Tempo Scan Pacific Tbk (TSPC) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Tempo Scan Pacific Tbk stock IDR 4,520, price IDR 2,260, upside +100.0%, quality 66 out of 100. Rating: strongly undervalued. Calculated from audited financials with 13 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 7, 2026.
How to read this chart
60‑month range 1,029 IDR – 2,970 IDR · fair‑value band 2,326 IDR – 6,386 IDR · the 2,260 IDR price screens below the 4,520 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Tempo Scan Pacific Tbk in your weekly email
Every Wednesday you see whether Tempo Scan Pacific 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 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.
Show moreShow less
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.
Stock analysis
Tempo Scan Pacific Tbk (TSPC) currently trades at 2,260 IDR, while our model-based Fair Value estimate is 4,520 IDR, implying the stock looks roughly 50% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 5,503 IDR per share, and 9 of the 13 models we run sit above the 2,260 IDR price.
Bear case: the Asset-Based group reads lowest at 1,142 IDR, and 4 of the 13 models stay below the price. Data coverage for this calculation is low.
Scenario range: 2,326 IDR (bear) to 6,386 IDR (bull), the price of 2,260 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 66/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
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.
Key figures
Market cap 10.2T IDR (≈ $563M) Small · P/E ratio 6.9 · P/S ratio 0.70 · EPS (TTM) 327.75 IDR · Dividend yield 2.2% · Net margin 10.2% · Return on equity 15.4% · Return on assets (EBIT) 11.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 57 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 10% fair-value upside, at 100%, TSPC screens cheaper than that median.
Fair Value models
Bear2,326 IDRFair Value 4,520 IDRBull6,386 IDR
Price 2,260 IDR · Upside +100.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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 (237.42 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.74/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+2.6%
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.
+4.6%
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.
+5.0%
Start year 2020 (pandemic). Over 10 years: +5.5% a year
Revenue growth 25 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.
+9.5%
’14
’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.
+14.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+12.2%
Dividend (yield on the price)2.2%
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.12.2% vs 10.1%, steady
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.10% → 11%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
−4.2%
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 −6.6% 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.Conglomerates · 305 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside+100.0% · Top 25%
Profitability
Return on equity (12 months)15.4% · Top 25%
Return on assets10.8% · Top 25%
Net margin (12 months)10.2% · Above median
Operating margin (12 months)13.5% · Above median
Growth and dividend
Revenue growth (quarter YoY)11.2% · Above median
Dividend yield (12 months)2.2% · Below median
Valuation Multiplesvs Conglomerates median · lower = cheaper
P/E (12 months)6.9× · Cheapest 25%
P/B1.11× · Pricier than median
P/S (12 months)0.70× · Cheaper than median
Price / free cash flow (fiscal year)11.8× · Cheaper than median
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 Tempo Scan Pacific Tbk (TSPC) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 4,520 IDR versus a price of 2,260 IDR, about +100% upside (undervalued).
What is the fair value of TSPC?
Our model-based fair value for Tempo Scan Pacific Tbk is 4,520 IDR (as of Nov 7, 2026), built from audited fundamentals. The current price: 2,260 IDR.
What is the quality score of TSPC?
Tempo Scan Pacific Tbk has a Quality Score of 66/100. 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 Tempo Scan Pacific Tbk (TSPC)?
Our model-based price target is the fair value of 4,520 IDR (as of Nov 7, 2026) from 13 valuation models. Cautious scenario 2,326 IDR, optimistic scenario 6,386 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Tempo Scan Pacific Tbk stock forecast for 2026?
Our models put fair value at 4,520 IDR, about +100% upside versus a price of 2,260 IDR (undervalued). Cautious scenario 2,326 IDR, optimistic scenario 6,386 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Tempo Scan Pacific Tbk (TSPC)?
Tempo Scan Pacific Tbk reported trailing-twelve-month revenue of about 14.5T IDR (latest available figure, as of Nov 7, 2026).
Does Tempo Scan Pacific Tbk pay a dividend?
Tempo Scan Pacific Tbk currently shows a dividend yield of 2.21% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Tempo Scan Pacific Tbk (TSPC) and when is the ex-dividend date?
Tempo Scan Pacific Tbk pays a dividend of 50.00 IDR per share a year, a dividend yield of 2.2%. The last ex-dividend date was Nov 2, 2026. A dividend has been paid every year since at least 2006. The payout ratio is 15.3% of earnings. Free cash flow covers the dividend 3.84 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Tempo Scan Pacific Tbk (TSPC)?
For today's price to be fair in a discounted-cash-flow model, Tempo Scan Pacific Tbk would have to grow free cash flow by -4.2 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.0 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of TSPC use?
Our models discount Tempo Scan Pacific Tbk at 12.0 %: a base by market capitalisation (small), damped by beta 0.13, 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 Tempo Scan Pacific Tbk that is -4.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has Tempo Scan Pacific Tbk (TSPC) delivered so far?
Over the past 5 years revenue at Tempo Scan Pacific Tbk grew +5.0 % a year. The price currently implies free-cash-flow growth of -4.2 % 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 Tempo Scan Pacific Tbk (TSPC) growing?
