Trisula International Tbk (TRIS) fair value: what the stock is really worth
As of Oct 16, 2026: fair value (intrinsic value) of Trisula International Tbk stock IDR 152, price IDR 144, upside +5.2%, quality 62 out of 100. Rating: fairly valued. Calculated from audited financials with 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, dashed = 300-day average. As of Oct 3, 2026.
How to read this chart
60‑month range 86.99 IDR – 272.50 IDR · fair‑value band 106.08 IDR – 210.95 IDR · the 144.00 IDR price screens below the 151.54 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow Trisula International Tbk in your weekly email
Every Wednesday you see whether Trisula International 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 Trisula International Tbk, together with its subsidiaries, designs and manufactures garments in Indonesia. It operates through four segments: Manufacturing, Distribution, Uniform, and Retail.
Show moreShow less
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.
Stock analysis
Trisula International Tbk (TRIS) currently trades at 144.00 IDR, while our model-based Fair Value estimate is 151.54 IDR, so the stock looks roughly fairly valued today (gap 5.0%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 395.62 IDR per share, and 13 of the 26 models we run sit above the 144.00 IDR price.
Bear case: the Dividend Discount group reads lowest at 21.04 IDR, and 13 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 106.08 IDR (bear) to 210.95 IDR (bull), the price of 144.00 IDR sits inside 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 62/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
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.
Key figures
Market cap 445B IDR (≈ $24.8M) Micro · P/E ratio 39.2 · P/S ratio 1.38 · EPS (TTM) 3.68 IDR · Dividend yield 5.4% · Net margin 3.5% · Return on equity 14.2% · Return on assets (EBIT) 8.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 44 out of 100 (low confidence).
What moves the price
The share trades about 45% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −15% fair-value upside, at 5%, TRIS screens cheaper than that median.
Fair Value models
Bear106.08 IDRFair Value 151.54 IDRBull210.95 IDR
Price 144.00 IDR · Upside +5.2%
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.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.78/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+14.2%
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.
+5.0%
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.
+8.7%
Start year 2020 (pandemic). Over 10 years: +7.3% a year
Revenue growth 14 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.
+9.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+34.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+29.5%
Dividend (yield on the price)5.4%
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.78.3% vs −1.6%, 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.3% → 8%
2025 sits 62% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 3.8%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less 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).
−19.5%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −21.6% a year for the price.
Compare Trisula International Tbk with another stock
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.Apparel Manufacturing · 218 stocks
Beats the industry median on 8/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Above median
Fair Value upside+5.2% · Above median
Profitability
Return on equity (12 months)14.2% · Top 25%
Return on assets4.5% · Above median
Net margin (12 months)3.2% · Below median
Operating margin (12 months)7.5% · Above median
Growth and dividend
Revenue growth (quarter YoY)18.8% · Top 25%
Dividend yield (12 months)5.4% · Above median
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Apparel Manufacturing median · lower = cheaper
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). "Trisula International Tbk Fair Value". https://www.fairvalue-calculator.com/stock/TRIS
Frequently asked questions
Is Trisula International Tbk (TRIS) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 151.54 IDR versus a price of 144.00 IDR, about +5% upside (fairly valued).
What is the fair value of TRIS?
Our model-based fair value for Trisula International Tbk is 151.54 IDR (as of Oct 3, 2026), built from audited fundamentals. The current price: 144.00 IDR.
What is the quality score of TRIS?
Trisula International Tbk has a Quality Score of 62/100. 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 Trisula International Tbk (TRIS)?
Our model-based price target is the fair value of 151.54 IDR (as of Oct 3, 2026) from 26 valuation models. Cautious scenario 106.08 IDR, optimistic scenario 210.95 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Trisula International Tbk stock forecast for 2026?
Our models put fair value at 151.54 IDR, about +5% upside versus a price of 144.00 IDR (fairly valued). Cautious scenario 106.08 IDR, optimistic scenario 210.95 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Trisula International Tbk (TRIS)?
Trisula International Tbk reported trailing-twelve-month revenue of about 1.9T IDR (latest available figure, as of Oct 3, 2026).
Does Trisula International Tbk pay a dividend?
Trisula International Tbk currently shows a dividend yield of 5.38% relative to its recent price (as of Oct 3, 2026).
What growth is priced into Trisula International Tbk (TRIS)?
For today's price to be fair in a discounted-cash-flow model, Trisula International Tbk would have to grow free cash flow by -19.5 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.7 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of TRIS use?
Our models discount Trisula International Tbk at 10.5 %: a base by market capitalisation (nano), damped by beta 0.12, 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 Trisula International Tbk that is -19.5 % per year a year over ten years, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has Trisula International Tbk (TRIS) delivered so far?
