Bisi International Tbk

Bisi International Tbk

BISI · JK · Basic Materials / Agricultural Inputs

505.00IDR+13.00 (+2.64%)

Price History

Full chart

Market Stats

Previous Close492.00
Open492.00
Day Range492.00 – 505.00
52-Week Range610.00 – 910.15
Volume295.20K
Market Cap2.04T
P/E (TTM)8.35
Forward P/E8.60
EPS81.46
Dividend Yield3.82%
Beta0.07
50-Day Avg697.60
200-Day Avg772.15

About

PT BISI International Tbk, together with its subsidiaries, produces and sells hybrid seeds, horticulture seeds, rice seeds, and agriculture products in Indonesia and internationally. The company operates through Corn, Vegetable and Fruit, Paddy, Pesticides and Fertilizers, and Others segments. It engages in corn, various horticulture, hybrid paddy, non-hybrid paddy, leaf vegetables horticulture, fruit horticulture, fruit vegetables horticulture, chili, and plant breeding farming; after harvest services; seed selection for breeding; wholesale trading of paddy and field crop, fruits, agricultural and forestry machinery and equipment, fertilizers and agrochemical products, and vegetables; research and development on technology and agricultural genetic engineering and biotechnology; fruit and vegetable drying; corn milling and cleaning; natural and non-synthetic, single, artificial, and compound fertilizer primary macro nutrients; secondary macro nutrients; micro nutrient and complementary fertilizers; planting media; retail trade through media for mixed and various goods; and internet trading application development activities. It also offers hybrid corn seeds; horticulture seeds such as sweet corn seed, peppers, cucumbers, bittergourd, cabbage, seedless watermelon, tomatoes, broccoli, cauliflower, loofah, and eggplants; rice seeds; amaranthus, waterconvolvulus, beans, and yard long beans; and pesticides, herbicides, fungicides, insecticides, plant growth regulators, gluten, fishisida, and others. The company was formerly known as PT Benihinti Suburintani and changed its name to PT BISI International Tbk in October 2006. The company was founded in 1983 and is headquartered in Sidoarjo, Indonesia.

Company Details

  • SectorBasic Materials
  • IndustryAgricultural Inputs
  • CEOMr. Agus Saputra Wijaya
  • Employees1.20K
  • HeadquartersJl. Raya Surabaya Mojokerto km 19, Sidoarjo, Indonesia, 61257, Indonesia
  • Websitehttps://bisi.co.id

Leadership

  • Mr. Agus Saputra WijayaPresident Director · b. 1980
  • Mr. Arief Tonny KusumaFinance Director & Director · b. 1966
  • Mr. Wenny KusmawatyHuman Resource Manager · b. 1984
  • Mr. Putu Darsana MP, Ph.D.Research & Development Director and Director · b. 1965
  • Mr. Robert SoemenapHead of Internal Audit · b. 1962
  • Wisnu HermawanHead of Corn Partnership
  • Michael SoemenapHead of Canvassing
  • Sugiono HadinotoGM & Treasury
  • Budi KristiantoGM & Controller
  • Roy AndriyantoCompany Secretary · b. 1986

