EN DE

PT Tempo Scan Pacific Tbk (TSPC) Fair Value & Analysis

Industrials · ID · Market cap 11.4T IDR

PT PT Tempo Scan Pacific Tbk TSPC · JK
Price2,850 IDR
Fair Value5,040 IDR
Upside+76.8%
Quality64/100
Watch PT Tempo Scan Pacific Tbk for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 9.5% net margin
Low debt · generates free cash flow
Ranks above peers (12/15)
Moderate moat 52/100
Evidence: Medium Range 3,780 IDR – 6,300 IDR Share as image

Fair value as of: Jul 12, 2026

From 13 valuation models · updated 28 days ago

Fair value updated Jul 12, 2026, revised from 4,960 IDR to 5,040 IDR (+1.6%) since Jun 26, 2026. Share price +15.4% over the past month.

A solid business, screening 77% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (3,780 IDR). The market is more pessimistic than our downside scenario.
  • Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

2,970 IDR 1,029 IDR Fair Value 5,040 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 1,029 IDR – 2,970 IDR · fair‑value band 3,780 IDR – 6,300 IDR · the 2,850 IDR price screens below the 5,040 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

PT Tempo Scan Pacific Tbk (TSPC) currently trades at 2,850 IDR, while our model-based Fair Value estimate is 5,040 IDR, implying the stock looks roughly 76.8% undervalued today. The Quality Score stands at 64/100 (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 Tempo Scan Pacific Tbk generated revenue of 14.1T IDR at a net margin of 9.5%. Revenue grew 4.2% year over year. It earns a return on equity of 14.2%. The balance sheet holds a net cash position of 3.6T IDR. Fundamentals as of Jul 12, 2026

Our scenario range runs from 3,780 IDR (bear case) to 6,300 IDR (bull case); at 2,850 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 11% below its 52-week high and 39% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -14% fair-value upside, at 77%, TSPC 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 BearBaseBull Evidence
Highest evidence
Growth DCF 3,419 IDR 4,736 IDR 6,754 IDR 80
Residual Income 2,140 IDR 2,692 IDR 6,325 IDR 76
Rev-Margin DCF 3,883 IDR 5,836 IDR 8,123 IDR 74
All 13 models by family
DCF Models
Owner Earnings 4,225 IDR 6,263 IDR 9,602 IDR 31
5Y P/E Exit 4,898 IDR 7,796 IDR 10,901 IDR 38
10Y P/E Exit 4,356 IDR 6,779 IDR 9,868 IDR 35
Earnings-Based
Graham-Dodd 2,121 IDR 7,155 IDR 9,590 IDR 54
Lynch FV 1,633 IDR 2,333 IDR 3,033 IDR 50
Dividend Discount
Gordon GGM 1,731 IDR 3,779 IDR 6,358 IDR 70
DDM Multi-Stage 1,731 IDR 3,030 IDR 3,938 IDR 61
Multiples
P/E Multiple 5,147 IDR 6,862 IDR 8,578 IDR 63
P/B Multiple 3,977 IDR 5,303 IDR 6,629 IDR 55
Asset-Based
NCAV (Graham) 1,019 IDR 1,366 IDR 2,038 IDR 50
Growth DCF
Growth DCF 3,419 IDR 4,736 IDR 6,754 IDR 80
Rev-Margin DCF 3,883 IDR 5,836 IDR 8,123 IDR 74
Economic Profit
Residual Income 2,140 IDR 2,692 IDR 6,325 IDR 76

Widest divergence: DCF Models (6,779 IDR) versus Asset-Based (1,366 IDR). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 14.1T IDR
Revenue growth (YoY) +4.2%
Net margin 9.5%
Return on equity 14.2%
Free cash flow 866B IDR FY2025
P/E ratio 7.9
More key figures
Operating margin 11.3%
EPS (TTM) 298.94 IDR
EPS growth (YoY) -14.3%
Net cash 3.6T IDR FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 65 · Market factors (momentum, volatility) 73

Profitability 65
Margins and returns on capital today
Quality Growth 30
Are margins and returns improving?
Cashflow 40
Earnings quality: real cash, not paper profit
Fin. Strength 99
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 93
Calm price path (market factor)
Momentum 59
Price trend over the last 3–12 months (market factor)
52W Momentum 74
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 Tempo Scan Pacific Tbk engages in the pharmaceuticals, personal care and cosmetics, and distribution services businesses in Indonesia and internationally. The company operates through Pharmaceuticals, Consumer Products and Cosmetics, and Distribution Services segments.