Over the past 5 years revenue at Trisula International Tbk grew +8.7 % a year. The price currently implies -19.5 % per year free-cash-flow growth a 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 Trisula International Tbk (TRIS) growing?
The median revenue growth in the sector is +4.3 % a year. That is the yardstick for the growth priced into Trisula International Tbk (-19.5 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Trisula International Tbk (TRIS)?
The free-cash-flow yield on the price is 17.78 %: that much free cash flow Trisula International Tbk produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Trisula International Tbk (TRIS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Trisula International Tbk it is 151.54 IDR per share (as of Oct 3, 2026), against a price of 144.00 IDR. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Trisula International Tbk stock overvalued or undervalued in 2026?
As of Oct 3, 2026, TRIS trades below its calculated fair value: price 144.00 IDR, fair value 151.54 IDR, a gap of about +5% (fairly valued). 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 TRIS?
No. The price is what the market pays today (144.00 IDR); the fair value is what the company's own numbers justify (151.54 IDR). For Trisula International Tbk the two are 7.54 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Trisula International Tbk worth?
The market values Trisula International Tbk at about 445B IDR (market capitalisation, as of Oct 3, 2026). Per share that is 144.00 IDR; our models calculate a fair value of 151.54 IDR per share.
What do the bullish and bearish scenarios say about TRIS?
Our models span a range for Trisula International Tbk: cautious scenario 106.08 IDR, base 151.54 IDR, optimistic 210.95 IDR per share (as of Oct 3, 2026, price 144.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TRIS?
Trisula International Tbk trades at a price-to-earnings ratio of 39.2 (as of Oct 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 151.54 IDR is built from several models across several years.
How solid is the balance sheet of Trisula International Tbk (TRIS)?
Balance-sheet figures for Trisula International Tbk (as of Oct 3, 2026): return on equity 14.2%, debt of 0.02 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is TRIS from its 52-week high?
Trisula International Tbk trades at 144.00 IDR, about 45% below its 52-week high of 260.91 IDR and 1% above the low of 142.00 IDR (as of Oct 16, 2026). Distance from the high says nothing about value: that is what the fair value of 151.54 IDR is for.
Which stocks are comparable to Trisula International Tbk?
From the same area (Consumer Cyclical) we also value Ralph Lauren Corporation, Moncler S.p.A, LPP SA, Levi Strauss & 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 Trisula International Tbk stock attractive at the current price?
The data as of Oct 3, 2026: price 144.00 IDR, calculated fair value 151.54 IDR (+5%), Quality Score 62/100, from 26 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 TRIS calculated?
We run Trisula International Tbk through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 151.54 IDR, 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 13.8 % above its aggregate fair value. Trisula International Tbk currently trades 5 % 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 Trisula International Tbk (TRIS)?
The closing price on Oct 16, 2026 was 144.00 IDR. Our model-based fair value is 151.54 IDR, about +5% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Trisula International Tbk right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (106.08 IDR to 210.95 IDR) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Trisula International Tbk (TRIS) come from?
Earnings per share at Trisula International Tbk grew −1.2 % a year from 2014 to 2025. Broken into its drivers: revenue per share −4.9 %, EBIT margin +1.6 %, tax rate +2.0 %, residual (interest, one-offs) +0.3 %. 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 Trisula International Tbk
How large is the market capitalisation of Trisula International Tbk (TRIS)?
The market capitalisation of Trisula International Tbk is 445B IDR (≈ $24.8M). 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 Trisula International Tbk (TRIS)?
The price-to-sales ratio of Trisula International Tbk is 1.38 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Trisula International Tbk (TRIS)?
Earnings per share at Trisula International Tbk are 3.68 IDR (price ÷ EPS = P/E 39.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Trisula International Tbk (TRIS)?
The dividend yield of Trisula International Tbk is 5.4%. 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 Trisula International Tbk (TRIS)?
The net margin of Trisula International Tbk is 3.5% (fiscal year 2025). 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 Trisula International Tbk (TRIS)?
The return on equity (ROE) of Trisula International Tbk is 14.2% (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 Trisula International Tbk (TRIS)?
On an EBIT basis the return on assets of Trisula International Tbk is 8.3% (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 Trisula International Tbk (TRIS)?
The operating margin of Trisula International Tbk is 7.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Trisula International Tbk (TRIS)?
Revenue at Trisula International Tbk is growing +18.8% versus a year earlier (3y avg +5.0%). 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 Trisula International Tbk (TRIS)?
Earnings per share at Trisula International Tbk are growing −27.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Trisula International Tbk (TRIS) carry?
The net debt of Trisula International Tbk is 86.3B IDR (fiscal year 2025, ≈ 1.1 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 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 28,000+ stock screener.
Thin data
Oct 3, 2026