PT Japfa Comfeed Indonesia Tbk
IDX:JPFA.JK
1875 (IDR) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||
Vlottende activa: | |||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,502,603 | 1,811,082 | 1,085,116 | 1,335,911 | 937,947 | 1,086,970 | 1,642,106 | 2,701,265 | 901,207 | 768,461 | 1,745,963 | 872,441 | 827,444 | 762,187 | 523,812 | 371,866 | 249,617 | 203,207 | 193,241 |
Kortetermijnbeleggingen
| 2,707 | 2,643 | 2,115 | 1,568 | 1,162 | 1,212 | -687,688 | 11,283 | 11,283 | 11,283 | 14,283 | 13,283 | 11,283 | 52,366 | 13,654 | 11,078 | 33,967 | 186,060 | 181,151 |
Liquide middelen en kortetermijnbeleggingen
| 1,505,310 | 1,813,725 | 1,087,231 | 1,337,479 | 939,109 | 1,088,182 | 1,642,106 | 2,712,548 | 912,490 | 779,744 | 1,760,246 | 885,724 | 838,727 | 814,553 | 537,466 | 382,944 | 283,584 | 389,267 | 374,392 |
Nettovorderingen
| 2,456,138 | 2,405,250 | 2,428,673 | 1,983,870 | 2,374,020 | 1,957,205 | 1,636,353 | 0 | 0 | 0 | 1,249,813 | 956,999 | 1,108,551 | 840,721 | 800,028 | 506,190 | 476,906 | 543,041 | 0 |
Voorraad
| 11,361,406 | 12,456,416 | 10,356,278 | 7,988,133 | 8,828,681 | 8,838,144 | 7,331,907 | 6,259,101 | 6,487,263 | 5,836,454 | 5,264,800 | 4,044,100 | 2,640,526 | 2,185,129 | 2,112,078 | 1,979,930 | 1,389,067 | 1,142,121 | 957,392 |
Overige vlottende activa
| 1,895,469 | 1,755,253 | 1,546,497 | 1,435,792 | 1,528,603 | 160,926 | 1,592,704 | 486,521 | 950,516 | 780,341 | 729,808 | 542,677 | 344,496 | 271,565 | 238,123 | 202,833 | 137,541 | 111,879 | 144,630 |
Totaal vlottende activa
| 17,218,323 | 17,001,468 | 14,161,153 | 11,745,138 | 12,191,930 | 12,415,809 | 11,189,325 | 11,061,008 | 9,604,154 | 8,709,315 | 9,004,667 | 6,429,500 | 4,932,300 | 4,435,214 | 3,968,640 | 3,433,619 | 2,492,794 | 2,186,308 | 1,913,645 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 14,882,529 | 12,888,891 | 11,771,292 | 11,779,479 | 10,549,891 | 8,352,263 | 8,684,593 | 7,514,533 | 6,953,851 | 6,385,159 | 5,306,603 | 4,097,379 | 2,933,581 | 2,224,592 | 1,804,730 | 1,588,973 | 1,401,288 | 1,339,220 | 1,324,181 |
Goodwill
| 155,417 | 155,417 | 155,417 | 155,417 | 155,417 | 93,479 | 70,136 | 70,136 | 70,136 | 70,136 | 70,013 | 70,013 | 70,013 | 0 | 0 | 0 | 411 | 537 | 663 |
Immateriële activa
| 25,192 | 36,807 | 35,753 | 27,679 | 42,157 | 41,795 | 27,321 | 35,576 | 34,841 | 29,796 | 14,210 | 9,035 | 0 | 3,780 | 3,568 | 2,069 | 11,097 | 12,118 | 12,858 |
Goodwill en immateriële activa
| 180,609 | 192,224 | 191,170 | 183,096 | 197,574 | 135,274 | 97,457 | 70,136 | 70,136 | 70,136 | 70,013 | 70,013 | 70,013 | 3,780 | 3,568 | 2,069 | 11,508 | 12,655 | 13,521 |
Langetermijnbeleggingen
| 272,610 | 220,869 | 150,537 | 145,947 | 54,838 | 75,308 | 764,208 | 9,717 | -11,064 | -11,064 | 382,640 | 209,971 | 71,137 | 97,457 | 104,989 | 226,140 | 39,306 | -182,380 | 8,926 |
