PT Campina Ice Cream Industry, Tbk.
IDX:CAMP.JK
212 (IDR) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 296,267.676 | 298,133.195 | 256,840.768 | 262,813.383 | 287,887.141 | 314,999.468 | 270,090.497 | 270,624.041 | 293,144.743 | 306,968.16 | 258,623.608 | 257,802.144 | 260,546.786 | 268,021.961 | 232,762.766 | 244,123.717 | 253,491.16 | 247,183.513 | 211,836.084 | 260,487.577 | 264,985.546 | 282,996.878 | 220,482.946 | 244,052.356 | 228,738.917 | 269,312.809 | 219,032.546 | 207,458.926 | 256,596.867 | 266,625.498 | 214,156.031 | 247,856.182 | 247,856.182 | 217,409.685 | 217,409.685 |
Kosten van de omzet
| 119,590.035 | 143,176.864 | 103,259.577 | 102,953.195 | 115,567.092 | 134,339.363 | 113,167.296 | 123,280.883 | 128,745.704 | 139,593.21 | 108,709.367 | 127,320.369 | 115,352.644 | 117,509.836 | 103,855.645 | 113,822.162 | 133,853.106 | 105,464.707 | 86,515.74 | 104,403.029 | 112,712.811 | 117,214.186 | 92,087.854 | 79,978.028 | 92,202.07 | 115,103.757 | 93,200.136 | 77,777.635 | 89,763.731 | 108,308.6 | 87,230.812 | 95,249.547 | 95,249.547 | 89,137.782 | 89,137.782 |
Brutowinst
| 176,677.642 | 154,956.331 | 153,581.191 | 159,860.189 | 172,320.049 | 180,660.105 | 156,923.201 | 147,343.158 | 164,399.039 | 167,374.95 | 149,914.24 | 130,481.774 | 145,194.142 | 150,512.125 | 128,907.121 | 130,301.554 | 119,638.054 | 141,718.806 | 125,320.345 | 156,084.547 | 152,272.735 | 165,782.692 | 128,395.092 | 164,074.328 | 136,536.848 | 154,209.052 | 125,832.411 | 129,681.291 | 166,833.136 | 158,316.899 | 126,925.219 | 152,606.635 | 152,606.635 | 128,271.903 | 128,271.903 |
Brutowinstmarge
| 0.596 | 0.52 | 0.598 | 0.608 | 0.599 | 0.574 | 0.581 | 0.544 | 0.561 | 0.545 | 0.58 | 0.506 | 0.557 | 0.562 | 0.554 | 0.534 | 0.472 | 0.573 | 0.592 | 0.599 | 0.575 | 0.586 | 0.582 | 0.672 | 0.597 | 0.573 | 0.574 | 0.625 | 0.65 | 0.594 | 0.593 | 0.616 | 0.616 | 0.59 | 0.59 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 5,405.166 | 5,280.201 | 5,865.563 | 6,595.482 | 5,480.778 | 5,727.779 | 9,065.812 | 6,321.422 | 5,892.049 | 5,449.315 | 5,591.257 | 6,685.152 | 5,822.312 | 5,439.108 | 5,915.67 | 4,743.933 | 8,700.519 | 6,591.934 | 7,111.302 | 6,718.549 | 7,483.33 | -20,279.966 | 36,029.457 | 16,525.773 | 5,642.604 | 12,148.487 | 9,780.651 | 12,785.644 | 9,205.772 | 10,178.096 | 8,369.191 | 19,618.641 | 19,618.641 | 64,018.086 | 64,018.086 |
Verkoop- en marketingkosten
| 62,921.861 | 66,626.962 | 60,318.312 | 66,397.255 | 54,244.636 | 55,689.163 | 51,786.908 | 54,055.821 | 51,603.765 | 49,222.434 | 39,871.734 | 45,126.834 | 43,792.788 | 37,241.971 | 44,162.359 | 40,769.136 | 38,535.944 | 43,619.468 | 45,561.188 | 49,017.607 | 53,952.379 | 57,998.562 | 43,805.961 | 43,928.988 | 43,622.599 | 26,123.53 | 36,714.148 | 48,020.389 | 44,002.807 | 26,796.818 | 45,571.114 | 42,433.299 | 42,433.299 | 40,431.783 | 40,431.783 |
Verkoop-, algemene en administratieve kosten
