PT Surya Pertiwi Tbk (SPTO) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of PT Surya Pertiwi Tbk stock IDR 951, price IDR 585, upside +62.6%, quality 59 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range 271.59 IDR – 628.86 IDR · fair‑value band 691.25 IDR – 1,234 IDR · the 585.00 IDR price screens below the 951.02 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow PT Surya Pertiwi Tbk in your weekly email
Every Wednesday you see whether PT Surya Pertiwi Tbk is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
PT Surya Pertiwi Tbk distributes bathroom and kitchen products in Indonesia. The company operates through four segments: Sanitary, Fitting, Kitchen, and Others.
Show moreShow less
The company offers porcelain sanitary, wood and others furniture, flooring, walling, sanitary and ceiling equipment, and self-owned or leased real estate properties.
The company offers its products under the TOTO, Zanru, Villeroy & Boch, Geberit, Stiebel Eltron, Franke, Kaldewei, Eco, Jacuzzi, K1892, and W.Atelier brand names. It sells its products through dealers, and sales agents and representatives.
PT Surya Pertiwi Tbk was founded in 1968 and is headquartered in Jakarta Barat, Indonesia.
Stock analysis
PT Surya Pertiwi Tbk (SPTO) currently trades at 585.00 IDR, while our model-based Fair Value estimate is 951.02 IDR, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 1,846 IDR per share, and 19 of the 25 models we run sit above the 585.00 IDR price.
Bear case: the Asset-Based group reads lowest at 425.06 IDR, and 6 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 691.25 IDR (bear) to 1,234 IDR (bull), the price of 585.00 IDR sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 59/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
PT Surya Pertiwi Tbk reported revenue of 2.8T IDR in FY2025 versus 2.2T IDR in FY2021, a compound +5.6%/yr. Reported net income was 271B IDR in FY2025, compounding +8.3%/yr from FY2021.
Key figures
Market cap 1.6T IDR (≈ $87.7M) Micro · P/E ratio 6.5 · P/S ratio 0.56 · EPS (TTM) 90.69 IDR · Dividend yield 12.1% · Net margin 9.1% · Return on equity 11.8% · Return on assets (EBIT) 9.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 7% 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 −23% fair-value upside, at 63%, SPTO screens cheaper than that median.
Fair Value models
Bear691.25 IDRFair Value 951.02 IDRBull1,234 IDR
Price 585.00 IDR · Upside +62.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (77.77 IDR per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.56/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−4.7%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+3.5%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+7.8%
Start year 2020 (pandemic). Over 10 years: +2.5% a year
Revenue growth 10 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+2.5%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in IDR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+18.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+6.6%
Dividend (yield on the price)12.1%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.6.6% vs 2.3%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.9% → 13%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+16.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about +13.5% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Furnishings, Fixtures & Appliances · 296 stocks
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.
Is PT Surya Pertiwi Tbk (SPTO) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 951.02 IDR versus a price of 585.00 IDR, about +63% upside (undervalued).
What is the fair value of SPTO?
Our model-based fair value for PT Surya Pertiwi Tbk is 951.02 IDR (as of Nov 8, 2026), built from audited fundamentals. The current price: 585.00 IDR.
What is the quality score of SPTO?
PT Surya Pertiwi 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 price target for PT Surya Pertiwi Tbk (SPTO)?
Our model-based price target is the fair value of 951.02 IDR (as of Nov 8, 2026) from 25 valuation models. Cautious scenario 691.25 IDR, optimistic scenario 1,234 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Surya Pertiwi Tbk stock forecast for 2026?
Our models put fair value at 951.02 IDR, about +63% upside versus a price of 585.00 IDR (undervalued). Cautious scenario 691.25 IDR, optimistic scenario 1,234 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Surya Pertiwi Tbk (SPTO)?
PT Surya Pertiwi Tbk reported trailing-twelve-month revenue of about 2.8T IDR (latest available figure, as of Nov 8, 2026).
Does PT Surya Pertiwi Tbk pay a dividend?
PT Surya Pertiwi Tbk currently shows a dividend yield of 12.07% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of PT Surya Pertiwi Tbk (SPTO)?
PT Surya Pertiwi Tbk has a dividend yield of 12.1%.
What growth is priced into PT Surya Pertiwi Tbk (SPTO)?
For today's price to be fair in a discounted-cash-flow model, PT Surya Pertiwi Tbk would have to grow free cash flow by +16.5 % per year for five years (discount rate 15.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.8 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of SPTO use?
Our models discount PT Surya Pertiwi Tbk at 15.0 %: a base by market capitalisation (micro), country premium for Indonesia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For PT Surya Pertiwi Tbk that is +16.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (15.0 %) and the same formula as our fair value.
How much growth has PT Surya Pertiwi Tbk (SPTO) delivered so far?
Over the past 5 years revenue at PT Surya Pertiwi Tbk grew +7.8 % a year. The price currently implies free-cash-flow growth of +16.5 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of PT Surya Pertiwi Tbk (SPTO) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into PT Surya Pertiwi Tbk (+16.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PT Surya Pertiwi Tbk (SPTO)?
