7%/yr. Reported net income was 13.7B IDR in FY2025, compounding −6.7%/yr from FY2021.

Growth Quality 58/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.1T IDR
Latest YoY
−4.2%
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.
+6.3%
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.
+4.9%
Avg. growth/yr (20Y) 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.
+6.8%
Revenue +5.7%/yr
FY21 1.6T IDR
FY22 1.7T IDR
FY23 1.8T IDR
FY24 2.1T IDR
FY25 2.1T IDR
Net income −6.7%/yr
FY21 18.2B IDR
FY22 20.1B IDR
FY23 14.2B IDR
FY24 13.3B IDR
FY25 13.7B IDR
Character of growth · EPS growth decomposed (2014-2025) −11.4 % p.a.
Revenue per share +2.6 pp

of which total revenue +2.6 pp · buybacks/dilution +0.0 pp

EBIT margin −7.7 pp
Tax rate −1.5 pp
Residual (interest, one-offs) −4.7 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 RUIS: 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 Radiant Utama Interinsco Tbk, Fair Value". https://www.fairvalue-calculator.com/stock/RUIS

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 59 · Above median
Fair Value upside +62% · Top 25%
Return on equity (TTM) 2% · Below median
Return on assets 3% · Above median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth 12% · Above median
Dividend yield (TTM) 2.9% · Above median
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Oil & Gas Equipment & Services median · lower = cheaper

P/E (TTM) 12.0× · Cheaper than median
P/B 0.28× · Cheaper than 75% of peers
P/S (TTM) 0.07× · Cheaper than 75% of peers
P/FCF 0.0× · Cheaper 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 100 · sector 0
FUTURE 60 · sector 0
PAST 9 · sector 28
HEALTH 100 · sector 92
DIVIDEND 58 · sector 31

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 18, 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 Radiant Utama Interinsco 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 Radiant Utama Interinsco Tbk, (RUIS) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 339.20 IDR versus a price of 210.00 IDR, about +62% (undervalued).
What is the fair value of RUIS?
Our model-based fair value for PT Radiant Utama Interinsco Tbk, is 339.20 IDR (as of Jul 18, 2026), built from audited fundamentals. The current price is 210.00 IDR.
What is the quality score of RUIS?
PT Radiant Utama Interinsco Tbk, has a Quality Score of 59/100. 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 Radiant Utama Interinsco Tbk, (RUIS)?
PT Radiant Utama Interinsco Tbk, reported trailing-twelve-month revenue of about 2.1T IDR (latest available figure, as of Jul 18, 2026).
What is the net profit margin of RUIS?
The net profit margin of PT Radiant Utama Interinsco Tbk, is about 0.6%, meaning it keeps roughly 0.6% of revenue as net income. Based on the latest reported figures.
Does PT Radiant Utama Interinsco Tbk, pay a dividend?
PT Radiant Utama Interinsco Tbk, currently shows a dividend yield of about 2.91% relative to its recent price (as of Jul 18, 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 Radiant Utama Interinsco 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.