EN DE

PT Bersama Zatta Jaya Tbk, through its subsidiaries, (ZATA) Fair Value & Analysis

Consumer Cyclical · ID · Market cap 425B IDR

PB PT Bersama Zatta Jaya Tbk, through its subsidiaries, ZATA · JK
Price74.00 IDR
Fair Value9.64 IDR
Upside-87.0%
Quality66/100
Watch PT Bersama Zatta Jaya Tbk, through its subsidiaries, for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 1.0% net margin
Low debt
Mixed vs. peers (4/9)
Narrow moat 39/100
Evidence: Medium Range 8.03 IDR – 11.00 IDR Share as image

Fair value as of: Jul 18, 2026

From 18 valuation models · updated 23 days ago

Fair value updated Jul 18, 2026, revised from 19.42 IDR to 9.64 IDR (−50.4%) since Jun 24, 2026. Share price +48.0% over the past month.

A solid business, but screening 87% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (11.00 IDR). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

300.63 IDR 5.97 IDR Fair Value 9.64 IDR Nov 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

45‑month range 5.97 IDR – 300.63 IDR · fair‑value band 8.03 IDR – 11.00 IDR · the 74.00 IDR price screens above the 9.64 IDR fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

PT Bersama Zatta Jaya Tbk, through its subsidiaries, (ZATA) currently trades at 74.00 IDR, while our model-based Fair Value estimate is 9.64 IDR, implying the stock looks roughly 87.0% overvalued today. The Quality Score stands at 66/100 (solid quality), in the Consumer Cyclical 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: medium).

Over the trailing twelve months, PT Bersama Zatta Jaya Tbk, through its subsidiaries, generated revenue of 191B IDR at a net margin of 0.9%. Revenue grew 14.8% year over year. It earns a return on equity of 0.3%. Fundamentals as of Jul 18, 2026

Our scenario range runs from 8.03 IDR (bear case) to 11.00 IDR (bull case); at 74.00 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 55% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -45% fair-value upside, at -87%, ZATA 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
Growth DCF 35.63 IDR 50.15 IDR 77.12 IDR 80
Residual Income 42.05 IDR 38.69 IDR 27.57 IDR 76
Rev-Margin DCF 19.56 IDR 27.86 IDR 38.59 IDR 74
All 18 models by family
DCF Models
FCF DCF 33.86 IDR 48.59 IDR 78.38 IDR 38
5Y Revenue Exit 19.56 IDR 27.03 IDR 38.14 IDR 39
5Y P/E Exit 12.50 IDR 14.97 IDR 18.18 IDR 38
10Y Revenue Exit 24.16 IDR 31.03 IDR 38.34 IDR 36
10Y P/E Exit 20.20 IDR 23.10 IDR 25.65 IDR 35
Earnings-Based
Graham-Dodd 1.72 IDR 2.52 IDR 2.98 IDR 54
EPV 10.46 IDR 12.91 IDR 15.09 IDR 59
Multiples
P/E Multiple 4.18 IDR 5.57 IDR 6.96 IDR 63
P/S Multiple 3.23 IDR 4.31 IDR 5.38 IDR 58
P/B Multiple 3.23 IDR 4.31 IDR 5.38 IDR 55
EV/EBIT 20.30 IDR 28.20 IDR 36.10 IDR 53
EV/Revenue 12.57 IDR 19.42 IDR 26.27 IDR 43
Asset-Based
NCAV (Graham) 30.85 IDR 41.34 IDR 61.70 IDR 50
Growth DCF
Growth DCF 35.63 IDR 50.15 IDR 77.12 IDR 80
Rev-Margin DCF 19.56 IDR 27.86 IDR 38.59 IDR 74
Economic Profit
Residual Income 42.05 IDR 38.69 IDR 27.57 IDR 76
ROIC Compounder 10.46 IDR 12.91 IDR 15.09 IDR 72
Growth Earnings
Growth-Adj P/E 2.95 IDR 4.21 IDR 5.47 IDR 68

Widest divergence: Asset-Based (41.34 IDR) versus Earnings-Based (2.52 IDR). Highest evidence: Growth DCF (80).

