Stock CPIN PT CHAROEN POKPHAND INDONESIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Charoen Pokphand Indonesia Tbk

Equities

CPIN

ID1000117708

Fishing & Farming

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
4,820 IDR -4.08% Intraday chart for PT Charoen Pokphand Indonesia Tbk -2.63% -4.08%
Mar. 26 PT Charoen Pokphand Indonesia Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Charoen Pokphand Indonesia Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 106,587,000 106,996,950 97,568,100 92,648,700 82,399,950 79,038,360 - -
Enterprise Value (EV) 2 109,674 108,774 102,047 99,950 82,400 83,800 82,933 79,038
P/E ratio 29.3 x 27.9 x 26.9 x 31.6 x 35.6 x 24.1 x 19.2 x 16.9 x
Yield 1.82% 1.24% 1.88% - - 1.81% 2.44% 2.15%
Capitalization / Revenue 1.82 x 2.52 x 1.89 x 1.63 x 1.34 x 1.19 x 1.12 x 1.03 x
EV / Revenue 1.87 x 2.56 x 1.97 x 1.76 x 1.34 x 1.27 x 1.18 x 1.03 x
EV / EBITDA 18.9 x 18.1 x 17.2 x 8.91 x - 13.7 x 11.4 x 9.68 x
EV / FCF 173 x 35.9 x -149 x -116 x - 42.7 x 51.6 x 46.1 x
FCF Yield 0.58% 2.79% -0.67% -0.86% - 2.34% 1.94% 2.17%
Price to Book 5.06 x 4.59 x 3.88 x 3.52 x - 2.72 x 2.5 x 2.34 x
Nbr of stocks (in thousands) 16,398,000 16,398,000 16,398,000 16,398,000 16,398,000 16,398,000 - -
Reference price 3 6,500 6,525 5,950 5,650 5,025 4,820 4,820 4,820
Announcement Date 4/23/20 6/30/21 4/11/22 3/31/23 3/26/24 - - -
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 58,635 42,519 51,698 56,868 61,616 66,180 70,393 76,402
EBITDA 1 5,812 6,012 5,920 11,221 - 6,128 7,306 8,167
EBIT 1 4,933 5,138 4,934 4,186 3,944 4,906 6,012 6,725
Operating Margin 8.41% 12.08% 9.54% 7.36% 6.4% 7.41% 8.54% 8.8%
Earnings before Tax (EBT) 1 4,595 4,768 4,634 3,537 2,997 4,171 5,144 6,002
Net income 1 3,635 3,842 3,621 2,928 2,319 3,286 4,212 4,686
Net margin 6.2% 9.04% 7% 5.15% 3.76% 4.97% 5.98% 6.13%
EPS 2 222.0 234.0 221.0 179.0 141.0 200.4 250.8 285.6
Free Cash Flow 3 634,466 3,033,381 -685,395 -862,212 - 1,964,434 1,608,002 1,712,977
FCF margin 1,082.07% 7,134.21% -1,325.76% -1,516.18% - 2,968.34% 2,284.32% 2,242.06%
FCF Conversion (EBITDA) 10,917% 50,454.98% - - - 32,058.58% 22,009.65% 20,974.23%
FCF Conversion (Net income) 17,456.19% 78,951.47% - - - 59,780.14% 38,180.94% 36,558.81%
Dividend per Share 2 118.0 81.00 112.0 - - 87.18 117.6 103.5
Announcement Date 4/23/20 6/30/21 4/11/22 3/31/23 3/26/24 - - -
1IDR in Billions2IDR3IDR in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 S1 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 29,061 27,601 14,917 - - - - 14,801 13,429 - 30,892 14,487 - - - -
EBITDA - - - - - - - - - - - - - - - -
EBIT 2,645 - 2,893 - - - - 1,008 - - - 133 - - - -
Operating Margin 9.1% - 19.39% - - - - 6.81% - - - 0.92% - - - -
Earnings before Tax (EBT) - - - - - - - 877.3 -338.4 - - -349.5 - - - -
Net income 1,907 1,653 2,189 -157 945 1,455 1,226 762.8 -257.5 - - -357 - - - -
Net margin 6.56% 5.99% 14.67% - - - - 5.15% -1.92% - - -2.46% - - - -
EPS - - - -10.00 58.00 89.00 58.00 47.00 -15.00 - 84.00 -22.00 - - - -
Dividend per Share 1 - - - - - - 117.0 - - - - - - 129.8 - -
Announcement Date 4/23/20 7/30/20 6/30/21 11/11/21 4/11/22 5/25/22 8/3/22 10/31/22 3/31/23 4/30/23 7/31/23 3/26/24 - - - -
1IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 3,087 1,777 4,479 7,301 - 4,761 3,895 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.5311 x 0.2955 x 0.7567 x 0.6507 x - 0.777 x 0.5331 x -
Free Cash Flow 2 634,466 3,033,381 -685,395 -862,212 - 1,964,435 1,608,002 1,712,977
ROE (net income / shareholders' equity) 18% 17.4% 14.9% 11.4% - 11.9% 13.3% 13.9%
ROA (Net income/ Total Assets) 12.8% 12.7% 10.9% 7.78% - 8.22% 9.67% 10.3%
Assets 1 28,499 30,134 33,303 37,647 - 39,977 43,568 45,713
Book Value Per Share 3 1,284 1,423 1,533 1,604 - 1,771 1,924 2,057
Cash Flow per Share 3 207.0 295.0 129.0 102.0 - 270.0 293.0 -
Capex 1 2,766 1,812 2,807 2,536 - 2,039 2,038 2,105
Capex / Sales 4.72% 4.26% 5.43% 4.46% - 3.08% 2.89% 2.76%
Announcement Date 4/23/20 6/30/21 4/11/22 3/31/23 3/26/24 - - -
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 Charoen Pokphand Indonesia Tbk

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
4,820 IDR
Average target price
5,875 IDR
Spread / Average Target
+21.89%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Animal Feed

1st Jan change Capi.
PT CHAROEN POKPHAND INDONESIA TBK Stock PT Charoen Pokphand Indonesia Tbk
-4.08% 4.87B
GUANGDONG HAID GROUP CO., LIMITED Stock Guangdong Haid Group Co., Limited
+11.33% 11.43B
NEW HOPE LIUHE CO.,LTD. Stock New Hope Liuhe Co.,Ltd.
-0.75% 5.77B
CHAROEN POKPHAND FOODS Stock Charoen Pokphand Foods
-5.10% 4.14B
BEIJING DABEINONG TECHNOLOGY GROUP CO.,LTD. Stock Beijing Dabeinong Technology Group Co.,Ltd.
-23.66% 2.58B
AKTIESELSKABET SCHOUW & CO. Stock Aktieselskabet Schouw & Co.
-3.98% 1.75B
TANGRENSHEN GROUP CO., LTD Stock Tangrenshen Group Co., Ltd
-24.53% 1.11B
FUJIAN TIANMA SCIENCE AND TECHNOLOGY GROUP CO., LTD Stock Fujian Tianma Science and Technology Group Co., Ltd
-23.66% 882M
WELLHOPE FOODS CO., LTD. Stock Wellhope Foods Co., Ltd.
-18.46% 865M
AVANTI FEEDS LIMITED Stock Avanti Feeds Limited
+25.81% 855M
Animal Feed
  1. Stock Market
  2. Equities
  3. CPIN Stock
  4. Financials PT Charoen Pokphand Indonesia Tbk