PT Indofood Sukses Makmur Tbk
IDX:INDF.JK
7700 (IDR) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 111,703,611 | 110,830,272 | 99,345,618 | 81,731,469 | 76,592,955 | 73,394,728 | 70,186,618 | 66,750,317 | 64,061,947 | 63,594,452 | 57,731,998 | 50,059,427 | 45,332,256 | 38,403,360 | 37,397,319 | 38,799,279 | 27,858,304 | 21,941,558 | 18,764,650 | 17,918,528.447 | 17,871,425.474 | 16,466,285.005 | 14,644,598.015 | 12,702,238.66 | 11,548,598.563 |
Cost of Revenue
| 75,653,142 | 76,994,705 | 66,768,867 | 54,976,317 | 53,686,241 | 53,182,723 | 50,318,096 | 47,321,877 | 46,803,889 | 46,544,646 | 43,402,144 | 36,493,332 | 32,749,190 | 25,916,354 | 26,940,818 | 29,822,362 | 21,281,752 | 16,760,382 | 14,341,545 | 13,323,636.791 | 13,405,368.541 | 12,398,733.771 | 10,776,075.123 | 8,961,595.892 | 7,866,871.793 |
Gross Profit
| 36,050,469 | 33,835,567 | 32,576,751 | 26,755,152 | 22,906,714 | 20,212,005 | 19,868,522 | 19,428,440 | 17,258,058 | 17,049,806 | 14,329,854 | 13,566,095 | 12,583,066 | 12,487,006 | 10,456,501 | 8,976,917 | 6,576,552 | 5,181,176 | 4,423,105 | 4,594,891.656 | 4,466,056.933 | 4,067,551.235 | 3,868,522.892 | 3,740,642.767 | 3,681,726.771 |
Gross Profit Ratio
| 0.323 | 0.305 | 0.328 | 0.327 | 0.299 | 0.275 | 0.283 | 0.291 | 0.269 | 0.268 | 0.248 | 0.271 | 0.278 | 0.325 | 0.28 | 0.231 | 0.236 | 0.236 | 0.236 | 0.256 | 0.25 | 0.247 | 0.264 | 0.294 | 0.319 |
Reseach & Development Expenses
| 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 |
General & Administrative Expenses
| 1,154,241 | 1,215,758 | 1,507,716 | 1,699,182 | 1,414,092 | 1,359,213 | 1,038,938 | 3,988,897 | 3,495,437 | 3,928,237 | 3,378,638 | 2,762,365 | 2,314,374 | 2,338,697 | 2,162,737 | 1,893,149 | 1,343,014 | 1,128,048 | 1,032,670 | 282,752.004 | 312,076.71 | 271,203.327 | 214,919.726 | 147,032.223 | 151,853.573 |
Selling & Marketing Expenses
| 8,564,259 | 7,552,071 | 6,708,820 | 6,190,424 | 5,792,034 | 5,319,484 | 5,001,967 | 7,168,040 | 6,885,612 | 6,247,224 | 4,862,078 | 4,058,470 | 3,549,976 | 3,397,951 | 3,297,580 | 2,742,292 | 2,339,110 | 2,077,419 | 1,727,938 | 1,033,866.027 | 1,024,662.817 | 930,674.421 | 854,778.788 | 641,606.891 | 750,367.012 |
SG&A
| 16,371,795 | 8,767,829 | 8,216,536 | 7,889,606 | 7,206,126 | 6,678,697 | 6,040,905 | 11,156,937 | 10,381,049 | 10,175,461 | 8,240,716 | 6,820,835 | 5,864,350 | 5,736,648 | 5,460,317 | 4,635,441 | 3,682,124 | 3,205,467 | 2,760,608 | 1,316,618.031 | 1,336,739.526 | 1,201,877.748 | 1,069,698.514 | 788,639.115 | 902,220.585 |
Other Expenses
| 15,076 | 5,815,669 | 6,420,591 | 5,554,388 | 5,136,131 | -96,570 | -113,978 | -130,555 | -105,670 | -236,576 | -132,770 | -67,425 | -133,765 | 443,782 | 375,912 | -39,476 | -290,963 | -92,941 | 53,408 | -120,475.19 | -59,634.671 | -43,435.5 | 78,252.108 | 35,521.93 | 28,055.797 |
Operating Expenses
| 16,386,871 | 14,583,498 | 14,637,127 | 13,443,994 | 12,342,257 | 11,336,352 | 10,609,592 | 10,876,052 | 10,275,379 | 9,938,885 | 8,107,946 | 6,815,372 | 5,730,585 | 6,180,430 | 5,836,229 | 4,635,441 | 3,682,124 | 3,205,467 | 2,760,608 | 2,447,161.75 | 2,405,195.61 | 2,160,007.972 | 1,803,609.523 | 1,327,604.818 | 1,377,697.121 |
Operating Income
