EN DE

PT Trimegah Sekuritas Indonesia Tbk (TRIM) Fair Value & Analysis

Financial Services · ID · Market cap 4.0T IDR

PT PT Trimegah Sekuritas Indonesia Tbk TRIM · JK
Price600.00 IDR
Fair Value408.53 IDR
Upside-31.9%
Quality53/100
Watch PT Trimegah Sekuritas Indonesia Tbk for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 38.1% net margin
Moderate debt · negative free cash flow
0.18% dividend yield
Ranks above peers (9/13)
Wide moat 84/100
Evidence: High Range 306.40 IDR – 510.67 IDR Share as image

Fair value as of: Jul 14, 2026

From 9 valuation models · updated 27 days ago

Share price +5.3% over the past month.

A solid business, but screening 32% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (510.67 IDR). The favourable scenario is already priced in.
  • Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

763.73 IDR 90.85 IDR Fair Value 408.53 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 90.85 IDR – 763.73 IDR · fair‑value band 306.40 IDR – 510.67 IDR · the 600.00 IDR price screens above the 408.53 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

PT Trimegah Sekuritas Indonesia Tbk (TRIM) currently trades at 600.00 IDR, while our model-based Fair Value estimate is 408.53 IDR, implying the stock looks roughly 31.9% overvalued today. The Quality Score stands at 53/100 (solid quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, PT Trimegah Sekuritas Indonesia Tbk generated revenue of 1.6T IDR at a net margin of 38.1%. Revenue grew 35.6% year over year. It earns a return on equity of 32.2%. Net debt stands at 2.9T IDR. Fundamentals as of Jul 14, 2026

Our scenario range runs from 306.40 IDR (bear case) to 510.67 IDR (bull case); at 600.00 IDR, the current price sits above 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 25% below its 52-week high and 86% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 11% fair-value upside, at -32%, TRIM screens richer 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
Residual Income 685.35 IDR 1,078 IDR 13,213 IDR 76
Gordon GGM 0.0500 IDR 0.1200 IDR 0.2000 IDR 70
P/E Multiple 813.89 IDR 1,085 IDR 1,356 IDR 63
All 9 models by family
DCF Models
Owner Earnings 1,149 IDR 2,875 IDR 6,554 IDR 31
Earnings-Based
Graham-Dodd 567.64 IDR 3,748 IDR 5,247 IDR 54
Lynch FV 1,093 IDR 1,562 IDR 2,030 IDR 50
Dividend Discount
Gordon GGM 0.0500 IDR 0.1200 IDR 0.2000 IDR 70
DDM Multi-Stage 0.0500 IDR 0.1000 IDR 0.1200 IDR 61
Multiples
P/E Multiple 813.89 IDR 1,085 IDR 1,356 IDR 63
P/B Multiple 306.40 IDR 408.53 IDR 510.67 IDR 55
Asset-Based
NCAV (Graham) 145.90 IDR 195.51 IDR 291.81 IDR 50
Economic Profit
Residual Income 685.35 IDR 1,078 IDR 13,213 IDR 76

Widest divergence: DCF Models (2,875 IDR) versus Dividend Discount (0.1000 IDR). Highest evidence: Residual Income (76).

Notify me when TRIM reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.6T IDR
Revenue growth (YoY) +35.6%
Net margin 38.1%
Return on equity 32.2%
Free cash flow −1.7T IDR FY2025
P/E ratio 1.5
More key figures
Operating margin 41.8%
EPS (TTM) 386.46 IDR
Dividend yield 0.2%
EPS growth (YoY) +18.6%
Net debt 2.9T IDR FY2025

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

Quality Score breakdown

Overall quality 53/100

Of which business quality 47 · Market factors (momentum, volatility) 64

Profitability 62
Margins and returns on capital today
Quality Growth 82
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 39
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 51
Calm price path (market factor)
Momentum 65
Price trend over the last 3–12 months (market factor)
52W Momentum 78
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 Trimegah Sekuritas Indonesia Tbk engages in securities brokerage and underwriting, and investment management activities in Indonesia. It is also involved in financial advisory and mutual fund activities. The company was formerly known as PT Trimegah Securities Tbk and changed its name to PT Trimegah Sekuritas Indonesia Tbk in July 2016.

