YOLFTbeta
Buyung Poetra Sembada Tbk PT

Buyung Poetra Sembada Tbk PT

HOKI · JK · Consumer Defensive / Packaged Foods

32.00IDR+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close32.00
Open32.00
Day Range31.00 – 33.00
52-Week Range37.00 – 87.00
Volume2.06M
Market Cap377.43B
P/E (TTM)0.00
Forward P/E4.14
EPS-8.39
Dividend Yield0.00%
Beta0.04
50-Day Avg52.98
200-Day Avg63.08

About

PT Buyung Poetra Sembada Tbk engages in the manufacture and trading of rice and its derivative products in Indonesia. The company offers its rice through supermarkets and minimarkets under the Topi Koki, HOKI, Rumah Limas, BPS, Super Belida, HOKAIRI, and Daily Meal brand names. It is involved in the provision of husk power systems; trading of marketable securities; and sale of grains, rental of power plants and other industries. The company was founded in 2003 and is headquartered in Jakarta Timur, Indonesia. PT Buyung Poetra Sembada Tbk operates as a subsidiary of PT Buyung Investama Gemilang.

Company Details

  • SectorConsumer Defensive
  • IndustryPackaged Foods
  • CEOMr. Sukaking Bujung
  • Employees272
  • HeadquartersPasar Induk Beras Cipinang Block K No.17, Jakarta Timur, Indonesia, 13240, Indonesia
  • Websitehttps://topikoki.com

Leadership

  • Mr. Sukaking BujungOperational Director & President Director · b. 1981
  • Ms. . MuliatiFinance & Accounting Director and Director · b. 1967
  • Mr. Budiman SusiloSales & Marketing Director and Independent Director · b. 1972
  • Mr. Victor Reinhard Lanes S.E.Human Resources Manager & Corporate Secretary · b. 1968
  • Mr. Junaidi HendrikHead of the Internal Audit Unit · b. 1974

Financials

Income Statement

Currency: IDR2010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue115.95B151.33B352.39B298.07B518.30B658.28B1.15T1.21T1.43T1.65T1.17T933.60B925.71B1.28T1.30T1.21T
Growth (%)-+30.52%+132.86%-15.42%+73.89%+27.01%+74.23%+5.43%+18.32%+15.53%-29.03%-20.42%-0.84%+38.76%+1.10%-6.75%
Cost of Revenue102.33B130.81B315.75B247.82B442.77B559.35B978.05B1.04T1.23T1.41T1.03T820.50B823.70B1.18T1.19T1.12T
Gross Profit--36.64B50.25B75.52B98.93B168.84B164.94B202.40B240.52B143.53B113.10B102.01B103.26B104.22B86.53B
Gross Margin--10.40%16.86%14.57%15.03%14.72%13.64%14.15%14.55%12.23%12.11%11.02%8.04%8.02%7.15%
Operating Expense--30.44B40.91B49.67B61.14B96.65B92.00B73.55B81.02B74.78B77.28B80.94B94.83B94.74B107.41B
Operating Income1.87B2.53B6.19B9.34B25.85B37.78B72.19B72.94B128.85B159.50B68.75B35.81B21.07B8.43B9.48B-20.88B
Operating Margin1.61%1.67%1.76%3.13%4.99%5.74%6.29%6.03%9.01%9.65%5.86%3.84%2.28%0.66%0.73%-1.72%
EBITDA---3.75B-5.43B-7.07B24.37B77.32B83.17B143.04B168.64B82.93B70.55B56.97B17.41B43.43B9.19B
EBITDA Margin---1.07%-1.82%-1.36%3.70%6.74%6.88%10.00%10.20%7.07%7.56%6.15%1.36%3.34%0.76%
Net Income--1.82B2.69B13.84B53.28B43.82B47.96B90.20B103.72B38.04B12.12B90.57M-1.47B-3.00B-34.24B
Net Income Margin--0.52%0.90%2.67%8.09%3.82%3.97%6.30%6.27%3.24%1.30%0.01%-0.11%-0.23%-2.83%
R&D----------886.70K13.92M18.99M24.33M184.59M79.55M
R&D as % of Total Revenue----------0.00%0.00%0.00%0.00%0.01%0.01%
Interest Expense00000013.57B10.18B13.49B17.68B19.15B23.57B22.20B17.02B29.22B24.79B
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%1.18%0.84%0.94%1.07%1.63%2.53%2.40%1.32%2.25%2.05%

