Trisula International Tbk (TRIS) Fair Value & Analysis
Consumer Cyclical · ID · Market cap 510B IDR (≈ $51.0M) · ISIN ID1000123102
What is Trisula International Tbk really worth?
A solid business, trading 59% below our fair value of 433.54 IDR.
Strengths
Risks
Fair value as of: Aug 28, 2026
From 26 valuation models · updated 7 days ago
Share price +5.4% over the past month.
What runs behind every stock
69 individual criteria per stock, every one traceable See the method →
What matters now
- The price is below even our cautious bear case (325.16 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 (64/100) at a price below fair value, the discount is the argument here, not the business quality.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 28, 2026.
How to read this chart
60‑month range 85.12 IDR – 272.50 IDR · fair‑value band 325.16 IDR – 541.93 IDR · the 177.00 IDR price screens below the 433.54 IDR fair value. Dashed = 300-day average. As of Aug 28, 2026.
Analysis
Trisula International Tbk (TRIS) currently trades at 177.00 IDR, while our model-based Fair Value estimate is 433.54 IDR, implying the stock looks roughly 59.2% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Consumer Cyclical sector. Bull case: the DCF Models group reads highest at a median of 557.71 IDR per share, and 21 of the 26 models we run sit above the 177.00 IDR price. Bear case: the Asset-Based group reads lowest at 116.00 IDR, and 5 of the 26 models stay below the price. Evidence for this calculation is low.
Over the trailing twelve months, Trisula International Tbk generated revenue of 1.8T IDR at a net margin of 3.5%. Revenue grew 13.2% year over year. It earns a return on equity of 13.3%. Net debt stands at 86.3B IDR. Fundamentals as of Aug 28, 2026
Our scenario range runs from 325.16 IDR (bear case) to 541.93 IDR (bull case); at 177.00 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 35% below its 52-week high and 35% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −20% fair-value upside, at 145%, TRIS screens cheaper than that median.
Fair Value models
This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly 2.49 IDR per share, which is 0.6 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.
All 26 models by family
Widest divergence: DCF Models (557.71 IDR) versus Asset-Based (116.00 IDR). Highest evidence: FCF DCF (79).
Notify me when TRIS reaches fair value
Put TRIS on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Set up alert →Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Aug 28, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 64 · Market factors (momentum, volatility) 42
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.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
About the company
PT Trisula International Tbk, together with its subsidiaries, designs and manufactures garments in Indonesia. It operates through four segments: Manufacturing, Distribution, Uniform, and Retail.
Full company description
PT Trisula International Tbk, together with its subsidiaries, designs and manufactures garments in Indonesia. It operates through four segments: Manufacturing, Distribution, Uniform, and Retail. The company offers fabrics, jackets, ladies bottom, trouser, casual, corporate uniforms, and functional clothing, lower garment products, golf sportswear, protective wear jacket and trouser, and others. It is also involved in yarn spinning, weaving, dyeing, bleaching, and fabric finishing. In addition, the company provides uniforms for various sectors, including corporations, banking institutions, hotels, government agencies, airlines, and international organizations. It markets and distributes textile and garments products through physical stores and e-commerce platforms. The company also exports its products. PT Trisula International Tbk was incorporated in 1968 and is headquartered in Jakarta, Indonesia. PT Trisula International Tbk operates as a subsidiary of PT Inti Nusa Damai.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Trisula International Tbk reported revenue of 1.7T IDR in FY2025 versus 1.1T IDR in FY2021, a compound +12.1%/yr. Reported net income was 61.0B IDR in FY2025, compounding +90.1%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
of which total revenue +7.3 % · buybacks/dilution −11.4 %
Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).
Watch TRIS: get an alert when its fair value changes →
Peer Group
Apparel Manufacturing · 218 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.
Valuation Multiples vs Apparel Manufacturing median · lower = cheaper
Strength profile in five axes (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.
Insider activity: 30/100
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
Similar stocks
10 more Apparel Manufacturing stocks, each showing price versus our Fair Value estimate (as of Aug 28, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| H & M Hennes & Mauritz AB HMB | kr 174.25 | kr 165.47 | −5% |
| Ralph Lauren Corporation RL | $396.35 | $220.38 | −44% |
| Moncler S.p.A MONC | €46.15 | €50.69 | +10% |
| Gildan Activewear Inc GIL | C$75.50 | C$45.60 | −40% |
| LPP SA LPP | 22,220 PLN | 17,754 PLN | −20% |
| Levi Strauss & Co LEVI | $21.05 | $15.20 | −28% |
| V.F. Corporation VFC | $13.67 | $10.44 | −24% |
| Bosideng International Holdings 3998 | HK$4.42 | HK$5.92 | +34% |
| Youngor Fashion Co 600177 | ¥7.91 | ¥5.59 | −29% |
| Kontoor Brands, Inc KTB | $82.01 | $85.76 | +5% |
Compare Trisula International Tbk with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
Discover tools
Frequently asked questions
Is Trisula International Tbk (TRIS) overvalued or undervalued?
What is the fair value of TRIS?
What is the quality score of TRIS?
What is the revenue of Trisula International Tbk (TRIS)?
What is the net profit margin of TRIS?
Does Trisula International Tbk pay a dividend?
Watch Trisula International Tbk in the live analysis
One click puts Trisula International Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Watch for free →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.