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 2024-04-25 pm EDT 		5-day change 1st Jan Change
6,050 IDR -2.42% Intraday chart for PT Indofood Sukses Makmur Tbk -0.82% -6.20%
Feb. 20 Nomura Adjusts Indofood Sukses Makmur's Price Target to IDR11,850 From IDR11,600, Keeps at Buy MT
Jan. 15 PT Indofood Sukses Makmur Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

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 53,121,580 - -
Enterprise Value (EV) 2 79,271 96,844 87,554 98,976 85,268 82,224 80,964 73,961
P/E ratio 14.2 x 9.32 x 7.27 x 9.29 x 6.95 x 5.34 x 4.71 x 4.59 x
Yield 2.98% 4.06% 4.4% - - 7.27% 8.09% 8.14%
Capitalization / Revenue 0.91 x 0.74 x 0.56 x 0.53 x 0.51 x 0.44 x 0.42 x 0.4 x
EV / Revenue 1.03 x 1.18 x 0.88 x 0.89 x 0.76 x 0.69 x 0.64 x 0.56 x
EV / EBITDA 6.32 x 6.16 x 4.27 x 4.51 x 3.7 x 3.28 x 3.04 x 2.55 x
EV / FCF 9.12 x 10.5 x 8.84 x 10.3 x 5.88 x 4.67 x 6.08 x -
FCF Yield 11% 9.57% 11.3% 9.74% 17% 21.4% 16.5% -
Price to Book 1.84 x 1.42 x 1.15 x 1.1 x 0.96 x 0.79 x 0.72 x 0.67 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 6,050 6,050 6,050
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 99,346 110,830 111,704 119,627 127,120 133,179
EBITDA 1 12,544 15,732 20,483 21,953 23,063 25,042 26,616 28,991
EBIT 1 9,530 12,657 17,100 18,683 19,679 21,070 22,421 24,399
Operating Margin 12.44% 15.49% 17.21% 16.86% 17.62% 17.61% 17.64% 18.32%
Earnings before Tax (EBT) 1 8,749 12,426 14,456 12,319 15,615 18,685 20,642 22,664
Net income 1 4,908 6,456 7,642 6,359 8,147 9,991 11,424 12,132
Net margin 6.41% 7.9% 7.69% 5.74% 7.29% 8.35% 8.99% 9.11%
EPS 2 559.0 735.0 870.0 724.0 928.0 1,132 1,284 1,319
Free Cash Flow 3 8,694,368 9,263,193 9,907,973 9,645,182 14,492,760 17,605,000 13,325,394 -
FCF margin 11,351.39% 11,333.69% 9,973.24% 8,702.66% 12,974.3% 14,716.58% 10,482.51% -
FCF Conversion (EBITDA) 69,310.28% 58,881.05% 48,371.69% 43,936.05% 62,840.94% 70,301.01% 50,065.72% -
FCF Conversion (Net income) 177,140.65% 143,490.1% 129,648.23% 151,675.41% 177,890.34% 176,208.97% 116,646.23% -
Dividend per Share 2 236.0 278.0 278.0 - - 439.7 489.2 492.4
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 29,102 27,843 20,840
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.7722 x 2.333 x 1.563 x 1.819 x 1.242 x 1.162 x 1.046 x 0.7188 x
Free Cash Flow 2 8,694,368 9,263,193 9,907,973 9,645,182 14,492,760 17,605,000 13,325,394 -
ROE (net income / shareholders' equity) 13.7% 16.1% 16.9% 12.4% 14.4% 15.8% 15.7% 15.5%
ROA (Net income/ Total Assets) 5.09% 4.98% 4.46% 3.54% 4.44% 5.18% 5.75% 6.38%
Assets 1 96,368 129,657 171,246 179,854 183,512 193,011 198,847 190,303
Book Value Per Share 3 4,303 4,826 5,497 6,132 6,741 7,626 8,357 9,048
Cash Flow per Share 3 1,520 1,578 1,673 1,547 2,102 2,378 2,155 2,892
Capex 1 4,650 4,592 4,785 3,943 3,968 5,014 5,128 5,621
Capex / Sales 6.07% 5.62% 4.82% 3.56% 3.55% 4.19% 4.03% 4.22%
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
6,050 IDR
Average target price
8,265 IDR
Spread / Average Target
+36.61%
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
-6.20% 3.27B
NESTLÉ S.A. Stock Nestlé S.A.
-4.93% 261B
MONDELEZ INTERNATIONAL, INC. Stock Mondelez International, Inc.
-2.51% 94.98B
KRAFT HEINZ Stock Kraft Heinz
+3.19% 46.39B
GENERAL MILLS, INC. Stock General Mills, Inc.
+8.74% 39.99B
THE HERSHEY COMPANY Stock The Hershey Company
-0.15% 38.02B
ARCHER-DANIELS-MIDLAND COMPANY Stock Archer-Daniels-Midland Company
-16.78% 30.16B
NESTLÉ INDIA LIMITED Stock Nestlé India Limited
-6.61% 28.72B
ASSOCIATED BRITISH FOODS PLC Stock Associated British Foods plc
+11.32% 24.54B
YIHAI KERRY ARAWANA HOLDINGS CO., LTD Stock Yihai Kerry Arawana Holdings Co., Ltd
-9.29% 22.65B
Other Food Processing
  1. Stock Market
  2. Equities
  3. INDF Stock
  4. Financials PT Indofood Sukses Makmur Tbk