PT Pantai Indah Kapuk Dua Tbk (ISX:PANI) Net-Net Working Capital: Rp-223.74 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ISX:PANI PT Pantai Indah Kapuk Dua Tbk ISX:PANI
78 GF Score
Price Rp6,050.00
GF Value Rp12,411.33
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is PT Pantai Indah Kapuk Dua Tbk Net-Net Working Capital?

PT Pantai Indah Kapuk Dua Tbk ISX:PANI +0.41% 78 Net-Net Working Capital is Rp-223.74 as of Jun. 2026. GuruFocus rates ISX:PANI with a GF Score™ of 78/100 and a GF Value™ of Rp12,411.33 (Significantly Undervalued). The stock has 4 warning signs investors should review. Among 325 Real Estate companies, PT Pantai Indah Kapuk Dua Tbk ranks worse than 307692% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

PT Pantai Indah Kapuk Dua Tbk's Net-Net Working Capital for the quarter that ended in Jun. 2026 was Rp-223.74.

The industry rank for PT Pantai Indah Kapuk Dua Tbk's Net-Net Working Capital or its related term are showing as below:

ISX:PANI's Price-to-Net-Net-Working-Capital is not ranked *
in the Real Estate industry.
Industry Median: 4.48
* Ranked among companies with meaningful Price-to-Net-Net-Working-Capital only.

PT Pantai Indah Kapuk Dua Tbk  (ISX:PANI) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


PT Pantai Indah Kapuk Dua Tbk Net-Net Working Capital Related Terms


PT Pantai Indah Kapuk Dua Tbk Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for PT Pantai Indah Kapuk Dua Tbk's Net-Net Working Capital can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

PT Pantai Indah Kapuk Dua Tbk Net-Net Working Capital Chart

PT Pantai Indah Kapuk Dua Tbk Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Net-Net Working Capital
Get a 7-Day Free Trial Premium Member Only -3,252.44 -1,327.00 -815.21 -675.36 -434.68

PT Pantai Indah Kapuk Dua Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Net-Net Working Capital Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -643.04 -636.22 -434.68 -351.76 -223.74

PT Pantai Indah Kapuk Dua Tbk Net-Net Working Capital Competitor Comparison

For the Real Estate - Development subindustry, PT Pantai Indah Kapuk Dua Tbk's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PT Pantai Indah Kapuk Dua Tbk Price-to-Net-Net-Working-Capital vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Pantai Indah Kapuk Dua Tbk's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where PT Pantai Indah Kapuk Dua Tbk's Price-to-Net-Net-Working-Capital falls into.


ISX:PANI
78GF Score
PT Pantai Indah Kapuk Dua Tbk ISX:PANI
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Pantai Indah Kapuk Dua Tbk Net-Net Working Capital Calculation

PT Pantai Indah Kapuk Dua Tbk's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in Dec. 2025 is calculated as

Net-Net Working Capital(A: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(3844798.619+0.75 * 1804.126+0.5 * 23416249.665-18920032.517
-0-4509416.564)/18117.026
=-434.68

PT Pantai Indah Kapuk Dua Tbk's Net-Net Working Capital (NNWC) per share for the quarter that ended in Jun. 2026 is calculated as

Net-Net Working Capital(Q: Jun. 2026 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(4367851.96+0.75 * 6726.644+0.5 * 26392498.56-17023601.107
-0-4615291.688)/18189.502
=-223.74

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of Rp-223.74 mean?
PT Pantai Indah Kapuk Dua Tbk (ISX:PANI) has a Net-Net Working Capital of Rp-223.74 as of Jun. 2026. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on PT Pantai Indah Kapuk Dua Tbk According to the industry distribution chart, PT Pantai Indah Kapuk Dua Tbk ranks #999999 out of 325 companies in the Real Estate industry.
Is PT Pantai Indah Kapuk Dua Tbk's Net-Net Working Capital too high?
PT Pantai Indah Kapuk Dua Tbk's current Net-Net Working Capital is Rp-223.74. Based on the distribution chart, PT Pantai Indah Kapuk Dua Tbk ranks #999999 out of 325 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, PT Pantai Indah Kapuk Dua Tbk has a GF Score™ of 78/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Pantai Indah Kapuk Dua Tbk's Net-Net Working Capital compare to competitors?
According to the Real Estate industry distribution chart, PT Pantai Indah Kapuk Dua Tbk ranks #999999 out of 325 companies for Net-Net Working Capital. This places PT Pantai Indah Kapuk Dua Tbk in the lower half of its industry. The industry median Net-Net Working Capital is 4.48. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for a Real Estate company?
The median Net-Net Working Capital among Real Estate companies is 4.48, based on 325 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on PT Pantai Indah Kapuk Dua Tbk For the Real Estate industry, the median Net-Net Working Capital is 4.48 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Pantai Indah Kapuk Dua Tbk's current Net-Net Working Capital is Rp-223.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Pantai Indah Kapuk Dua Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Pantai Indah Kapuk Dua Tbk (ISX:PANI) is currently considered Significantly Undervalued. The stock's GF Value™ is Rp12,411.33, compared to a current price of Rp6,050.00 — trading 51.3% below its estimated fair value. The current Net-Net Working Capital is Rp-223.74. PT Pantai Indah Kapuk Dua Tbk's overall GF Score™ is 78/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For PT Pantai Indah Kapuk Dua Tbk (ISX:PANI), the current Net-Net Working Capital is Rp-223.74 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is PT Pantai Indah Kapuk Dua Tbk (ISX:PANI) Overvalued in 2026?

Based on GuruFocus' analysis, PT Pantai Indah Kapuk Dua Tbk stock appears to be undervalued. The current stock price of Rp6,050.00 is trading 51.3% below its estimated GF Value™ of Rp12,411.33. GuruFocus considers PT Pantai Indah Kapuk Dua Tbk to be Significantly Undervalued.

Key valuation signals for ISX:PANI:

  • Net-Net Working Capital: Rp-223.74
  • GF Value™: Rp12,411.33 vs. price of Rp6,050.00 (51.3% below fair value)
  • GF Score™: 78/100 with 4 warning signs

No single metric tells the full story. See the ISX:PANI stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


PT Pantai Indah Kapuk Dua Tbk Business Description

Address Lantai 8 & 10 Jalan Marina Ray, Kamal Muara, Penjaringan, North Jakarta, Jakarta, IDN, 14470
PT Pantai Indah Kapuk Dua Tbk is engaged in holding company activities and the can packaging industry and, through its subsidiaries, operates in real estate and the fishery product processing industry, as well as freezing and storage services in cold storage facilities. It conducts its business through two primary segments: the real estate segment, which generates the majority of revenue, and the other segment, which includes rental income from conference rooms. In the real estate segment, the Company develops property at PIK2 in Tangerang, Banten, as a comprehensive living hub, with products including commercial land plots, commercial properties such as shophouses, shop-offices, SOHO units, and warehouses, and residential landed houses.
78GF Score

Get the complete analysis for ISX:PANI

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp6,050.00
Price
Rp12,411.33
GF Value