EN DE

PT Semacom Integrated Tbk (SEMA) Fair Value & Analysis

Industrials · ID · Market cap 128B IDR

PS PT Semacom Integrated Tbk SEMA · JK
Price100.00 IDR
Fair Value120.44 IDR
Upside+20.4%
Quality57/100
Watch PT Semacom Integrated Tbk for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.0% net margin
Low debt · generates free cash flow
Ranks above peers (10/13)
Narrow moat 39/100
Evidence: Medium Range 90.33 IDR – 150.55 IDR Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 24 days ago

Share price +9.9% over the past month.

A solid business, screening 20% undervalued on our models.

What matters now

  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from 90.33 IDR (bear) to 150.55 IDR (bull), base 120.44 IDR. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 57/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

312.98 IDR 70.00 IDR Fair Value 120.44 IDR Jan 2022 Aug 2026

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

55‑month range 70.00 IDR – 312.98 IDR · fair‑value band 90.33 IDR – 150.55 IDR · the 100.00 IDR price screens below the 120.44 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

PT Semacom Integrated Tbk (SEMA) currently trades at 100.00 IDR, while our model-based Fair Value estimate is 120.44 IDR, implying the stock looks roughly 20.4% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Industrials 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 Semacom Integrated Tbk generated revenue of 153B IDR at a net margin of 6.0%. Revenue declined 32.7% year over year. It earns a return on equity of 5.6%. Net debt stands at 38.3B IDR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 90.33 IDR (bear case) to 150.55 IDR (bull case); at 100.00 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 41% below its 52-week high and 25% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at 20%, SEMA 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 61.53 IDR 111.64 IDR 212.93 IDR 80
Residual Income 94.23 IDR 96.96 IDR 97.77 IDR 76
Rev-Margin DCF 72.26 IDR 147.42 IDR 281.76 IDR 74
All 26 models by family
DCF Models
FCF DCF 65.22 IDR 100.74 IDR 213.86 IDR 38
Owner Earnings 127.57 IDR 286.12 IDR 618.96 IDR 31
5Y Revenue Exit 72.26 IDR 129.38 IDR 248.48 IDR 39
5Y EBITDA Exit 80.98 IDR 147.14 IDR 276.09 IDR 41
5Y P/E Exit 103.82 IDR 239.46 IDR 425.44 IDR 38
10Y Revenue Exit 68.32 IDR 158.12 IDR 223.92 IDR 36
10Y EBITDA Exit 77.57 IDR 176.65 IDR 360.37 IDR 37
10Y P/E Exit 94.18 IDR 225.16 IDR 455.91 IDR 35
Earnings-Based
Graham-Dodd 48.17 IDR 335.96 IDR 471.48 IDR 54
Lynch FV 121.40 IDR 173.43 IDR 225.46 IDR 50
PEG = 1.0 121.40 IDR 173.43 IDR 225.46 IDR 46
EPV 61.46 IDR 71.16 IDR 79.64 IDR 59
Dividend Discount
Gordon GGM 17.86 IDR 37.13 IDR 58.91 IDR 70
DDM Multi-Stage 17.86 IDR 31.31 IDR 38.97 IDR 61
Multiples
P/E Multiple 111.58 IDR 148.78 IDR 185.97 IDR 63
P/S Multiple 90.33 IDR 120.44 IDR 150.55 IDR 58
P/B Multiple 90.33 IDR 120.44 IDR 150.55 IDR 55
EV/EBIT 94.15 IDR 124.44 IDR 154.73 IDR 53
EV/EBITDA 84.40 IDR 111.44 IDR 138.48 IDR 54
EV/Revenue 68.14 IDR 95.93 IDR 123.73 IDR 43
Asset-Based
NCAV (Graham) 59.94 IDR 80.32 IDR 119.88 IDR 50
Growth DCF
Growth DCF 61.53 IDR 111.64 IDR 212.93 IDR 80
Rev-Margin DCF 72.26 IDR 147.42 IDR 281.76 IDR 74
Economic Profit
Residual Income 94.23 IDR 96.96 IDR 97.77 IDR 76
ROIC Compounder 61.46 IDR 71.16 IDR 79.64 IDR 72
Growth Earnings
Growth-Adj P/E 156.74 IDR 223.92 IDR 291.10 IDR 68

Widest divergence: Growth Earnings (223.92 IDR) versus Dividend Discount (31.31 IDR). Highest evidence: Growth DCF (80).