Financials

Income Statement

Currency: IDR2004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue356.96B464.46B573.68B889.59B1.63T782.13B894.87B998.66B866.27B1.06T1.16T1.44T1.85T2.31T2.27T2.27T1.81T2.02T2.42T2.30T1.37T1.70T
Growth (%)-+30.12%+23.52%+55.07%+82.99%-51.95%+14.41%+11.60%-13.26%+21.94%+9.39%+24.40%+28.84%+24.74%-1.93%+0.30%-20.23%+11.16%+19.87%-4.86%-40.48%+24.02%
Cost of Revenue187.68B267.52B318.14B490.31B798.68B440.54B527.55B582.60B477.28B608.48B752.24B875.44B1.05T1.43T1.41T1.48T1.12T1.21T1.40T1.14T742.94B1.05T
Gross Profit---399.28B829.14B341.58B367.32B416.06B388.99B447.88B403.32B562.09B803.95B880.26B858.89B792.86B688.73B809.97B1.02T1.16T624.99B649.81B
Gross Margin---44.88%50.94%43.67%41.05%41.66%44.90%42.40%34.90%39.10%43.41%38.10%37.91%34.89%37.99%40.19%42.25%50.45%45.69%38.30%
Operating Expense---161.07B254.87B167.03B180.99B234.24B226.32B296.44B200.02B241.14B363.31B379.54B360.98B378.28B326.24B349.79B404.25B467.01B418.69B434.02B
Operating Income64.35B89.38B125.48B238.22B574.28B174.55B186.33B181.82B162.67B151.44B203.31B320.94B440.64B500.72B497.91B414.57B362.49B460.18B616.25B692.34B206.30B215.79B
Operating Margin18.03%19.24%21.87%26.78%35.28%22.32%20.82%18.21%18.78%14.34%17.59%22.33%23.79%21.67%21.98%18.24%20.00%22.84%25.51%30.13%15.08%12.72%
EBITDA---239.95B574.28B177.36B209.03B221.65B190.93B177.53B229.22B354.30B479.38B527.69B532.79B451.87B406.32B517.86B688.55B783.73B292.24B275.14B
EBITDA Margin---26.97%35.28%22.68%23.36%22.20%22.04%16.81%19.84%24.65%25.88%22.84%23.52%19.89%22.41%25.70%28.50%34.10%21.36%16.22%
Net Income---150.19B398.40B75.78B150.30B148.13B129.35B127.03B165.26B263.92B336.14B403.18B403.82B306.82B275.45B380.81B523.09B595.63B178.51B190.29B
Net Income Margin---16.88%24.47%9.69%16.80%14.83%14.93%12.02%14.30%18.36%18.15%17.45%17.82%13.50%15.20%18.90%21.65%25.92%13.05%11.22%
R&D1.63B2.95B2.71B847.00M--1.19B388.00M-------62.37B62.05B65.43B79.42B90.25B100.85B92.79B
R&D as % of Total Revenue0.46%0.63%0.47%0.10%--0.13%0.04%-------2.74%3.42%3.25%3.29%3.93%7.37%5.47%
Interest Expense00019.10B25.95B49.51B11.46B713.00M1.26B1.32B901.00M947.00M930.00M78.00M1.59B11.32B2.75B130.00M64.00M280.00M235.00M66.00M
Interest Expense % of Total Revenue0.00%0.00%0.00%2.15%1.59%6.33%1.28%0.07%0.15%0.13%0.08%0.07%0.05%0.00%0.07%0.50%0.15%0.01%0.00%0.01%0.02%0.00%

Balance Sheet

Currency: IDR2004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets262.62B343.94B534.26B892.23B1.66T1.41T1.36T1.52T1.59T1.71T1.87T2.14T2.42T2.62T2.77T2.94T2.91T3.13T3.41T3.90T3.63T3.74T
Total Liabilities124.33B149.63B268.87B298.49B687.05B347.21B148.11B239.18B208.90B236.94B266.02B326.30B352.65B422.23B455.08B624.47B456.59B404.16B360.23B455.12B244.07B243.73B
Total Equity109.04B156.01B217.51B544.02B941.01B1.02T1.16T1.28T1.38T1.48T1.60T1.82T2.06T2.20T2.31T2.32T2.46T2.73T3.05T3.45T3.39T3.49T
Cash2.57B2.47B6.19B9.31B16.19B7.75B69.52B248.53B126.13B130.84B174.43B314.65B379.59B535.62B94.49B195.16B602.27B1.10T1.50T1.04T567.67B166.71B
Total Debt---204.29B525.84B290.22B2.69B50.03B49.65B----50.00B100.00B150.00B1.53B1.33B546.00M373.00M109.00M16.81B
Net Debt---194.98B509.64B282.47B-66.83B-198.50B-76.48B-130.84B-174.43B-314.65B-379.59B-485.62B5.51B-45.16B-600.74B-1.09T-1.50T-1.04T-567.56B-149.90B