Full company description

PT Tempo Scan Pacific Tbk engages in the pharmaceuticals, personal care and cosmetics, and distribution services businesses in Indonesia and internationally. The company operates through Pharmaceuticals, Consumer Products and Cosmetics, and Distribution Services segments. It is involved in the pharmaceutical and medical devices trading; manufacture of soaps, herbal products, powder milk, food and beverages, and plastic packaging; and manufacturing and trading of consumer products, cosmetics, and household products. The company sells its products under the Bodrex, Oskadon, Neo rheumacyl, Bodrexin, Contrexyn, Contrex, Oskadryl, Vidoran, Neodulax, Vidoran, Hemaviton, Neo Hormoviton, Polaris, Vitonal, Vitamin IPI, Neo rheumacyl Herbal, Wybert Herbal, Bodrexin Herbal, Herbalax, Marina, Natural Honey, Claudia, Total Care, and ULTIMA II brands. It also engages in the construction and rental of buildings; Trading, fresh milk processing, livestock, and agriculture; cosmetics retailer and e-commerce; advertising and promotion, research and development, and information technology and communication network systems services; and procurement, distribution, and marketing activities. The company was formerly known as PT Scanchemie. PT Tempo Scan Pacific Tbk was founded in 1970 and is based in Jakarta, Indonesia. The company operates as a subsidiary of PT Bogamulia Nagadi.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Tempo Scan Pacific Tbk reported revenue of 14.0T IDR in FY2025 versus 11.2T IDR in FY2021, a compound +5.7%/yr. Reported net income was 1.4T IDR in FY2025, compounding +14.3%/yr from FY2021.

Growth Quality 69/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
14.0T IDR
Latest YoY
+2.6%
Avg. growth/yr (3Y)
+4.6%
Avg. growth/yr (5Y)
+5.0%
Avg. growth/yr (25Y)
+9.5%
Revenue +5.7%/yr
FY21 11.2T IDR
FY22 12.3T IDR
FY23 13.1T IDR
FY24 13.7T IDR
FY25 14.0T IDR
Net income +14.3%/yr
FY21 824B IDR
FY22 1.0T IDR
FY23 1.2T IDR
FY24 1.4T IDR
FY25 1.4T IDR

Watch TSPC: 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 Tempo Scan Pacific Tbk Fair Value". https://www.fairvalue-calculator.com/stock/TSPC

Peer Group

Conglomerates · 370 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 64 · Top 25%
Fair Value upside +77% · Top 25%
Return on equity (TTM) 14% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 10% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth 4% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Conglomerates median · lower = cheaper

P/E (TTM) 8.4× · Cheaper than 75% of peers
P/B 1.24× · Pricier than median
P/S (TTM) 0.80× · Pricier than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 3.6× · Cheaper than median
PEG 0.44× · Cheaper than 75% of peers

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 100 · sector 21
FUTURE 21 · sector 16
PAST 57 · sector 20
HEALTH 100 · sector 88
DIVIDEND 0 · sector 39

Insider activity: 40/100

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 Conglomerates stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
CITIC Limited 0267 HK$11.28 HK$22.56 +100%
Swire Pacific Limited 0019 HK$99.50 HK$16.77 -83%
SK Inc 034730 580,000 KRW 497,919 KRW -14%
PT Astra International Tbk, ASII 4,810 IDR 9,620 IDR +100%
Grupo Carso, S.A. GCARSOA1 127.02 MXN 66.21 MXN -48%
The Siam Cement Public Company SCC 254.00 THB 199.40 THB -21%
SRF Limited SRF ₹2,875 ₹1,053 -63%
Empresas Copec S.A COPEC 6,330 CLP 10,879 CLP +72%
Posco International Corporation 047050 50,900 KRW 61,248 KRW +20%
Tube Investments of India Limited TIINDIA ₹2,940 ₹559.30 -81%

Compare PT Tempo Scan Pacific 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 Tempo Scan Pacific Tbk (TSPC) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 5,040 IDR versus a price of 2,850 IDR, about +77% (undervalued).
What is the fair value of TSPC?
Our model-based fair value for PT Tempo Scan Pacific Tbk is 5,040 IDR (as of Jul 12, 2026), built from audited fundamentals. The current price is 2,850 IDR.
What is the quality score of TSPC?
PT Tempo Scan Pacific Tbk has a Quality Score of 64/100. 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 Tempo Scan Pacific Tbk (TSPC)?
PT Tempo Scan Pacific Tbk reported trailing-twelve-month revenue of about 14.1T IDR (latest available figure, as of Jul 12, 2026).
What is the net profit margin of TSPC?
The net profit margin of PT Tempo Scan Pacific Tbk is about 9.5%, meaning it keeps roughly 9.5% 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 Tempo Scan Pacific 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.