Zyrexindo Mandiri Buana PT Tbk (ZYRX) fair value: what the stock is really worth
As of Oct 28, 2026: fair value (intrinsic value) of Zyrexindo Mandiri Buana PT Tbk stock IDR 271, price IDR 121, upside +123.7%, quality 44 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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 Oct 24, 2026.
How to read this chart
60‑month range 106.95 IDR – 753.05 IDR · fair‑value band 230.24 IDR – 394.75 IDR · the 121.00 IDR price screens below the 270.72 IDR fair value. As of Oct 24, 2026.
Follow Zyrexindo Mandiri Buana PT Tbk in your weekly email
Every Wednesday you see whether Zyrexindo Mandiri Buana PT 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 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.
Show moreShow less
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 121.00 IDR, while our model-based Fair Value estimate is 270.72 IDR, implying the stock looks roughly 55.3% 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 121.00 IDR price.
Bear case: the Asset-Based group reads lowest at 128.21 IDR, and 2 of the 17 models stay below the price. Data coverage for this calculation is low.
Scenario range: 230.24 IDR (bear) to 394.75 IDR (bull), the price of 121.00 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 44/100 (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 161B IDR (≈ $8.9M) Micro · P/E ratio 2.3 · P/S ratio 0.09 · EPS (TTM) 52.08 IDR · Dividend yield 4.0% · Net margin 3.7% · Return on equity 6.8% · Return on assets (EBIT) 15.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (low confidence).
What moves the price
The share trades about 33% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −9% fair-value upside, at 124%, ZYRX screens cheaper than that median.
Fair Value models
Bear230.24 IDRFair Value 270.72 IDRBull394.75 IDR
Price 121.00 IDR · Upside +123.7%
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 (39.04 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.58/100
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%
Start year 2020 (pandemic)
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.
+7.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+3.7%
Dividend (yield on the price)4.0%
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 · 209 stocks
Beats the industry median on 7/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score44 · Bottom 25%
Fair Value upside+123.7% · Top 25%
Profitability
Return on equity (12 months)6.8% · Below median
Return on assets3.7% · Above median
Net margin (12 months)1.8% · Below median
Operating margin (12 months)−6.6% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−14.4% · Bottom 25%
Dividend yield (12 months)4.0% · Top 25%
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 Oct 24, 2026, our model estimates a fair value of 270.72 IDR versus a price of 121.00 IDR, about +124% upside (undervalued).
What is the fair value of ZYRX?
Our model-based fair value for Zyrexindo Mandiri Buana PT Tbk is 270.72 IDR (as of Oct 24, 2026), built from audited fundamentals. The current price: 121.00 IDR.
What is the quality score of ZYRX?
Zyrexindo Mandiri Buana PT Tbk has a Quality Score of 44/100. 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 270.72 IDR (as of Oct 24, 2026) from 17 valuation models. Cautious scenario 230.24 IDR, optimistic scenario 394.75 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 270.72 IDR, about +124% upside versus a price of 121.00 IDR (undervalued). Cautious scenario 230.24 IDR, optimistic scenario 394.75 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 Oct 24, 2026).
Does Zyrexindo Mandiri Buana PT Tbk pay a dividend?
Zyrexindo Mandiri Buana PT Tbk currently shows a dividend yield of 4.05% relative to its recent price (as of Oct 24, 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 270.72 IDR per share (as of Oct 24, 2026), against a price of 121.00 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 Oct 24, 2026, ZYRX trades below its calculated fair value: price 121.00 IDR, fair value 270.72 IDR, a gap of about +124% (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 (121.00 IDR); the fair value is what the company's own numbers justify (270.72 IDR). For Zyrexindo Mandiri Buana PT Tbk the two are 149.72 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 161B IDR (market capitalisation, as of Oct 24, 2026). Per share that is 121.00 IDR; our models calculate a fair value of 270.72 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 230.24 IDR, base 270.72 IDR, optimistic 394.75 IDR per share (as of Oct 24, 2026, price 121.00 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 2.3 (as of Oct 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 270.72 IDR is built from several models across several years. Other multiples: P/B 0.5, P/S 0.1, EV/EBITDA 2.1.
How solid is the balance sheet of Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
Balance-sheet figures for Zyrexindo Mandiri Buana PT Tbk (as of Oct 24, 2026): return on equity 6.8%. They feed the Quality Score of 44/100, 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 121.00 IDR, about 33% below its 52-week high of 180.68 IDR and 4% above the low of 116.00 IDR (as of Oct 28, 2026). Distance from the high says nothing about value: that is what the fair value of 270.72 IDR is for.
Which stocks are comparable to Zyrexindo Mandiri Buana PT Tbk?
From the same area (Technology) we also value Dell Technologies Inc, Sandisk Corporation, Arista Networks, Inc, Seagate Technology Holdings, 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 Oct 24, 2026: price 121.00 IDR, calculated fair value 270.72 IDR (+124%), Quality Score 44/100, 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 270.72 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 13.4 % above its aggregate fair value. Zyrexindo Mandiri Buana PT Tbk currently trades 55 % 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 Zyrexindo Mandiri Buana PT Tbk (ZYRX)?
The closing price on Oct 28, 2026 was 121.00 IDR. Our model-based fair value is 270.72 IDR, about +124% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Zyrexindo Mandiri Buana PT Tbk right now?
The large discount to fair value meets weak quality (44/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (230.24 IDR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
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 161B IDR (≈ $8.9M). 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 2.3). 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 4.0% (payout 9.4%). 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 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 6.8% (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 −6.6% (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 −14.4% 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 28,000+ stock screener.
Thin data
Oct 24, 2026