Cash Flow

Currency: IDR2004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow23.07B---40.81B-119.85B26.27B223.22B233.60B-76.93B100.15B125.73B241.95B205.03B590.51B-170.89B370.40B714.41B652.54B668.14B42.91B-146.28B-263.21B
Investing Cash Flow----40.12B-124.20B-21.79B-8.03B-71.43B-14.31B-15.55B-45.27B-38.81B-41.32B-220.69B-20.61B-19.37B-42.47B-44.55B-60.00B-294.32B-89.31B-66.72B
Financing Cash Flow84.00M16.59B153.95B84.05B250.94B-173.72B-153.35B16.84B-31.26B-80.02B-36.90B-63.01B-99.00B-214.00B-250.02B-250.10B-265.00B-114.99B-204.86B-205.38B-240.85B-89.05B
Capital Expenditure20.53B20.43B26.04B40.22B124.48B22.05B17.24B17.60B16.81B16.27B48.05B39.61B41.41B220.69B21.54B21.18B48.76B45.09B63.43B300.50B96.75B73.06B
Free Cash Flow----81.03B-244.34B4.22B205.99B216.00B-93.74B83.88B77.68B202.34B163.63B369.82B-192.43B349.21B665.66B607.45B459.65B-257.59B-243.03B-336.27B
Dividends Paid--124.50B----30.00B30.00B30.00B36.00B63.00B99.00B264.00B300.00B300.00B114.00B114.00B204.00B204.00B240.00B84.00B
FCF to OCF---198.56%203.86%16.07%92.28%92.47%121.85%83.76%61.78%83.63%79.81%62.63%112.60%94.28%93.18%93.09%68.80%-600.30%166.14%127.76%
Dividend Paid to FCF-------13.89%-32.00%35.76%46.34%31.14%60.50%71.39%-155.90%85.91%17.13%18.77%44.38%-79.20%-98.75%-24.98%

Earnings

Report DateApr 30, 2012Aug 29, 2012Oct 31, 2012Feb 27, 2013Apr 29, 2013Jul 31, 2013Nov 1, 2013Mar 28, 2014Apr 28, 2014Aug 29, 2014Oct 31, 2014Mar 27, 2015May 1, 2015Jul 31, 2015Oct 30, 2015Apr 29, 2016Jul 29, 2016Nov 1, 2016Apr 28, 2017Jul 31, 2017Oct 31, 2017Mar 31, 2018Apr 30, 2018Jul 31, 2018Oct 29, 2018Feb 27, 2019Apr 30, 2019Jul 31, 2019Oct 28, 2019Feb 26, 2020Apr 29, 2020Jul 29, 2020Oct 27, 2020Mar 3, 2021May 20, 2021Jul 30, 2021Oct 29, 2021Apr 29, 2022Jul 29, 2022Oct 21, 2022Apr 28, 2023Jul 31, 2023
EPS Estimate------------------------------------------
EPS Actual22.864.686.459.1218.1812.627.054.509.40-0.8321.3425.1716.1316.7629.6721.8124.1931.7525.393.8844.0261.1010.94-7.7775.3456.1025.084.2617.3455.608.1123.2619.7640.6826.4922.1426.7051.4117.8444.3460.773.38
Surprise------------------------------------------
Timing----------Pre-market-Pre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-market-----------------After-hoursAfter-hoursAfter-hours

Key Statistics & Ratios

Market Cap2.04T
Enterprise Value1.80T
Trailing P/E8.35
Forward P/E8.60
PEG Ratio0.27
Price / Sales1.16
Price / Book0.61
EPS81.46
Book Value1,179.99
Revenue (TTM)1.77T
Gross Profit (TTM)659.42B
EBITDA310.15B
Profit Margin11.76%
Operating Margin15.21%
Return on Equity5.95%
Return on Assets4.29%
Shares Outstanding3.00B
Shares Float1.37B
Beta0.07
Dividend Yield3.82%
Dividend Rate26.00
Payout Ratio31.93%

Dividends

20261×
26.00Jun 5, 2026
20251×
28.00Jun 11, 2025
20241×
80.00Jun 5, 2024
20231×
68.00Jun 5, 2023
20221×
68.00Jun 3, 2022
20211×
38.00Jul 2, 2021
20201×
38.00Sep 3, 2020
20191×
100.00Jun 14, 2019
20181×
100.00Jun 7, 2018
20171×
88.00Jun 9, 2017
20161×
33.00Jun 15, 2016
20151×
21.00Jun 9, 2015
20141×
12.00Jul 1, 2014
20131×
10.00Jul 1, 2013
20121×
10.00Jun 19, 2012
20111×
10.00Jun 28, 2011