YOLFTbeta
Malindo Feedmill Tbk

Malindo Feedmill Tbk

MAIN · JK · Consumer Defensive / Packaged Foods

585.00IDR+30.00 (+5.41%)

Price History

Full chart

Market Stats

Previous Close555.00
Open555.00
Day Range555.00 – 585.00
52-Week Range600.00 – 1,025.74
Volume546.30K
Market Cap1.41T
P/E (TTM)3.03
Forward P/E8.79
EPS208.03
Dividend Yield8.25%
Beta-0.02
50-Day Avg671.10
200-Day Avg779.93

About

PT Malindo Feedmill Tbk, together with its subsidiaries, engages in the production of animal feed in Indonesia. The company operates through Feedmill, Breeder, Broiler, and Food and Poultry Processing segments. It is also involved in the parent stock and day old chicken farm; broiler chicken farm; processing and preserving of meat; providing of food and beverages; and duck farm and slaughterhouse with packaging of poultry meat. It provides its products under the SunnyGold brand name. PT Malindo Feedmill Tbk was founded in 1997 and is headquartered in Jakarta Selatan, Indonesia. PT Malindo Feedmill Tbk operates as a subsidiary of Dragon Amity Pte. Ltd.

Company Details

  • SectorConsumer Defensive
  • IndustryPackaged Foods
  • CEOMr. Joo Hwa Lau
  • Employees3.76K
  • HeadquartersKomplek Golden Plaza, Jakarta Selatan, Indonesia, 12420, Indonesia
  • Websitehttps://www.malindofeedmill.com

Leadership

  • Mr. Tuang Nguang Lau DMSM, PSMPresident Director · b. 1958
  • Mr. Rudy Hartono HusinDirector of Accounting & Finance and Director · b. 1974
  • Mr. Matius LibraHead of Internal Audit · b. 1974
  • Mr. Joo Hwa LauDeputy CEO & Director · b. 1978
  • Mr. Andre Andreas HendjanCorporate Secretary · b. 1975

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 Revenue437.49B805.59B893.49B1.19T1.73T1.87T2.04T2.63T3.35T4.19T4.50T4.78T5.25T5.44T6.71T7.45T7.00T9.13T11.10T12.06T12.50T12.69T
Growth (%)-+84.14%+10.91%+33.03%+45.52%+8.03%+8.99%+29.36%+27.14%+25.18%+7.37%+6.06%+9.87%+3.72%+23.24%+11.17%-6.09%+30.43%+21.59%+8.61%+3.69%+1.52%
Cost of Revenue384.01B667.65B747.36B1.04T1.54T1.60T1.65T2.17T2.71T3.48T4.18T4.24T4.32T4.88T5.76T6.55T6.35T8.57T10.41T11.17T10.95T11.42T
Gross Profit------388.36B460.69B638.44B717.91B322.33B539.92B923.92B564.45B942.20B901.68B653.51B557.88B693.88B884.06B1.55T1.27T
Gross Margin------19.07%17.49%19.06%17.12%7.16%11.31%17.61%10.37%14.05%12.10%9.34%6.11%6.25%7.33%12.43%10.01%
Operating Expense------129.01B150.16B190.70B341.42B340.02B445.53B460.29B413.70B375.82B449.62B461.27B324.28B511.88B565.90B760.42B703.11B
Operating Income22.45B85.29B74.80B41.58B79.30B131.89B259.35B310.53B447.74B376.49B-17.69B94.38B463.63B150.75B566.38B452.06B192.25B233.60B182.00B318.15B793.58B566.81B
Operating Margin5.13%10.59%8.37%3.50%4.59%7.06%12.73%11.79%13.37%8.98%-0.39%1.98%8.84%2.77%8.45%6.06%2.75%2.56%1.64%2.64%6.35%4.47%
EBITDA------259.35B359.81B449.98B465.77B-6.19B102.22B643.43B346.13B776.42B677.05B475.67B509.80B471.12B577.36B790.65B827.67B
EBITDA Margin------12.73%13.66%13.43%11.11%-0.14%2.14%12.26%6.36%11.58%9.08%6.79%5.58%4.24%4.79%6.32%6.52%
Net Income------179.91B204.97B302.75B241.25B-84.56B-62.83B289.79B48.88B284.80B152.49B-38.95B60.38B26.24B63.37B488.03B393.62B
Net Income Margin------8.83%7.78%9.04%5.75%-1.88%-1.32%5.52%0.90%4.25%2.05%-0.56%0.66%0.24%0.53%3.90%3.10%
Interest Expense00000034.45B2.31B67.22B67.46B97.69B168.54B162.75B123.10B143.06B188.84B187.62B163.51B163.17B170.35B136.17B99.93B
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%1.69%0.09%2.01%1.61%2.17%3.53%3.10%2.26%2.13%2.53%2.68%1.79%1.47%1.41%1.09%0.79%