Notify me when ZATA reaches fair value

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

Key figures & financial health

Revenue (TTM) 191B IDR
Revenue growth (YoY) +14.8%
Net margin 0.9%
Return on equity 0.3%
Operating margin -2.3%
EPS growth (YoY) -11.1%

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 67 · Market factors (momentum, volatility) 38

Profitability 18
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 81
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 71
Distance to the 52-week high (market factor)
Net Issuance 80
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 Bersama Zatta Jaya Tbk, through its subsidiaries, engages in the manufacture and wholesale trade of clothing in Indonesia. It operates through Accessories and Clothes segments.

Full company description

PT Bersama Zatta Jaya Tbk, through its subsidiaries, engages in the manufacture and wholesale trade of clothing in Indonesia. It operates through Accessories and Clothes segments. The company offers scarves, bergos, shawls, and veils; women's clothing products, such as gamis, tunics, suits, and outerwear; men's clothing, including T-shirts, shirts, and koko shirts; children's clothing; headscarves; and Umrah and Hajj equipment. It is also involved in wholesale trade of textile products and footwear. The company offers its products under the Elzatta and Dauky brands through retail and online stores. The company was founded in 2012 and is headquartered in Bandung, Indonesia. PT Bersama Zatta Jaya Tbk is a subsidiary of Pt Lembur Sadaya Investama.

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

Revenue & earnings trend

FY2022 – FY2024 · reported fiscal years

PT Bersama Zatta Jaya Tbk, through its subsidiaries, reported revenue of 204B IDR in FY2024 versus 195B IDR in FY2022, a compound +2.4%/yr. Reported net income was 2.2B IDR in FY2024, compounding −38.9%/yr from FY2022.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2024)
204B IDR
Latest YoY
−0.4%
Revenue +2.4%/yr
FY22 195B IDR
FY23 205B IDR
FY24 204B IDR
Net income −38.9%/yr
FY22 5.8B IDR
FY23 10.0B IDR
FY24 2.2B IDR

ZATA screens 87% overvalued. Compare with Industria de Diseño Textil, S.A →

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 Bersama Zatta Jaya Tbk, through its subsidiaries, Fair Value". https://www.fairvalue-calculator.com/stock/ZATA

Peer Group

Apparel Retail · 106 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 66 · Above median
Fair Value upside −87% · Bottom 25%
Return on equity (TTM) 0% · Below median
Return on assets 2% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 22% · Top 25%
Revenue growth 21% · Top 25%
Debt / equity 0.07× · Higher than median

Valuation Multiples vs Apparel Retail median · lower = cheaper

EV/EBITDA 1.1× · 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 0 · sector 33
FUTURE 100 · sector 18
PAST 2 · sector 36
HEALTH 96 · sector 100
DIVIDEND 0 · sector 44

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

Insider activity: 45/100

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 Apparel Retail stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Industria de Diseño Textil, S.A 1ITX €58.44 €23.29 -60%
The TJX Companies, Inc TJX $154.46 $84.95 -45%
Fast Retailing Co 6288 HK$40.00 HK$15.37 -62%
Ross Stores, Inc ROST $233.46 $118.41 -49%
Burlington Stores, Inc BURL $327.72 $147.08 -55%
Trent Limited TRENT ₹2,903 ₹709.49 -76%
lululemon athletica inc., LULU $116.33 $299.63 +158%
Aritzia Inc ATZ C$160.05 C$87.26 -45%
The Gap, Inc GAP $20.35 $37.12 +82%
Urban Outfitters, Inc URBN $72.95 $92.88 +27%

Compare PT Bersama Zatta Jaya Tbk, through its subsidiaries, with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Bersama Zatta Jaya Tbk, through its subsidiaries, (ZATA) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 9.64 IDR versus a price of 74.00 IDR, about −87% (overvalued).
What is the fair value of ZATA?
Our model-based fair value for PT Bersama Zatta Jaya Tbk, through its subsidiaries, is 9.64 IDR (as of Jul 18, 2026), built from audited fundamentals. The current price is 74.00 IDR.
What is the quality score of ZATA?
PT Bersama Zatta Jaya Tbk, through its subsidiaries, 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 revenue of PT Bersama Zatta Jaya Tbk, through its subsidiaries, (ZATA)?
PT Bersama Zatta Jaya Tbk, through its subsidiaries, reported trailing-twelve-month revenue of about 191B IDR (latest available figure, as of Jul 18, 2026).
What is the net profit margin of ZATA?
The net profit margin of PT Bersama Zatta Jaya Tbk, through its subsidiaries, is about 0.9%, meaning it keeps roughly 0.9% 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 Bersama Zatta Jaya Tbk, through its subsidiaries, 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.