Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Indonesia
  4. INDONESIA STOCK EXCHANGE
  5. PT Charoen Pokphand Indonesia Tbk
  6. Financials
    CPIN   ID1000117708

PT CHAROEN POKPHAND INDONESIA TBK

(CPIN)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 118 475 550106 587 000106 996 950106 996 950106 996 950-
Enterprise Value (EV)2 120 122109 674108 774108 966107 822104 479
P/E ratio 26,0x29,3x27,9x28,4x22,2x19,5x
Yield 0,78%1,82%1,24%1,48%1,60%1,90%
Capitalization / Revenue 2,20x1,82x2,52x2,19x1,90x1,79x
EV / Revenue 2,23x1,87x2,56x2,23x1,92x1,75x
EV / EBITDA 16,2x18,9x18,1x17,8x14,3x12,5x
Price to Book 6,11x5,06x4,59x4,17x3,72x3,32x
Nbr of stocks (in thousands) 16 398 00016 398 00016 398 00016 398 00016 398 000-
Reference price (IDR) 7 2256 5006 5256 5256 5256 525
Announcement Date 03/29/201904/23/202006/30/2021---
1 IDR in Million
2 IDR in Billions
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 53 96058 63542 51948 78756 27259 622
EBITDA1 7 3945 8126 0126 1387 5638 372
Operating profit (EBIT)1 6 4904 9335 1385 3106 4757 180
Operating Margin 12,0%8,41%12,1%10,9%11,5%12,0%
Pre-Tax Profit (EBT)1 5 9104 5954 7684 8085 8326 621
Net income1 4 5503 6353 8423 8494 8155 487
Net margin 8,43%6,20%9,04%7,89%8,56%9,20%
EPS2 278222234230294335
Dividend per Share2 56,011881,096,4104124
Announcement Date 03/29/201904/23/202006/30/2021---
1 IDR in Billions
2 IDR
Previous periodNext period
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2018 S2 2020 S1 2020 S2
Net sales1 28 34527 60114 917
EBITDA ---
Operating profit (EBIT)1 --2 893
Operating Margin --19,4%
Pre-Tax Profit (EBT) ---
Net income1 -1 6532 189
Net margin -5,99%14,7%
EPS ---
Dividend per Share ---
Announcement Date 03/29/201907/30/202006/30/2021
1 IDR in Billions
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 1 6473 0871 7771 969825-
Net Cash position1 -----2 518
Leverage (Debt / EBITDA) 0,22x0,53x0,30x0,32x0,11x-0,30x
Free Cash Flow2 3 673 399634 4663 033 3813 401 0002 921 0003 966 000
ROE (Net Profit / Equities) 26,0%18,0%17,4%15,7%17,5%17,6%
Shareholders' equity1 17 51720 21722 10824 54727 52431 182
ROA (Net Profit / Asset) 17,5%12,8%12,7%11,4%13,5%13,8%
Assets1 26 06428 49930 13433 89135 71939 889
Book Value Per Share3 1 1821 2841 4231 5661 7531 964
Cash Flow per Share3 307207295296344381
Capex1 1 3632 7661 8122 0841 9231 839
Capex / Sales 2,53%4,72%4,26%4,27%3,42%3,09%
Announcement Date 03/29/201904/23/202006/30/2021---
1 IDR in Billions
2 IDR in Million
3 IDR
Previous periodNext period
Key data
Capitalization (IDR) 106 996 950 000 000
Capitalization (USD) 7 451 041 086
Net sales (IDR) 42 518 782 000 000
Net sales (USD) 2 976 314 740
Number of employees 7 844
Sales / Employee (IDR) 5 420 548 445
Sales / Employee (USD) 379 438
Free-Float 44,5%
Free-Float capitalization (IDR) 47 577 785 199 750
Free-Float capitalization (USD) 3 313 216 240
Avg. Exchange 20 sessions (IDR) 40 656 446 325
Avg. Exchange 20 sessions (USD) 2 845 951
Average Daily Capital Traded 0%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA