Loading...
OTCM
NIPAF
Market cap319mUSD
, Last price  
USD
Name

Nippon Indosari Corpindo Tbk PT

Chart & Performance

D1W1MN
OTCM:NIPAF chart
No data to show
P/E
—
P/S
—
EPS
63.69
Div Yield, %
—
Shrs. gr., 5y
-1.35%
Rev. gr., 5y
3.34%
Revenues
3.93t
+2.92%
0485,919,837,348612,192,357,641813,342,078,9521,190,825,893,3401,505,519,937,6911,880,262,901,6972,174,501,712,8992,521,920,968,2132,491,100,179,5602,766,545,866,6843,337,022,314,6243,212,034,546,0323,287,623,237,4573,935,182,048,6683,820,532,634,9263,932,169,542,456
Net income
362.57b
+8.78%
057,114,858,13299,775,124,375115,932,533,042149,149,548,025158,015,270,921188,577,521,074270,538,700,440279,960,998,626145,981,447,247172,687,391,659236,518,557,420168,610,282,478283,603,784,487432,220,344,060333,291,088,862362,565,606,268
CFO
0k
-100.00%
56,084,131,253113,567,953,650147,561,847,765189,081,795,465314,587,624,896364,975,619,113555,511,840,614414,702,426,418370,617,213,073308,649,668,419464,671,744,471476,273,001,577643,601,152,274495,068,667,735563,604,326,4450
Earnings
Apr 24, 2025

Profile

PT Nippon Indosari Corpindo Tbk manufactures, sells, and distributes breads in Indonesia and the Philippines. The company offers white bread, sweet/filled breads, and cakes under the Sari Roti brand. It sells its products to distributors and agents, as well as online. The company was formerly known as PT Nippon Indosari Corporation and changed its name to PT Nippon Indosari Corpindo Tbk in 2003. PT Nippon Indosari Corpindo Tbk was incorporated in 1995 and is headquartered in Bekasi, Indonesia.
URL
https://www.sariroti.com/
IPO date
Jun 28, 2010
Employees
Domiciled in
ID
Incorporated in
ID

Valuation

Title
IDR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
3,932,169,542
2.92%
3,820,532,635
-2.91%
3,935,182,049
19.70%
Cost of revenue
2,842,001,540
3,432,888,435
2,753,271,940
Unusual Expense (Income)
NOPBT
1,090,168,002
387,644,200
1,181,910,109
NOPBT Margin
27.72%
10.15%
30.03%
Operating Taxes
106,749,298
94,690,264
140,534,998
Tax Rate
9.79%
24.43%
11.89%
NOPAT
983,418,705
292,953,936
1,041,375,111
Net income
362,565,606
8.78%
333,291,089
-22.89%
432,220,344
52.40%
Dividends
(500,002,550)
(607,679,613)
(346,139,579)
Dividend yield
9.03%
9.27%
4.55%
Proceeds from repurchase of equity
(9,773,226)
(255,507,298)
BB yield
0.18%
3.36%
Debt
Debt current
112,231,815
112,329,715
12,618,616
Long-term debt
538,266,340
562,521,479
557,484,408
Deferred revenue
22,203,616
21,195,307
Other long-term liabilities
152,105,709
414,045,887
169,652,994
Net debt
219,551,770
136,896,953
(85,565,667)
Cash flow
Cash from operating activities
563,604,326
495,068,668
CAPEX
(104,316,370)
(116,891,636)
(185,927,935)
Cash from investing activities
(108,939,435)
(128,082,920)
(185,314,541)
Cash from financing activities
(586,795,309)
(524,443,490)
(674,020,133)
FCF
1,008,068,808
632,218,098
544,938,494
Balance
Cash
430,946,384
537,954,242
627,450,783
Long term investments
28,217,908
Excess cash
234,337,907
346,927,610
458,909,588
Stockholders' equity
1,459,191,447
1,552,614,602
1,840,341,566
Invested Capital
2,871,224,647
3,039,825,480
2,878,144,589
ROIC
33.27%
9.90%
35.89%
ROCE
33.57%
11.45%
34.14%
EV
Common stock shares outstanding
5,705,345
5,703,133
5,764,475
Price
970.00
-15.65%
1,150.00
-12.88%
1,320.00
-2.94%
Market cap
5,534,184,638
-15.62%
6,558,602,878
-13.81%
7,609,107,150
-8.30%
EV
5,759,530,417
6,695,583,747
7,523,616,068
EBITDA
1,090,168,002
590,289,560
1,244,758,432
EV/EBITDA
5.28
11.34
6.04
Interest
62,886,057
60,868,971
50,456,631
Interest/NOPBT
5.77%
15.70%
4.27%