The median revenue growth in the sector is +6.2 % a year. That is the yardstick for the growth priced into Tempo Scan Pacific Tbk (-4.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Tempo Scan Pacific Tbk (TSPC)?
The free-cash-flow yield on the price is 8.50 %: that much free cash flow Tempo Scan Pacific Tbk produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Tempo Scan Pacific Tbk (TSPC)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tempo Scan Pacific Tbk it is 4,520 IDR per share (as of Nov 7, 2026), against a price of 2,260 IDR. It is the blended result of 13 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Tempo Scan Pacific Tbk stock overvalued or undervalued in 2026?
As of Nov 7, 2026, TSPC trades below its calculated fair value: price 2,260 IDR, fair value 4,520 IDR, a gap of about +100% (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 TSPC?
No. The price is what the market pays today (2,260 IDR); the fair value is what the company's own numbers justify (4,520 IDR). For Tempo Scan Pacific Tbk the two are 2,260 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Tempo Scan Pacific Tbk worth?
The market values Tempo Scan Pacific Tbk at about 10.2T IDR (market capitalisation, as of Nov 7, 2026). Per share that is 2,260 IDR; our models calculate a fair value of 4,520 IDR per share.
What do the bullish and bearish scenarios say about TSPC?
Our models span a range for Tempo Scan Pacific Tbk: cautious scenario 2,326 IDR, base 4,520 IDR, optimistic 6,386 IDR per share (as of Nov 7, 2026, price 2,260 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TSPC?
Tempo Scan Pacific Tbk trades at a price-to-earnings ratio of 6.9 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 4,520 IDR is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 8.7. Other multiples: PEG 0.4, P/B 1.1, P/S 0.7, EV/EBITDA 2.7.
What is the PEG ratio of TSPC?
The PEG ratio of Tempo Scan Pacific Tbk is 0.44 (P/E divided by earnings growth, as of Nov 7, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Tempo Scan Pacific Tbk (TSPC)?
Balance-sheet figures for Tempo Scan Pacific Tbk (as of Nov 7, 2026): return on equity 15.4%. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is TSPC from its 52-week high?
Tempo Scan Pacific Tbk trades at 2,260 IDR, about 24% below its 52-week high of 2,970 IDR and 1% above the low of 2,240 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 4,520 IDR is for.
Which stocks are comparable to Tempo Scan Pacific Tbk?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, Swire Pacific Limited, SGH Limited, 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 Tempo Scan Pacific Tbk stock attractive at the current price?
The data as of Nov 7, 2026: price 2,260 IDR, calculated fair value 4,520 IDR (+100%), Quality Score 66/100, from 13 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 TSPC calculated?
We run Tempo Scan Pacific Tbk through 13 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 4,520 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 13.0% above its aggregate fair value. Tempo Scan Pacific Tbk currently trades 50% 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 Tempo Scan Pacific Tbk (TSPC)?
The closing price on Nov 6, 2026 was 2,260 IDR. Our model-based fair value is 4,520 IDR, about +100% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tempo Scan Pacific Tbk right now?
The price is below even our cautious bear case (2,326 IDR). The market is more pessimistic than our downside scenario. The model range is unusually wide (2,326 IDR to 6,386 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution. 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 (66/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Tempo Scan Pacific Tbk (TSPC) come from?
Earnings per share at Tempo Scan Pacific Tbk grew +10.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +5.6 %, EBIT margin +3.6 %, tax rate +0.4 %, residual (interest, one-offs) +0.6 %. 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 Tempo Scan Pacific Tbk
How large is the market capitalisation of Tempo Scan Pacific Tbk (TSPC)?
The market capitalisation of Tempo Scan Pacific Tbk is 10.2T IDR (≈ $563M). 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 Tempo Scan Pacific Tbk (TSPC)?
The price-to-sales ratio of Tempo Scan Pacific Tbk is 0.70 (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 Tempo Scan Pacific Tbk (TSPC)?
Earnings per share at Tempo Scan Pacific Tbk are 327.75 IDR (price ÷ EPS = P/E 6.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Tempo Scan Pacific Tbk (TSPC)?
The dividend yield of Tempo Scan Pacific Tbk is 2.2% (payout 15.3%). 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 Tempo Scan Pacific Tbk (TSPC)?
The net margin of Tempo Scan Pacific Tbk is 10.2% (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 Tempo Scan Pacific Tbk (TSPC)?
The return on equity (ROE) of Tempo Scan Pacific Tbk is 15.4% (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 Tempo Scan Pacific Tbk (TSPC)?
On an EBIT basis the return on assets of Tempo Scan Pacific Tbk is 11.1% (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 Tempo Scan Pacific Tbk (TSPC)?
The operating margin of Tempo Scan Pacific Tbk is 13.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tempo Scan Pacific Tbk (TSPC)?
Revenue at Tempo Scan Pacific Tbk is growing +11.2% versus a year earlier (3y avg +4.6%). 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 Tempo Scan Pacific Tbk (TSPC)?
Earnings per share at Tempo Scan Pacific Tbk are growing +44.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Tempo Scan Pacific Tbk (TSPC) hold?
Tempo Scan Pacific Tbk holds more cash than debt, 3.6T IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Tempo Scan Pacific Tbk in the live analysis
One click puts Tempo Scan Pacific 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 7, 2026