| 19,663,598 | 19,693,110 | 16,882,324 | 12,889,087 | 9,831,024 | 9,143,020 | 8,747,502 | 8,285,007 | 7,362,895 | 7,208,732 | 6,717,981 | 6,870,594 | 6,852,481 | 6,296,063 | 4,623,707 | 4,341,476 | 2,894,428 | 1,975,709 | 1,662,497 | 2,087,390.884 | 2,008,794.942 | 1,880,135.685 | 2,034,459.663 | 2,396,331.07 | 2,285,036.637 |
Operating Income Ratio
| 0.176 | 0.178 | 0.17 | 0.158 | 0.128 | 0.125 | 0.125 | 0.124 | 0.115 | 0.113 | 0.116 | 0.137 | 0.151 | 0.164 | 0.124 | 0.112 | 0.104 | 0.09 | 0.089 | 0.116 | 0.112 | 0.114 | 0.139 | 0.189 | 0.198 |
Total Other Income Expenses Net
| -4,048,214 | -7,374,345 | -2,426,196 | -462,753 | -1,081,627 | -1,696,054 | -1,088,948 | -899,779 | -2,400,811 | -979,435 | -1,560,716 | -560,822 | -505,207 | -863,688 | -559,894 | -1,741,653 | -853,019 | -750,485 | -1,236,736 | -1,235,010.421 | -977,659.771 | -462,051.772 | -758,119.809 | -1,277,383.63 | -184,399.321 |
Income Before Tax
| 15,615,384 | 12,318,765 | 14,456,085 | 12,426,334 | 8,749,397 | 7,446,966 | 7,658,554 | 7,385,228 | 4,962,084 | 6,229,297 | 4,666,958 | 6,309,756 | 6,352,389 | 5,432,375 | 4,063,813 | 2,599,823 | 2,065,229 | 1,225,224 | 425,761 | 852,380.463 | 1,031,135.172 | 1,418,083.914 | 1,276,339.854 | 1,118,947.44 | 2,100,637.316 |
Income Before Tax Ratio
| 0.14 | 0.111 | 0.146 | 0.152 | 0.114 | 0.101 | 0.109 | 0.111 | 0.077 | 0.098 | 0.081 | 0.126 | 0.14 | 0.141 | 0.109 | 0.067 | 0.074 | 0.056 | 0.023 | 0.048 | 0.058 | 0.086 | 0.087 | 0.088 | 0.182 |
Income Tax Expense
| 4,121,651 | 3,126,196 | 3,252,500 | 3,674,268 | 2,846,668 | 2,485,115 | 2,513,491 | 2,532,747 | 1,730,371 | 1,828,217 | 1,252,072 | 1,530,310 | 1,460,716 | 1,497,567 | 1,207,032 | 801,553 | 696,842 | 473,176 | 188,763 | 320,600.784 | 310,203.461 | 496,343.47 | 361,129.903 | 341,829.443 | 580,715.797 |
Net Income
| 8,147,019 | 9,192,569 | 11,203,585 | 8,752,066 | 4,908,172 | 4,166,101 | 4,168,476 | 4,144,571 | 2,967,951 | 3,885,375 | 2,503,841 | 3,261,176 | 3,077,180 | 2,952,858 | 2,075,861 | 1,015,673 | 981,117 | 661,210 | 124,018 | 378,056.338 | 603,481.303 | 802,632.828 | 789,028.697 | 646,172.334 | 1,395,399.461 |
Net Income Ratio
| 0.073 | 0.083 | 0.113 | 0.107 | 0.064 | 0.057 | 0.059 | 0.062 | 0.046 | 0.061 | 0.043 | 0.065 | 0.068 | 0.077 | 0.056 | 0.026 | 0.035 | 0.03 | 0.007 | 0.021 | 0.034 | 0.049 | 0.054 | 0.051 | 0.121 |
EPS
| 927.86 | 1,046.94 | 1,275.97 | 996.77 | 558.99 | 474.48 | 473 | 472 | 338 | 449 | 285 | 371 | 350 | 336 | 236 | 120 | 115 | 78 | 15 | 44 | 71 | 90 | 82 | 71 | 152 |
EPS Diluted
| 927.86 | 1,046.94 | 1,275.97 | 996.77 | 558.99 | 474.48 | 473 | 472 | 338 | 449 | 285 | 371 | 350 | 336 | 236 | 120 | 115 | 78 | 15 | 44 | 71 | 90 | 82 | 71 | 152 |
EBITDA
| 23,022,240 | 19,356,902 | 21,104,011 | 17,889,530 | 13,623,945 | 11,939,457 | 11,645,099 | 11,543,350 | 8,809,343 | 10,235,323 | 5,878,644 | 7,384,107 | 7,234,405 | 6,604,073 | 6,623,214 | 3,757,385 | 2,752,024 | 2,028,151 | 1,253,578 | 2,266,838.133 | 2,093,318.584 | 2,306,317.078 | 1,974,571.385 | 1,798,793.176 | 2,877,506.675 |
EBITDA Ratio
| 0.206 | 0.153 | 0.191 | 0.19 | 0.145 | 0.137 | 0.151 | 0.139 | 0.103 | 0.123 | 0.102 | 0.146 | 0.16 | 0.172 | 0.15 | 0.097 | 0.1 | 0.093 | 0.067 | 0.127 | 0.127 | 0.129 | 0.162 | 0.143 | 0.251 |