| 68,327.027 | 129,645.051 | 66,183.874 | 72,992.737 | 59,725.414 | 61,416.942 | 60,852.721 | 60,377.242 | 57,495.815 | 54,671.749 | 45,462.991 | 51,811.986 | 49,615.099 | 42,681.079 | 50,078.029 | 45,513.069 | 47,236.463 | 50,211.402 | 52,672.491 | 55,736.156 | 61,435.709 | 37,718.597 | 79,835.418 | 60,454.761 | 49,265.204 | 38,272.016 | 46,494.8 | 60,806.033 | 53,208.579 | 36,974.914 | 53,940.305 | 112,132.151 | 112,132.151 | 104,449.87 | 104,449.87 |
Overige kosten
| 89,530.356 | -6,193.897 | -18.624 | -278.58 | 550.667 | -468.745 | 54,083.164 | 63,932.427 | 58,950.09 | 61,506.068 | 68,378.637 | -713.985 | 354.057 | -770.586 | 594.722 | 5,959.491 | -545.172 | -574.378 | 964.518 | -281.504 | -45.337 | 782.931 | -743.961 | 6,760.484 | -8,408.677 | -22.976 | -803.053 | 3,156.394 | 2,118.006 | -184.943 | -172.216 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 157,857.383 | 135,838.947 | 134,370.944 | 139,872.278 | 122,169.051 | 141,394.763 | 114,935.884 | 124,309.669 | 116,445.905 | 116,177.818 | 113,841.629 | 106,608.521 | 105,008.128 | 108,555.11 | 107,574.118 | 107,455.907 | 106,570.439 | 131,115.141 | 111,335.432 | 121,993.323 | 123,949.67 | 144,058.608 | 105,491.217 | 142,228.224 | 113,959.453 | 126,781.944 | 91,366.81 | 127,413.5 | 119,097.119 | 101,854.742 | 111,828.218 | 113,930.973 | 113,930.973 | 103,411.038 | 103,411.038 |
Bedrijfsresultaat
| 18,820.258 | 19,117.384 | 22,053.905 | 15,583.236 | 54,511.733 | 38,610.695 | 41,225.443 | 19,651.137 | 42,408.661 | 51,254.071 | 33,892.377 | 21,521.091 | 37,612.38 | 39,726.745 | 19,589.02 | 26,117.121 | 8,516.822 | 1,568.787 | 12,557.055 | 30,634.42 | 23,247.23 | 15,869.826 | 21,150.441 | 21,250.644 | 13,836.549 | 17,891.563 | 33,833.03 | 18,671.523 | 47,935.59 | 19,920.956 | 14,811.596 | 37,748.05 | 37,748.05 | 24,860.865 | 24,860.865 |
Bedrijfsresultaat ratio
| 0.064 | 0.064 | 0.086 | 0.059 | 0.189 | 0.123 | 0.153 | 0.073 | 0.145 | 0.167 | 0.131 | 0.083 | 0.144 | 0.148 | 0.084 | 0.107 | 0.034 | 0.006 | 0.059 | 0.118 | 0.088 | 0.056 | 0.096 | 0.087 | 0.06 | 0.066 | 0.154 | 0.09 | 0.187 | 0.075 | 0.069 | 0.152 | 0.152 | 0.114 | 0.114 |
Totaal overige inkomsten en kosten netto
| 4,820.311 | 1,238.757 | 2,508.951 | 3,089.529 | 4,512.096 | 1,269.641 | 1,876.032 | 1,472.881 | 1,650.029 | 1,847.329 | 1,737.83 | -501.091 | 2,050.528 | 1,942.261 | 1,828.678 | 1,861.405 | 175.834 | 2,058.749 | 2,266.242 | 2,228.074 | 2,387.699 | 1,765.037 | 2,252.746 | 2,205.998 | 1,726.424 | 2,788.945 | -9,494.37 | -9,490.487 | -12,349.883 | -18,220.262 | -2,894.918 | -13,125.311 | -13,125.311 | -12,911.859 | -12,911.859 |
Inkomen voor belasting
| 23,640.569 | 26,683.208 | 24,562.856 | 18,672.766 | 59,023.829 | 39,880.336 | 43,101.475 | 21,124.018 | 44,058.689 | 53,101.4 | 35,630.206 | 23,407.33 | 39,662.908 | 41,669.006 | 21,417.698 | 27,978.527 | 10,387.002 | 3,627.535 | 14,823.296 | 32,862.494 | 25,634.929 | 17,634.864 | 23,403.188 | 23,456.642 | 15,562.973 | 20,680.508 | 24,338.66 | 9,181.036 | 35,585.707 | 1,700.694 | 11,916.679 | 25,852.897 | 25,852.897 | 11,949.006 | 11,949.006 |
