Stock INDF PT INDOFOOD SUKSES MAKMUR TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Indofood Sukses Makmur Tbk

Equities

INDF

ID1000057003

Food Processing

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
6,225 IDR 0.00% Intraday chart for PT Indofood Sukses Makmur Tbk +2.89% -3.49%
Apr. 15 PT Indofood Sukses Makmur Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 20 Nomura Adjusts Indofood Sukses Makmur's Price Target to IDR11,850 From IDR11,600, Keeps at Buy MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 69,584,880 60,145,922 55,536,198 59,048,368 56,633,751 54,658,155 - -
Enterprise Value (EV) 2 79,271 96,844 87,554 98,976 85,268 84,481 82,285 70,066
P/E ratio 14.2 x 9.32 x 7.27 x 9.29 x 6.95 x 5.74 x 4.96 x 4.68 x
Yield 2.98% 4.06% 4.4% - - 6.8% 7.53% 7.76%
Capitalization / Revenue 0.91 x 0.74 x 0.56 x 0.53 x 0.51 x 0.47 x 0.43 x 0.41 x
EV / Revenue 1.03 x 1.18 x 0.88 x 0.89 x 0.76 x 0.73 x 0.65 x 0.53 x
EV / EBITDA 6.32 x 6.16 x 4.27 x 4.51 x 3.7 x 3.6 x 3.1 x 2.45 x
EV / FCF 9.12 x 10.5 x 8.84 x 10.3 x 5.88 x 4.8 x 6.4 x 9.89 x
FCF Yield 11% 9.57% 11.3% 9.74% 17% 20.8% 15.6% 10.1%
Price to Book 1.84 x 1.42 x 1.15 x 1.1 x 0.96 x 0.83 x 0.75 x 0.68 x
Nbr of stocks (in thousands) 8,780,427 8,780,427 8,780,427 8,780,427 8,780,427 8,780,426 - -
Reference price 3 7,925 6,850 6,325 6,725 6,450 6,225 6,225 6,225
Announcement Date 3/23/20 3/23/21 3/31/22 3/27/23 1/15/24 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 76,593 81,731 99,346 110,830 111,704 116,297 126,478 132,864
EBITDA 1 12,544 15,732 20,483 21,953 23,063 23,484 26,560 28,653
EBIT 1 9,530 12,657 17,100 18,683 19,679 20,202 22,362 24,125
Operating Margin 12.44% 15.49% 17.21% 16.86% 17.62% 17.37% 17.68% 18.16%
Earnings before Tax (EBT) 1 8,749 12,426 14,456 12,319 15,615 17,538 20,421 22,604
Net income 1 4,908 6,456 7,642 6,359 8,147 9,524 11,156 12,116
Net margin 6.41% 7.9% 7.69% 5.74% 7.29% 8.19% 8.82% 9.12%
EPS 2 559.0 735.0 870.0 724.0 928.0 1,085 1,254 1,330
Free Cash Flow 3 8,694,368 9,263,193 9,907,973 9,645,182 14,492,760 17,605,000 12,848,093 7,083,846
FCF margin 11,351.39% 11,333.69% 9,973.24% 8,702.66% 12,974.3% 15,138% 10,158.33% 5,331.64%
FCF Conversion (EBITDA) 69,310.28% 58,881.05% 48,371.69% 43,936.05% 62,840.94% 74,965.12% 48,373.93% 24,722.65%
FCF Conversion (Net income) 177,140.65% 143,490.1% 129,648.23% 151,675.41% 177,890.34% 184,839.17% 115,169.39% 58,465.67%
Dividend per Share 2 236.0 278.0 278.0 - - 423.1 468.8 482.8
Announcement Date 3/23/20 3/23/21 3/31/22 3/27/23 1/15/24 - - -
1IDR in Billions2IDR3IDR in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q2 2022 S1
Net sales 1 26,537 25,341 52,787
EBITDA - - -
EBIT 4,987 - -
Operating Margin 18.79% - -
Earnings before Tax (EBT) - - -
Net income 1 - 542.9 2,901
Net margin - 2.14% 5.5%
EPS - - -
Dividend per Share - - -
Announcement Date 3/31/22 8/31/22 8/31/22
1IDR in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 9,686 36,698 32,018 39,928 28,634 29,823 27,627 15,408
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.7722 x 2.333 x 1.563 x 1.819 x 1.242 x 1.27 x 1.04 x 0.5377 x
Free Cash Flow 2 8,694,368 9,263,193 9,907,973 9,645,182 14,492,760 17,605,000 12,848,093 7,083,846
ROE (net income / shareholders' equity) 13.7% 16.1% 16.9% 12.4% 14.4% 14.9% 15.5% 15.4%
ROA (Net income/ Total Assets) 5.09% 4.98% 4.46% 3.54% 4.44% 5.47% 6.07% 6.77%
Assets 1 96,368 129,657 171,246 179,854 183,512 174,007 183,765 179,078
Book Value Per Share 3 4,303 4,826 5,497 6,132 6,741 7,499 8,330 9,136
Cash Flow per Share 3 1,520 1,578 1,673 1,547 2,102 2,378 2,096 2,163
Capex 1 4,650 4,592 4,785 3,943 3,968 5,124 5,110 5,593
Capex / Sales 6.07% 5.62% 4.82% 3.56% 3.55% 4.41% 4.04% 4.21%
Announcement Date 3/23/20 3/23/21 3/31/22 3/27/23 1/15/24 - - -
1IDR in Billions2IDR in Million3IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for PT Indofood Sukses Makmur Tbk

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
6,225 IDR
Average target price
8,146 IDR
Spread / Average Target
+30.86%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Food Processing

1st Jan change Capi.
PT INDOFOOD SUKSES MAKMUR TBK Stock PT Indofood Sukses Makmur Tbk
-3.49% 3.4B
NESTLÉ S.A. Stock Nestlé S.A.
-5.94% 266B
MONDELEZ INTERNATIONAL, INC. Stock Mondelez International, Inc.
-3.51% 93.75B
KRAFT HEINZ Stock Kraft Heinz
-1.70% 44.14B
DANONE Stock Danone
-1.60% 39.92B
THE HERSHEY COMPANY Stock The Hershey Company
+6.16% 40.42B
GENERAL MILLS, INC. Stock General Mills, Inc.
+7.31% 39.47B
ARCHER-DANIELS-MIDLAND COMPANY Stock Archer-Daniels-Midland Company
-18.07% 29.26B
NESTLÉ INDIA LIMITED Stock Nestlé India Limited
-7.67% 28.39B
ASSOCIATED BRITISH FOODS PLC Stock Associated British Foods plc
+12.84% 25.04B
Other Food Processing
  1. Stock Market
  2. Equities
  3. INDF Stock
  4. Financials PT Indofood Sukses Makmur Tbk