Full company description

PT Trimegah Sekuritas Indonesia Tbk engages in securities brokerage and underwriting, and investment management activities in Indonesia. It is also involved in financial advisory and mutual fund activities. The company was formerly known as PT Trimegah Securities Tbk and changed its name to PT Trimegah Sekuritas Indonesia Tbk in July 2016. PT Trimegah Sekuritas Indonesia Tbk was founded in 1990 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 Trimegah Sekuritas Indonesia Tbk reported revenue of 1.7T IDR in FY2025 versus 453B IDR in FY2021, a compound +38.8%/yr. Reported net income was 593B IDR in FY2025, compounding +83.9%/yr from FY2021.

Growth Quality 60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.7T IDR
Latest YoY
+85.4%
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.
+39.9%
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.
+32.1%
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.
+13.3%
Revenue +38.8%/yr
FY21 453B IDR
FY22 614B IDR
FY23 795B IDR
FY24 906B IDR
FY25 1.7T IDR
Net income +83.9%/yr
FY21 51.9B IDR
FY22 178B IDR
FY23 162B IDR
FY24 260B IDR
FY25 593B IDR
Character of growth · EPS growth decomposed (2014-2025) +26.1 % p.a.
Revenue per share +14.1 pp

of which total revenue +14.6 pp · buybacks/dilution −0.4 pp

EBIT margin +16.9 pp
Tax rate +6.3 pp
Residual (interest, one-offs) −11.2 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).

TRIM screens 32% overvalued. Compare with Huatai Securities Co →

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 Trimegah Sekuritas Indonesia Tbk Fair Value". https://www.fairvalue-calculator.com/stock/TRIM

Peer Group

Capital Markets · 424 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 54 · Above median
Fair Value upside −32% · Below median
Return on equity (TTM) 32% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 38% · Top 25%
Operating margin (TTM) 42% · Above median
Revenue growth 36% · Above median
Dividend yield (TTM) 0.2% · Bottom 25%
Debt / equity 1.14× · Higher than 75% of peers

Valuation Multiples vs Capital Markets median · lower = cheaper

P/E (TTM) 1.5× · Cheaper than 75% of peers
P/B 1.94× · Pricier than median
P/S (TTM) 2.49× · Cheaper than median
EV/EBITDA 6.3× · 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 0 · sector 9
FUTURE 100 · sector 94
PAST 100 · sector 31
HEALTH 43 · sector 93
DIVIDEND 4 · sector 36

VALUE 0: the price sits above our fair-value range.

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 Capital Markets stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Huatai Securities Co HTSC $0.2700 $0.0400 -85%
Mirae Asset Securities Co 006800 38,750 KRW 31,645 KRW -18%
Meritz Financial Group 138040 117,000 KRW 87,706 KRW -25%
Korea Investment Holdings 071050 239,000 KRW 318,825 KRW +33%
NH Investment & Securities Co 005940 31,000 KRW 37,133 KRW +20%
Samsung Securities Co 016360 107,700 KRW 126,487 KRW +17%
Motilal Oswal Financial Services Limited MOTILALOFS ₹967.00 ₹299.65 -69%
Kiwoom Securities Co 039490 322,000 KRW 358,091 KRW +11%
SSI Securities Corporation SSI 24,250 VND 28,021 VND +16%
Bolsas y Mercados Argentinos S.A BYMA 313.75 ARS 120.22 ARS -62%

Compare PT Trimegah Sekuritas Indonesia Tbk with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services 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 Trimegah Sekuritas Indonesia Tbk (TRIM) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of 408.53 IDR versus a price of 600.00 IDR, about −32% (overvalued).
What is the fair value of TRIM?
Our model-based fair value for PT Trimegah Sekuritas Indonesia Tbk is 408.53 IDR (as of Jul 14, 2026), built from audited fundamentals. The current price is 600.00 IDR.
What is the quality score of TRIM?
PT Trimegah Sekuritas Indonesia Tbk has a Quality Score of 53/100. 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 Trimegah Sekuritas Indonesia Tbk (TRIM)?
PT Trimegah Sekuritas Indonesia Tbk reported trailing-twelve-month revenue of about 1.6T IDR (latest available figure, as of Jul 14, 2026).
What is the net profit margin of TRIM?
The net profit margin of PT Trimegah Sekuritas Indonesia Tbk is about 38.1%, meaning it keeps roughly 38.1% of revenue as net income. Based on the latest reported figures.
Does PT Trimegah Sekuritas Indonesia Tbk pay a dividend?
PT Trimegah Sekuritas Indonesia Tbk currently shows a dividend yield of about 0.18% relative to its recent price (as of Jul 14, 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 Trimegah Sekuritas Indonesia 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.