YOLFTbeta
Cisadane Sawit Raya Pt

Cisadane Sawit Raya Pt

CSRA · JK · Consumer Defensive / Farm Products

695.00IDR+35.00 (+5.30%)

Price History

Full chart

Market Stats

Previous Close660.00
Open655.00
Day Range650.00 – 695.00
52-Week Range640.00 – 1,085.00
Volume609.60K
Market Cap1.36T
P/E (TTM)5.19
Forward P/E0.00
EPS128.01
Dividend Yield1.83%
Beta-0.15
50-Day Avg750.30
200-Day Avg855.93

About

PT Cisadane Sawit Raya Tbk engages in the oil palm plantation business in Indonesia and internationally. The company operates through Crude Palm Oil and Palm Kernel; and Plantation Industry segments. It focuses on production and processing of oil palm products; fresh fruit bunches which are processed into crude palm oil CPO, palm kernel PK. The company was founded in 1983 and is headquartered in Jakarta Utara, Indonesia.

Company Details

  • SectorConsumer Defensive
  • IndustryFarm Products
  • CEODr. H. Gita Sapta Adi M.M.
  • Employees1.87K
  • HeadquartersCBD Pluit Complex, Jakarta Utara, Indonesia, 14440, Indonesia
  • Websitehttps://csr.co.id

Leadership

  • Dr. H. Gita Sapta Adi M.M.President Director · b. 1968
  • Mr. Seman SendjajaDirector of Finance & Strategic Development and Director · b. 1972
  • Mr. Vivery Jerry Denny WalukowDirector of Operations & Director · b. 1964
  • Mr. Erwin KurniawanDirector of Commerce & Director · b. 1959
  • Habi BurahmanHead of Internal Audit · b. 1980
  • Mr. Iqbal PrastowoVP & Corporate Secretary · b. 1983
  • Priyo SembodoGeneral Manager of SDM & HRD

Financials

Income Statement

Currency: IDR2016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue519.61B614.82B567.79B492.30B607.25B895.87B970.57B875.51B1.07T1.89T
Growth (%)-+18.32%-7.65%-13.30%+23.35%+47.53%+8.34%-9.79%+21.84%+77.10%
Cost of Revenue346.47B347.49B356.13B304.82B345.83B391.79B403.00B480.48B588.64B1.24T
Gross Profit173.15B267.33B211.66B187.48B261.43B504.08B567.58B395.03B478.12B650.57B
Gross Margin33.32%43.48%37.28%38.08%43.05%56.27%58.48%45.12%44.82%34.43%
Operating Expense67.15B74.54B87.94B93.62B107.56B106.75B166.32B163.01B195.78B218.62B
Operating Income106.00B192.80B123.72B93.85B153.87B397.33B401.25B232.02B282.35B431.95B
Operating Margin20.40%31.36%21.79%19.06%25.34%44.35%41.34%26.50%26.47%22.86%
EBITDA--166.74B164.40B226.12B480.01B449.54B314.37B442.27B533.90B
EBITDA Margin--29.37%33.40%37.24%53.58%46.32%35.91%41.46%28.26%
Net Income29.78B96.81B28.82B29.16B72.37B259.65B252.41B146.14B214.85B268.78B
Net Income Margin5.73%15.75%5.08%5.92%11.92%28.98%26.01%16.69%20.14%14.23%
Interest Expense00063.66B64.25B73.74B50.14B45.63B59.77B57.41B
Interest Expense % of Total Revenue0.00%0.00%0.00%12.93%10.58%8.23%5.17%5.21%5.60%3.04%

Balance Sheet

Currency: IDR2016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets1.08T1.19T1.28T1.37T1.40T1.75T1.84T1.84T2.25T2.52T
Total Liabilities768.66B779.99B841.73B903.66B826.29B971.95B872.14B727.69B952.72B1.05T
Total Equity312.97B408.77B438.10B464.89B572.27B781.28B963.10B1.12T1.30T1.47T
Cash20.32B104.02B105.03B27.19B41.85B365.50B263.73B25.37B133.27B158.77B
Total Debt614.75B606.95B720.97B720.25B636.22B766.62B644.70B547.75B698.31B765.11B
Net Debt--615.93B693.07B594.37B401.12B380.96B522.38B565.04B606.34B

Cash Flow

Currency: IDR2016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow129.24B194.96B36.00B81.56B167.73B308.87B347.25B192.49B273.22B357.95B
Investing Cash Flow-40.14B-43.90B-99.48B-183.95B-76.80B-85.12B-238.44B-251.70B-306.09B-268.20B
Financing Cash Flow-75.30B-47.51B44.20B24.54B-76.27B99.89B-210.58B-179.15B140.77B-39.25B
Capital Expenditure39.08B42.04B96.26B176.38B72.07B79.14B229.88B238.12B300.18B267.28B
Free Cash Flow---60.26B-94.82B95.66B229.73B117.37B-45.63B-26.96B90.67B
Dividends Paid--51.25B51.25B51.25B51.25B71.75B029.99B24.53B
FCF to OCF---167.40%-116.25%57.03%74.38%33.80%-23.71%-9.87%25.33%
Dividend Paid to FCF---85.05%-54.05%53.57%22.31%61.13%0.00%-111.23%27.05%

Earnings

Report DateMar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023
EPS Estimate--------------
EPS Actual16.185.1410.234.0720.1920.5246.4839.4750.4436.3934.002.2911.5012.49
Surprise--------------
Timing--------------

Key Statistics & Ratios

Market Cap1.36T
Enterprise Value2.10T
Trailing P/E5.19
Forward P/E0.00
Price / Sales0.57
Price / Book0.92
EPS128.01
Book Value817.67
Revenue (TTM)2.37T
Gross Profit (TTM)616.24B
EBITDA454.40B
Profit Margin10.88%
Operating Margin9.43%
Return on Equity17.00%
Return on Assets9.16%
Shares Outstanding2.05B
Shares Float314.89M
Beta-0.15
Dividend Yield1.83%
Dividend Rate12.20
Payout Ratio9.53%

Dividends

20261×
15.00Oct 23, 2026
20251×
12.20Oct 7, 2025
20241×
14.63Jun 7, 2024
20222×
25.00Nov 18, 202210.00May 30, 2022
20211×
25.00Nov 25, 2021