Belastingvorderingen
| 758,480 | 682,620 | 450,235 | 415,157 | 324,348 | 286,429 | 215,222 | 160,221 | 116,193 | 100,662 | 94,636 | 113,819 | 73,382 | 70,864 | 79,198 | 100,855 | 62,988 | 39,812 | 50,448 |
Overige niet-vlottende activa
| 796,880 | 1,704,815 | 1,865,269 | 1,682,943 | 1,866,428 | 1,772,945 | 138,065 | 435,411 | 426,196 | 476,227 | 59,031 | 40,782 | 186,004 | 147,855 | 109,012 | 33,153 | 35,613 | 226,848 | 28,119 |
Totaal niet-vlottende activa
| 16,891,108 | 15,689,419 | 14,428,503 | 14,206,622 | 12,993,079 | 10,622,219 | 9,899,545 | 8,190,018 | 7,555,312 | 7,021,120 | 5,912,923 | 4,531,964 | 3,334,117 | 2,544,548 | 2,101,497 | 1,951,190 | 1,550,703 | 1,436,155 | 1,425,195 |
Totaal activa
| 34,109,431 | 32,690,887 | 28,589,656 | 25,951,760 | 25,185,009 | 23,038,028 | 21,088,870 | 19,251,026 | 17,159,466 | 15,730,435 | 14,917,590 | 10,961,464 | 8,266,417 | 6,979,762 | 6,070,137 | 5,384,809 | 4,043,497 | 3,622,463 | 3,338,840 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 4,117,814 | 3,443,507 | 2,345,377 | 2,503,816 | 2,765,968 | 3,633,402 | 3,216,003 | 2,316,970 | 2,745,839 | 2,004,273 | 994,716 | 556,889 | 314,104 | 412,127 | 424,556 | 573,985 | 445,980 | 395,353 | 267,161 |
Kortlopende schulden
| 4,919,068 | 4,436,468 | 3,032,072 | 1,950,250 | 3,426,482 | 2,447,924 | 798,391 | 2,260,261 | 2,066,922 | 2,494,698 | 2,962,783 | 2,627,507 | 2,585,036 | 897,297 | 950,634 | 1,094,049 | 262,465 | 403,933 | 310,109 |
Belastingschulden
| 194,329 | 186,369 | 238,230 | 299,507 | 137,356 | 447,970 | 177,397 | 164,425 | 137,484 | 41,717 | 61,958 | 99,350 | 36,821 | 133,027 | 131,607 | 31,071 | 26,651 | 55,394 | 33,354 |
Uitgestelde opbrengsten
| 120,454 | 74,737 | 90,032 | 39,282 | 96,504 | 447,970 | 177,397 | 616,319 | 137,484 | 41,717 | 61,958 | 99,350 | 36,821 | 377,290 | 421,408 | 416,028 | 308,327 | 346,443 | 251,695 |
Overige kortlopende verplichtingen
| 1,332,397 | 1,271,359 | 1,358,455 | 1,214,824 | 1,219,144 | 375,181 | 511,213 | 451,893 | 264,941 | 334,043 | 280,131 | 240,145 | 164,030 | 244,263 | 292,182 | 281,711 | 283,642 | 292,942 | 220,279 |
Totaal kortlopende verplichtingen
| 10,684,062 | 9,412,440 | 7,064,166 | 6,007,679 | 7,033,796 | 6,904,477 | 4,769,640 | 5,193,549 | 5,352,670 | 4,916,448 | 4,361,546 | 3,523,891 | 3,099,991 | 1,686,714 | 1,798,979 | 1,980,816 | 1,018,738 | 1,147,622 | 830,903 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 7,926,622 | 8,430,453 | 7,140,524 | 6,819,400 | 5,674,273 | 4,866,776 | 5,272,376 | 3,609,090 | 4,761,070 | 4,745,561 | 4,649,948 | 2,105,753 | 919,156 | 1,360,430 | 1,524,099 | 1,864,812 | 1,856,648 | 1,567,182 | 1,885,016 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 1,272,195 | 83 | 888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 365,245 | 299,503 | 239,795 | 191,121 | 158,157 | 126,597 |