Notify me when SEMA reaches fair value

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

Key figures & financial health

Revenue (TTM) 153B IDR
Revenue growth (YoY) -32.7%
Net margin 6.0%
Return on equity 5.6%
Free cash flow 5.0B IDR FY2025
P/E ratio 4.7
More key figures
Operating margin 7.8%
EPS (TTM) 17.47 IDR
EPS growth (YoY) -21.8%
Net debt 38.3B IDR FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 54 · Market factors (momentum, volatility) 37

Profitability 34
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 33
Distance to the 52-week high (market factor)
Net Issuance 77
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 Semacom Integrated Tbk manufactures and sells electrical panels in Indonesia. The company also engages in assembling of electric batteries and renewable energy related activities. In addition, it is involved in power distribution systems; and installation and panel testing services.

Full company description

PT Semacom Integrated Tbk manufactures and sells electrical panels in Indonesia. The company also engages in assembling of electric batteries and renewable energy related activities. In addition, it is involved in power distribution systems; and installation and panel testing services. PT Semacom Integrated Tbk was founded in 2009 and is headquartered in Bogor, Indonesia. PT Semacom Integrated Tbk is a subsidiary of Pt Semacom Global Mandiri.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Semacom Integrated Tbk reported revenue of 168B IDR in FY2025 versus 198B IDR in FY2021, a compound −4.0%/yr. Reported net income was 9.5B IDR in FY2025, compounding −14.0%/yr from FY2021.

Growth Quality 76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
168B IDR
Latest YoY
+55.0%
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.
+4.0%
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.
+15.2%
Avg. growth/yr (7Y) 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.
+2.4%
Revenue −4.0%/yr
FY21 198B IDR
FY22 150B IDR
FY23 220B IDR
FY24 109B IDR
FY25 168B IDR
Net income −14.0%/yr
FY21 17.5B IDR
FY22 11.2B IDR
FY23 13.0B IDR
FY24 4.9B IDR
FY25 9.5B IDR

Watch SEMA: 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 Semacom Integrated Tbk Fair Value". https://www.fairvalue-calculator.com/stock/SEMA

Peer Group

Specialty Industrial Machinery · 808 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 57 · Above median
Fair Value upside +20% · Top 25%
Return on equity (TTM) 6% · Below median
Return on assets 2% · Below median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth -33% · Bottom 25%
Debt / equity 0.01× · Lower than 75% of peers

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 5.4× · Cheaper than 75% of peers
P/B 0.79× · Cheaper than 75% of peers
P/S (TTM) 0.84× · Cheaper than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 11.0× · Cheaper 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 61 · sector 0
FUTURE 0 · sector 23
PAST 22 · sector 28
HEALTH 99 · sector 96
DIVIDEND 0 · sector 24

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 Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €887.60 €186.93 -79%
1SIE 1SIE €273.20 €91.93 -66%
SMNS SMNS C$31.76 C$22.68 -29%
Eaton Corporation ETN $407.28 $171.92 -58%
Atlas Copco AB ATCOA kr 195.15 kr 112.59 -42%
Sandvik AB SAND kr 384.10 kr 193.01 -50%
Doosan Enerbility Co 034020 76,400 KRW 7,938 KRW -90%
Vestas Wind Systems A/S VWS kr 178.10 kr 124.54 -30%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥43.20 ¥22.68 -48%
NARI Technology Co 600406 ¥22.19 ¥18.71 -16%

Compare PT Semacom Integrated Tbk with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Semacom Integrated Tbk (SEMA) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 120.44 IDR versus a price of 100.00 IDR, about +20% (undervalued).
What is the fair value of SEMA?
Our model-based fair value for PT Semacom Integrated Tbk is 120.44 IDR (as of Jul 16, 2026), built from audited fundamentals. The current price is 100.00 IDR.
What is the quality score of SEMA?
PT Semacom Integrated Tbk has a Quality Score of 57/100. 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 Semacom Integrated Tbk (SEMA)?
PT Semacom Integrated Tbk reported trailing-twelve-month revenue of about 153B IDR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of SEMA?
The net profit margin of PT Semacom Integrated Tbk is about 6.0%, meaning it keeps roughly 6.0% 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 Semacom Integrated 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.