Zyrexindo Mandiri Buana PT Tbk (ZYRX) fair value: what the stock is really worth
We calculate from audited financials what Zyrexindo Mandiri Buana PT Tbk is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Zyrexindo Mandiri Buana PT Tbk for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for free
PT Zyrexindo Mandiri Buana Tbk assembles and sells IT products under zyrex brand in Indonesia. It operates through Mobile Computing, IT Product, and Others segments. The company offers laptops, desktops, servers, AIO, displays, smart tv, and IOT and accessories. PT Zyrexindo Mandiri Buana Tbk was founded in 1996 and is based in Jakarta Barat, Indonesia.
Stock analysis
Zyrexindo Mandiri Buana PT Tbk (ZYRX) currently trades at 127.00 IDR, while our model-based Fair Value estimate is 279.60 IDR, implying the stock looks roughly 54.6% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 1,651 IDR per share, and 15 of the 17 models we run sit above the 127.00 IDR price.
Bear case: the Asset-Based group reads lowest at 171.59 IDR, and 2 of the 17 models stay below the price. Evidence for this calculation is low.
Scenario range: 233.43 IDR (bear) to 654.04 IDR (bull), the price of 127.00 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 46/100 (below-average quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Zyrexindo Mandiri Buana PT Tbk reported revenue of 1.2T IDR in FY2025 versus 651B IDR in FY2021, a compound +15.9%/yr. Reported net income was 43.6B IDR in FY2025, compounding −11.1%/yr from FY2021.
Key figures
Market cap 169B IDR (≈ $16.9M) · P/E ratio 2.4 · P/S ratio 0.09 · EPS (TTM) 52.08 IDR · Dividend yield 1.5% · Net margin 3.7% · Return on equity 12.3% · Return on assets (EBIT) 15.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 34% below its 52-week high and 19% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −48% fair-value upside, at 120%, ZYRX screens cheaper than that median.
Fair Value models
Bear 233.43 IDRFair Value 279.60 IDRBull 654.04 IDR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 8 months old). Earnings retained since then (36.67 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.Evidence ⓘEvidence = 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+222.9%
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.
+15.1%
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.
+39.4%
Revenue growth 8 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.
+44.7%
’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.
+5.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+3.7%
Dividend (yield on the price)1.5%
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.23% → 7%
Compare Zyrexindo Mandiri Buana PT 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.Computer Hardware · 225 stocks
Beats the industry median on 8/11 measures
Overall it ranks above its industry peers.
Valuation
Quality Score46 · Below median
Profitability
Return on equity (TTM)12% · Above median
Return on assets7% · Top 25%
Net margin (TTM)3% · Below median
Operating margin (TTM)6% · Above median
Growth and dividend
Revenue growth28% · Above median
Dividend yield (TTM)1.5% · Below median
Valuation Multiplesvs Computer Hardware 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.
Is Zyrexindo Mandiri Buana PT Tbk (ZYRX) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of 279.60 IDR versus a price of 127.00 IDR, about +120% upside (undervalued).
What is the fair value of ZYRX?
Our model-based fair value for Zyrexindo Mandiri Buana PT Tbk is 279.60 IDR (as of Sep 13, 2026), built from audited fundamentals. The current price: 127.00 IDR.
What is the quality score of ZYRX?
Zyrexindo Mandiri Buana PT Tbk has a Quality Score of 46/100. 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 Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
Our model-based price target is the fair value of 279.60 IDR (as of Sep 13, 2026) from 17 valuation models. Cautious scenario 233.43 IDR, optimistic scenario 654.04 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Zyrexindo Mandiri Buana PT Tbk stock forecast for 2026?
Our models put fair value at 279.60 IDR, about +120% upside versus a price of 127.00 IDR (undervalued). Cautious scenario 233.43 IDR, optimistic scenario 654.04 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
Zyrexindo Mandiri Buana PT Tbk reported trailing-twelve-month revenue of about 1.2T IDR (latest available figure, as of Sep 13, 2026).
Does Zyrexindo Mandiri Buana PT Tbk pay a dividend?
Zyrexindo Mandiri Buana PT Tbk currently shows a dividend yield of about 1.47% relative to its recent price (as of Sep 13, 2026).
What is the intrinsic value of Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Zyrexindo Mandiri Buana PT Tbk it is 279.60 IDR per share (as of Sep 13, 2026), against a price of 127.00 IDR. It is the blended result of 17 valuation models (cash flow, earnings, asset, dividend).