The free-cash-flow yield on the price is 6.51 %: that much free cash flow PT Surya Pertiwi Tbk produces per unit of market value. When it exceeds the discount rate of our models (15.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of PT Surya Pertiwi Tbk (SPTO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Surya Pertiwi Tbk it is 951.02 IDR per share (as of Nov 8, 2026), against a price of 585.00 IDR. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is PT Surya Pertiwi Tbk stock overvalued or undervalued in 2026?
As of Nov 8, 2026, SPTO trades below its calculated fair value: price 585.00 IDR, fair value 951.02 IDR, a gap of about +63% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of SPTO?
No. The price is what the market pays today (585.00 IDR); the fair value is what the company's own numbers justify (951.02 IDR). For PT Surya Pertiwi Tbk the two are 366.02 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Surya Pertiwi Tbk worth?
The market values PT Surya Pertiwi Tbk at about 1.6T IDR (market capitalisation, as of Nov 8, 2026). Per share that is 585.00 IDR; our models calculate a fair value of 951.02 IDR per share.
What do the bullish and bearish scenarios say about SPTO?
Our models span a range for PT Surya Pertiwi Tbk: cautious scenario 691.25 IDR, base 951.02 IDR, optimistic 1,234 IDR per share (as of Nov 8, 2026, price 585.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SPTO?
PT Surya Pertiwi Tbk trades at a price-to-earnings ratio of 6.5 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 951.02 IDR is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2018 to 2025), reported earnings: 7.9. Other multiples: P/B 0.9, P/S 0.6, EV/EBITDA 3.9.
How solid is the balance sheet of PT Surya Pertiwi Tbk (SPTO)?
Balance-sheet figures for PT Surya Pertiwi Tbk (as of Nov 8, 2026): return on equity 11.8%, debt of 0.06 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is SPTO from its 52-week high?
PT Surya Pertiwi Tbk trades at 585.00 IDR, about 7% below its 52-week high of 628.86 IDR and 14% above the low of 511.54 IDR (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 951.02 IDR is for.
Which stocks are comparable to PT Surya Pertiwi Tbk?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, Haier Smart Home Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is PT Surya Pertiwi Tbk stock attractive at the current price?
The data as of Nov 8, 2026: price 585.00 IDR, calculated fair value 951.02 IDR (+63%), Quality Score 59/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of SPTO calculated?
We run PT Surya Pertiwi Tbk through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 951.02 IDR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. PT Surya Pertiwi Tbk currently trades 38% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of PT Surya Pertiwi Tbk (SPTO)?
The closing price on Nov 9, 2026 was 585.00 IDR. Our model-based fair value is 951.02 IDR, about +63% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Surya Pertiwi Tbk right now?
The price is below even our cautious bear case (691.25 IDR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of PT Surya Pertiwi Tbk (SPTO) come from?
Earnings per share at PT Surya Pertiwi Tbk grew +2.7 % a year from 2015 to 2025. Broken into its drivers: revenue per share +3.2 %, EBIT margin −0.7 %, tax rate +1.3 %, residual (interest, one-offs) −1.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of PT Surya Pertiwi Tbk
How large is the market capitalisation of PT Surya Pertiwi Tbk (SPTO)?
The market capitalisation of PT Surya Pertiwi Tbk is 1.6T IDR (≈ $87.7M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of PT Surya Pertiwi Tbk (SPTO)?
The price-to-sales ratio of PT Surya Pertiwi Tbk is 0.56 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of PT Surya Pertiwi Tbk (SPTO)?
Earnings per share at PT Surya Pertiwi Tbk are 90.69 IDR (price ÷ EPS = P/E 6.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of PT Surya Pertiwi Tbk (SPTO)?
The dividend yield of PT Surya Pertiwi Tbk is 12.1% (payout 77.9%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of PT Surya Pertiwi Tbk (SPTO)?
The net margin of PT Surya Pertiwi Tbk is 9.1% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of PT Surya Pertiwi Tbk (SPTO)?
The return on equity (ROE) of PT Surya Pertiwi Tbk is 11.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of PT Surya Pertiwi Tbk (SPTO)?
On an EBIT basis the return on assets of PT Surya Pertiwi Tbk is 9.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of PT Surya Pertiwi Tbk (SPTO)?
The operating margin of PT Surya Pertiwi Tbk is 11.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Surya Pertiwi Tbk (SPTO)?
Revenue at PT Surya Pertiwi Tbk is growing +22.0% versus a year earlier (3y avg +3.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at PT Surya Pertiwi Tbk (SPTO)?
Earnings per share at PT Surya Pertiwi Tbk are growing +31.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does PT Surya Pertiwi Tbk (SPTO) carry?
The net debt of PT Surya Pertiwi Tbk is 148B IDR (fiscal year 2025, ≈ 1.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch PT Surya Pertiwi Tbk in the live analysis
One click puts PT Surya Pertiwi Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026