Inkomen voor belasting ratio
| 0.08 | 0.09 | 0.096 | 0.071 | 0.205 | 0.127 | 0.16 | 0.078 | 0.15 | 0.173 | 0.138 | 0.091 | 0.152 | 0.155 | 0.092 | 0.115 | 0.041 | 0.015 | 0.07 | 0.126 | 0.097 | 0.062 | 0.106 | 0.096 | 0.068 | 0.077 | 0.111 | 0.044 | 0.139 | 0.006 | 0.056 | 0.104 | 0.104 | 0.055 | 0.055 |
Belastingkosten
| 4,204.205 | 6,648.986 | 4,898.736 | 3,455.429 | 12,090.841 | 8,782.537 | 8,923.134 | 4,564.802 | 9,336.697 | 11,091.694 | 7,663.784 | 4,741.736 | 8,286.441 | 8,755.352 | 4,306.798 | 6,758.262 | 2,491.831 | 347.731 | 3,172.709 | 7,679.834 | 5,813.173 | 3,973.362 | 5,310.275 | 6,059.185 | 3,489.178 | 6,464.624 | 6,078.5 | 3,492.038 | 7,835.343 | 857.283 | 2,777.717 | 11,438.477 | 11,438.477 | 0 | 0 |
Nettowinst
| 19,436.364 | 20,034.222 | 19,664.119 | 15,217.337 | 46,932.988 | 31,097.799 | 34,178.341 | 16,559.217 | 34,721.992 | 42,009.706 | 27,966.422 | 18,665.594 | 31,376.467 | 32,913.654 | 17,110.9 | 21,220.265 | 7,895.171 | 3,279.804 | 11,650.588 | 25,182.66 | 19,821.755 | 13,661.501 | 18,092.913 | 17,397.456 | 12,073.796 | 14,215.884 | 18,260.16 | 5,688.998 | 27,750.365 | 843.411 | 9,138.961 | 14,414.42 | 14,414.42 | 11,949.006 | 11,949.006 |
Nettowinstmarge
| 0.066 | 0.067 | 0.077 | 0.058 | 0.163 | 0.099 | 0.127 | 0.061 | 0.118 | 0.137 | 0.108 | 0.072 | 0.12 | 0.123 | 0.074 | 0.087 | 0.031 | 0.013 | 0.055 | 0.097 | 0.075 | 0.048 | 0.082 | 0.071 | 0.053 | 0.053 | 0.083 | 0.027 | 0.108 | 0.003 | 0.043 | 0.058 | 0.058 | 0.055 | 0.055 |
WPA (Winst Per Aandeel)
| 3.3 | 3.4 | 3.34 | 2.58 | 7.98 | 5.28 | 5.81 | 2.81 | 5.9 | 7.14 | 4.75 | 3.17 | 5.34 | 5.6 | 2.91 | 3.61 | 1.34 | 0.56 | 1.98 | 4.28 | 3.37 | 2.32 | 3.07 | 2.95 | 2.05 | 2.41 | 3.1 | 0.97 | 4.71 | 0.14 | 1.55 | 72.07 | 72.07 | 59.75 | 59.75 |
Verwaterde WPA
| 3.3 | 3.4 | 3.34 | 2.58 | 7.98 | 5.28 | 5.81 | 2.81 | 5.9 | 7.14 | 4.75 | 3.17 | 5.34 | 5.6 | 2.91 | 3.61 | 1.34 | 0.56 | 1.98 | 4.28 | 3.37 | 2.32 | 3.07 | 2.95 | 2.05 | 2.41 | 3.1 | 0.97 | 4.71 | 0.14 | 1.55 | 72.07 | 72.07 | 59.75 | 59.75 |
EBITDA
| 43,568.494 | 46,270.907 | 44,092.537 | 38,137.904 | 78,441.918 | 58,982.921 | 62,148.359 | 39,799.314 | 63,034.627 | 71,734.883 | 54,102.819 | 41,868.583 | 58,273.21 | 60,270.028 | 41,194.927 | 51,955.36 | 29,019.544 | 22,073.244 | 32,878.546 | 50,744.483 | 43,348.071 | 32,309.367 | 40,603.846 | 41,173.031 | 32,208.004 | 37,095.85 | 50,093.222 | 35,339.128 | 63,968.993 | 36,241.517 | 28,894.678 | 53,800.867 | 53,800.867 | 37,473.269 | 37,473.269 |
EBITDA ratio
| 0.147 | 0.129 | 0.151 | 0.108 | 0.278 | 0.184 | 0.221 | 0.154 | 0.235 | 0.221 | 0.212 | 0.162 | 0.229 | 0.225 | 0.179 | 0.227 | 0.128 | 0.115 | 0.165 | 0.207 | 0.183 | 0.138 | 0.204 | 0.199 | 0.142 | 0.173 | 0.228 | 0.103 | 0.253 | 0.278 | 0.139 | 0.217 | 0.217 | 0.172 | 0.172 |