Uitgestelde belastingverplichtingen niet-vlottend
| 23,153 | 13,661 | 6,396 | 13,094 | 12,422 | 12,347 | 10,048 | 9,193 | 10,428 | 10,939 | 13,201 | 34,431 | 34,270 | 9,970 | 3,166 | 8,091 | 18,850 | 19,569 | 26,105 |
Overige niet-vlottende verplichtingen
| 1,308,382 | 1,179,556 | 3,665 | 1,699,534 | 1,337,850 | 1,051,966 | 1,241,178 | 1,066,230 | 925,606 | 917,405 | 660,874 | 534,062 | 427,653 | 435,781 | 74,412 | 78,131 | 2,317 | 772 | -1 |
Totaal niet-vlottende verplichtingen
| 9,258,157 | 9,623,670 | 8,422,780 | 8,532,111 | 6,703,045 | 5,918,742 | 6,523,602 | 4,684,513 | 5,697,104 | 5,523,993 | 5,310,822 | 2,674,246 | 1,381,079 | 1,806,181 | 1,901,180 | 2,190,829 | 2,068,936 | 1,745,680 | 2,037,717 |
Totaal passiva
| 19,942,219 | 19,036,110 | 15,486,946 | 14,539,790 | 13,736,841 | 12,823,219 | 11,293,242 | 9,878,062 | 11,049,774 | 10,440,441 | 9,672,368 | 6,198,137 | 4,481,070 | 3,492,895 | 3,700,159 | 4,171,645 | 3,087,674 | 2,893,302 | 2,868,620 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 4,918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88,673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,879,461 | 1,879,461 | 1,879,461 | 1,879,461 | 1,879,461 | 1,879,461 | 1,816,250 | 1,816,250 | 1,666,250 | 1,666,250 | 1,666,250 | 1,666,250 | 1,605,878 | 1,605,878 | 1,605,878 | 1,489,414 | 1,489,414 | 1,489,414 | 1,489,414 |
Ingehouden winsten
| 10,165,559 | 9,880,493 | 9,097,884 | 7,459,437 | 6,975,985 | 5,861,050 | 4,724,932 | 4,443,855 | 2,622,573 | 2,243,794 | 2,032,807 | 1,680,363 | 1,284,540 | 1,035,555 | 52,005 | -679,572 | -932,984 | -1,113,848 | -1,352,008 |
Overige gereserveerde algehele resultaten
| 178,729 | -4,918 | 263,030 | 270,895 | 229,960 | 184,327 | 150,436 | 1,153,791 | 445,184 | -88,673 | 25,205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,002,542 | 993,009 | 993,009 | 1,068,117 | 1,687,144 | 1,682,577 | 1,428,120 | 2,583,389 | 877,898 | 370,552 | 877,898 | 1,002,041 | 426,227 | 426,227 | 426,227 | -93,513 | 172,919 | 172,919 | 172,919 |
Totaal eigen vermogen van aandeelhouders
| 13,226,291 | 12,748,045 | 12,233,384 | 10,677,910 | 10,772,224 | 9,607,415 | 9,209,253 | 8,843,494 | 5,611,905 | 4,864,269 | 4,752,160 | 4,348,654 | 3,317,932 | 3,074,281 | 2,101,540 | 1,042,702 | 792,583 | 596,813 | 374,158 |
Totaal eigen vermogen
| 14,167,212 | 13,654,777 | 13,102,710 | 11,411,970 | 11,448,168 | 10,214,809 | 9,795,628 | 9,372,964 | 6,109,692 | 5,289,994 | 5,245,222 | 4,763,327 | 3,785,347 | 3,486,867 | 2,369,978 | 1,213,164 | 955,823 | 729,161 | 470,220 |
Totaal passiva en aandeelhoudersvermogen
| 34,109,431 | 32,690,887 | 28,589,656 | 25,951,760 | 25,185,009 | 23,038,028 | 21,088,870 | 19,251,026 | 17,159,466 | 15,730,435 | 14,917,590 | 10,961,464 | 8,266,417 | 6,979,762 | 6,070,137 | 5,384,809 | 4,043,497 | 3,622,463 | 3,338,840 |