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 Assets239.34B314.03B342.76B656.24B859.93B885.35B966.32B1.33T1.80T2.21T3.53T3.96T3.92T4.07T4.34T4.65T4.67T5.44T5.75T5.52T5.38T5.70T
Total Liabilities194.96B208.30B170.32B465.84B815.38B766.70B710.48B905.98B1.12T1.35T2.45T2.41T2.08T2.37T2.44T2.62T2.69T3.39T3.67T3.38T2.75T2.83T
Total Equity44.38B105.72B172.44B190.61B46.18B120.79B258.05B424.32B684.70B864.93B1.08T1.55T1.84T1.70T1.90T2.03T1.99T2.05T2.08T2.14T2.63T2.88T
Cash2.54B2.41B7.33B13.74B19.92B69.77B118.97B87.18B90.56B82.82B310.11B524.52B146.43B175.61B143.96B120.23B177.54B179.66B477.40B287.55B329.18B483.91B
Total Debt------183.17B287.92B821.55B974.34B1.89T1.97T1.66T1.85T1.80T2.03T2.14T2.75T3.04T2.48T1.19T1.75T
Net Debt------64.20B200.74B730.99B891.53B1.58T1.45T1.51T1.67T1.56T1.83T1.79T2.23T2.24T2.19T860.18B1.27T

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 Flow-46.50B38.34B2.01B13.25B90.19B148.92B66.22B6.94B8.66B11.16B11.81B12.70B10.73B10.37B312.99B284.50B-273.56B39.16B461.82B901.94B717.45B
Investing Cash Flow-------64.24B-187.07B-319.11B-352.93B-664.37B-355.07B-281.66B-335.48B-317.54B-508.48B-313.38B-333.05B-275.77B-100.49B-155.17B-382.56B
Financing Cash Flow14.53B--93.79B292.68B--40.47B87.79B29.52B233.76B1.19T613.06B-347.66B171.76B-14.68B169.24B74.09B592.24B303.63B-531.62B-736.64B-178.14B
Capital Expenditure10.49B20.50B26.81B67.63B16.89B45.32B155.27B207.38B319.59B353.68B665.40B356.34B282.51B346.89B322.62B509.85B323.34B334.68B276.58B103.22B158.69B386.09B
Free Cash Flow-------6.36B-141.16B-312.65B-345.02B-654.24B-344.53B-269.80B-336.16B-312.24B-196.86B-38.84B-608.24B-237.42B358.60B743.25B331.36B
Dividends Paid--23.73B12.88B8.47B1.36B42.71B38.98B42.38B61.02B35.82B85.07B85.07B85.07B35.82B49.25B0----144.82B
FCF to OCF-------4.27%-213.17%-4502.35%-3985.99%-5863.92%-2917.42%-2123.84%-3133.13%-3009.76%-62.90%-13.65%222.34%-606.33%77.65%82.41%46.19%
Dividend Paid to FCF-------671.94%-27.62%-13.55%-17.69%-5.48%-24.69%-31.53%-25.31%-11.47%-25.02%0.00%----43.70%

Earnings

Report DateMar 31, 2011May 30, 2012Aug 29, 2012Nov 28, 2012Feb 27, 2013May 29, 2013Aug 28, 2013Nov 27, 2013Feb 3, 2014May 28, 2014Sep 3, 2014Nov 1, 2014Mar 31, 2015May 2, 2015Jul 31, 2015Nov 3, 2015Apr 28, 2016Aug 1, 2016Oct 31, 2016May 2, 2017Jul 31, 2017Oct 31, 2017Mar 30, 2018Apr 9, 2018Jul 31, 2018Oct 31, 2018Mar 30, 2019Apr 30, 2019Jul 31, 2019Oct 31, 2019Feb 26, 2020May 1, 2020Aug 4, 2020Nov 30, 2020May 3, 2021Aug 2, 2021Nov 1, 2021Mar 31, 2022Apr 30, 2022Aug 3, 2022Nov 1, 2022Mar 30, 2023Apr 29, 2023Aug 5, 2023
EPS Estimate--------------------------------------------
EPS Actual17.8842.1166.7248.9320.8646.2257.7338.99-0.6134.3416.18-38.33-57.56-33.36-13.557.2923.3051.6729.2111.001.02-10.7920.5922.5231.5629.3443.7940.8024.3922.09-19.17-19.17-26.04-12.6415.0417.73-49.1118.6318.63-34.426.9734.4934.4918.88
Surprise--------------------------------------------
Timing-----------Pre-marketAfter-hoursPre-marketAfter-hoursPre-marketAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hours-After-hoursAfter-hoursAfter-hours-After-hoursAfter-hoursAfter-hours-Pre-market-After-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursPre-marketPre-market-Pre-marketPre-market

Key Statistics & Ratios

Market Cap1.41T
Enterprise Value2.50T
Trailing P/E3.03
Forward P/E8.79
Price / Sales0.10
Price / Book0.52
EPS208.03
Book Value1,284.21
Revenue (TTM)13.89T
Gross Profit (TTM)1.47T
EBITDA921.70B
Profit Margin3.35%
Operating Margin-0.78%
Return on Equity17.34%
Return on Assets6.86%
Shares Outstanding2.23B
Shares Float781.95M
Beta-0.02
Dividend Yield8.25%
Dividend Rate52.00
Payout Ratio25.00%

Dividends

20261×
52.00Jun 8, 2026
20251×
65.00Jun 4, 2025
20191×
22.00Jul 1, 2019
20181×
16.00Oct 18, 2018
20171×
38.00Jul 6, 2017
20141×
20.00Nov 12, 2014
20131×
36.00Nov 11, 2013
20121×
25.00Dec 7, 2012
20111×
23.00Sep 19, 2011
20103×
14.00Dec 20, 2010100000.00Nov 9, 201011.20Sep 7, 2010
20091×
0.80Aug 7, 2009
20081×
5.00Dec 18, 2008
20071×
7.60Oct 10, 2007
20062×
5.00Nov 10, 200614.00Jul 28, 2006

Stock Splits

  • Jun 15, 20115:1