Is Zyrexindo Mandiri Buana PT Tbk stock overvalued or undervalued in 2026?
As of Sep 13, 2026, ZYRX trades below its calculated fair value: price 127.00 IDR, fair value 279.60 IDR, a gap of about +120% (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 ZYRX?
No. The price is what the market pays today (127.00 IDR); the fair value is what the company's own numbers justify (279.60 IDR). For Zyrexindo Mandiri Buana PT Tbk the two are 152.60 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Zyrexindo Mandiri Buana PT Tbk worth?
The market values Zyrexindo Mandiri Buana PT Tbk at about 169B IDR (market capitalisation, as of Sep 13, 2026). Per share that is 127.00 IDR; our models calculate a fair value of 279.60 IDR per share.
What do the bullish and bearish scenarios say about ZYRX?
Our models span a range for Zyrexindo Mandiri Buana PT Tbk: cautious scenario 233.43 IDR, base 279.60 IDR, optimistic 654.04 IDR per share (as of Sep 13, 2026, price 127.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ZYRX?
Zyrexindo Mandiri Buana PT Tbk trades at a price-to-earnings ratio of 2.4 (as of Sep 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 279.60 IDR is built from several models across several years. Other multiples: P/B 0.5, P/S 0.1, EV/EBITDA 2.0.
How solid is the balance sheet of Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
Balance-sheet figures for Zyrexindo Mandiri Buana PT Tbk (as of Sep 13, 2026): return on equity 12.3%. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is ZYRX from its 52-week high?
Zyrexindo Mandiri Buana PT Tbk trades at 127.00 IDR, about 34% below its 52-week high of 193.24 IDR and 19% above the low of 107.00 IDR (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of 279.60 IDR is for.
Which stocks are comparable to Zyrexindo Mandiri Buana PT Tbk?
From the same area (Technology) we also value Dell Technologies Inc, Arista Networks, Inc, Western Digital Corporation, Hygon Information Technology 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 Zyrexindo Mandiri Buana PT Tbk stock attractive at the current price?
The data as of Sep 13, 2026: price 127.00 IDR, calculated fair value 279.60 IDR (+120%), Quality Score 46/100, from 17 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 ZYRX calculated?
We run Zyrexindo Mandiri Buana PT Tbk through 17 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 279.60 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 15.8 % above its aggregate fair value. Zyrexindo Mandiri Buana PT Tbk currently trades 120 % 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 should I pay attention to with Zyrexindo Mandiri Buana PT Tbk right now?
The price is below even our cautious bear case (233.43 IDR). The market is more pessimistic than our downside scenario. The model range is unusually wide (233.43 IDR to 654.04 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 (46/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Zyrexindo Mandiri Buana PT Tbk
How large is the market capitalisation of Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
The market capitalisation of Zyrexindo Mandiri Buana PT Tbk is 169B IDR (≈ $16.9M). 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 Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
The price-to-sales ratio of Zyrexindo Mandiri Buana PT Tbk is 0.09 (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 Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
Earnings per share at Zyrexindo Mandiri Buana PT Tbk are 52.08 IDR (price ÷ EPS = P/E 2.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
The dividend yield of Zyrexindo Mandiri Buana PT Tbk is 1.5% (payout 3.6%). 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 Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
The net margin of Zyrexindo Mandiri Buana PT Tbk is 3.7% (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 Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
The return on equity (ROE) of Zyrexindo Mandiri Buana PT Tbk is 12.3% (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 Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
On an EBIT basis the return on assets of Zyrexindo Mandiri Buana PT Tbk is 15.8% (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 Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
The operating margin of Zyrexindo Mandiri Buana PT Tbk is 5.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
Revenue at Zyrexindo Mandiri Buana PT Tbk is growing +27.6% versus a year earlier (3y avg +15.1%). 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 Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
Earnings per share at Zyrexindo Mandiri Buana PT Tbk are growing +185% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Zyrexindo Mandiri Buana PT Tbk (ZYRX) generate?
The free cash flow of Zyrexindo Mandiri Buana PT Tbk is −176B IDR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Zyrexindo Mandiri Buana PT Tbk (ZYRX) carry?
The net debt of Zyrexindo Mandiri Buana PT Tbk is 263B IDR (fiscal year 2025). 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 Zyrexindo Mandiri Buana PT Tbk in the live analysis
One click puts Zyrexindo Mandiri Buana PT 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.