Balance Sheet

Currency: IDR2010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets44.40B75.43B103.28B158.59B234.71B332.15B370.25B576.96B758.85B848.68B906.92B989.12B811.60B1.05T1.12T989.19B
Total Liabilities42.94B68.38B91.25B142.95B208.85B150.69B150.17B100.98B195.68B207.11B244.36B320.46B142.74B384.62B476.34B387.13B
Total Equity1.46B7.01B7.92B11.97B20.43B175.67B220.07B475.98B563.17B641.57B662.41B668.79B670.67B660.12B636.20B591.17B
Cash125.69M1.74B2.02B1.51B2.11B996.79M2.47B36.31B42.93B33.25B4.79B4.84B3.95B4.99B14.00B13.14B
Total Debt---55.87B75.32B110.32B116.64B72.88B164.82B177.83B215.71B297.27B104.12B293.92B407.48B345.16B
Net Debt---2.02B54.35B73.21B109.33B114.17B36.57B121.89B144.58B210.92B292.43B100.17B288.93B393.48B332.03B

Cash Flow

Currency: IDR2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow---23.77B23.77B-115.20B7.40B105.22B78.18B13.84B3.60B-59.97B-65.85B116.84B
Investing Cash Flow----28.90B-28.90B-15.69B-86.26B-103.04B-116.49B-85.73B-62.89B-178.44B-26.23B-7.75B
Financing Cash Flow---6.60B6.60B164.73B85.48B10.17B12.40B39.42B-141.00B238.72B93.49B-101.94B
Capital Expenditure00028.48B29.00B15.79B88.47B103.04B116.49B85.63B56.87B10.82B18.00B3.97B
Free Cash Flow-----5.23B-130.99B-81.07B2.19B-38.31B-71.78B-53.28B-70.80B-83.85B112.87B
Dividends Paid---14.20B14.20B14.20B14.20B26.14B28.64B9.68B9.68B9.68B9.68B9.68B
FCF to OCF-----21.98%113.71%-1096.22%2.08%-49.00%-518.49%-1481.58%118.04%127.33%96.60%
Dividend Paid to FCF-----271.76%-10.84%-17.52%1195.54%-74.76%-13.48%-18.17%-13.67%-11.54%8.57%

Earnings

Report DateJul 31, 2017Oct 31, 2017Mar 29, 2018May 1, 2018Sep 10, 2018Oct 30, 2018Mar 29, 2019Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020May 11, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Aug 10, 2022Nov 28, 2022Mar 31, 2023Jun 30, 2023Aug 18, 2023
EPS Estimate-------------------------
EPS Actual2.24-0.951.002.762.522.002.052.683.222.062.751.520.970.480.970.720.060.410.130.620.14-0.570.000.05-0.48
Surprise-------------------------
TimingAfter-hoursAfter-hoursAfter-hoursPre-marketAfter-hoursPre-marketAfter-hours-------------Pre-marketAfter-hoursAfter-hoursAfter-hoursAfter-hours

Key Statistics & Ratios

Market Cap377.43B
Enterprise Value494.04B
Trailing P/E0.00
Forward P/E4.14
Price / Sales0.27
Price / Book0.91
EPS-8.39
Book Value55.12
Revenue (TTM)1.40T
Gross Profit (TTM)45.44B
EBITDA-40.34B
Profit Margin-5.81%
Operating Margin-13.67%
Return on Equity-14.09%
Return on Assets-4.98%
Shares Outstanding9.68B
Shares Float2.95B
Beta0.04
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20251×
1.00Jul 4, 2025
20241×
1.00Jul 4, 2024
20231×
1.00Jul 11, 2023
20221×
1.00Aug 5, 2022
20211×
1.00Jul 16, 2021
20201×
3.00Jul 9, 2020
20192×
100000.00Jun 28, 20192.75Jun 26, 2019
20181×
1.50Jun 22, 2018

Stock Splits

  • Feb 18, 20214:1