Wahana Inti MakmurTbk PT

NASI · JK · Consumer Defensive / Farm Products

148.00IDR+2.00 (+1.37%)

Price History

Full chart

Market Stats

Previous Close146.00

Open148.00

Day Range147.00 – 151.00

52-Week Range95.00 – 364.00

Volume4.27M

Market Cap150.18B

P/E (TTM)36.96

Forward P/E0.00

EPS5.03

Dividend Yield0.00%

Beta0.23

50-Day Avg160.22

200-Day Avg142.54

About

PT Wahana Inti Makmur Tbk produces and sells rice in Indonesia. The company offers aromatic, healthy, tarabas, medium grain, premium grade, and basmati rice, as well as private labeled rice. The company was founded in 2015 and is headquartered in Jakarta Barat, Indonesia.

Company Details

SectorConsumer Defensive
IndustryFarm Products
CEOMr. Piero Mustafa
Employees6
HeadquartersGedung Latumenten, Jakarta Barat, Indonesia, 11330, Indonesia
Websitehttps://wahanaintimakmur.com

Leadership

Mr. Piero MustafaPresident Director · b. 1979
Ms. Felicia FautineHead of Internal Audit Unit · b. 2001
Atikah Salsa BatubaraCorporate Secretary

Financials

Income Statement

Currency: IDR	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	20.70B	35.56B	40.54B	45.22B	59.04B	79.21B	87.94B	59.63B
Growth (%)	-	+71.82%	+13.99%	+11.56%	+30.55%	+34.17%	+11.03%	-32.20%
Cost of Revenue	15.87B	26.52B	31.81B	36.43B	47.91B	69.03B	76.80B	52.51B
Gross Profit	4.83B	9.04B	8.73B	8.79B	11.13B	10.18B	11.14B	7.12B
Gross Margin	23.32%	25.43%	21.54%	19.44%	18.85%	12.85%	12.67%	11.94%
Operating Expense	3.03B	4.90B	6.47B	8.01B	9.66B	8.99B	10.11B	9.25B
Operating Income	1.80B	4.15B	2.26B	778.93M	1.47B	1.19B	1.03B	-2.13B
Operating Margin	8.68%	11.67%	5.58%	1.72%	2.49%	1.50%	1.17%	-3.57%
EBITDA	1.94B	4.59B	3.43B	2.20B	2.81B	2.84B	3.11B	-702.05M
EBITDA Margin	9.39%	12.90%	8.46%	4.87%	4.76%	3.58%	3.54%	-1.18%
Net Income	1.29B	2.57B	1.05B	532.67M	1.03B	362.12M	147.19M	-3.75B
Net Income Margin	6.23%	7.23%	2.59%	1.18%	1.75%	0.46%	0.17%	-6.28%
Interest Expense	0	0	809.31M	28.96M	136.23M	440.81M	1.50B	1.45B
Interest Expense % of Total Revenue	0.00%	0.00%	2.00%	0.06%	0.23%	0.56%	1.71%	2.43%

Balance Sheet

Currency: IDR	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	10.65B	18.39B	21.68B	67.76B	70.22B	74.15B	83.82B	68.18B
Total Liabilities	7.37B	12.54B	7.92B	9.21B	10.63B	14.15B	23.67B	11.73B
Total Equity	3.27B	5.85B	13.76B	58.55B	59.59B	60.00B	60.15B	56.45B
Cash	58.76M	527.34M	120.30M	16.58B	8.53B	9.97B	8.84B	146.34M
Total Debt	4.43B	9.13B	3.21B	4.79B	7.00B	11.15B	20.89B	5.87B
Net Debt	4.38B	8.60B	3.09B	-11.79B	-1.53B	2.38B	12.05B	5.72B

Cash Flow

Currency: IDR	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	-3.19B	398.42M	-1.49B	-6.04B	-10.67B	4.40B	-9.73B	2.71B
Investing Cash Flow	-320.29M	-2.66B	558.25M	-18.37B	1.86B	-2.64B	-7.17B	9.30B
Financing Cash Flow	3.42B	2.39B	383.69M	41.34B	-3.85B	3.09B	8.46B	-12.19B
Capital Expenditure	560.34M	1.76B	332.25M	17.17B	946.67M	1.44B	147.66M	414.43M
Free Cash Flow	-3.75B	-1.37B	-1.82B	-23.21B	-11.62B	2.96B	-9.88B	2.30B
FCF to OCF	117.56%	-342.88%	122.31%	384.51%	108.87%	67.36%	101.52%	84.71%

Earnings

Report Date	Mar 31, 2022	Jun 30, 2022	Sep 30, 2022	Dec 31, 2022	Mar 31, 2023	Jun 30, 2023
EPS Estimate	-	-	-	-	-	-
EPS Actual	1.16	0.14	0.16	0.40	0.26	0.11
Surprise	-	-	-	-	-	-
Timing	-	-	-	-	-	-

Key Statistics & Ratios

Market Cap150.18B

Enterprise Value221.23B

Trailing P/E36.96

Forward P/E0.00

Price / Sales4.25

Price / Book0.00

EPS5.03

Book Value68.12

Revenue (TTM)35.38B

Gross Profit (TTM)5.30B

EBITDA-2.60B

Profit Margin-14.72%

Operating Margin-6.64%

Return on Equity-9.04%

Return on Assets-3.40%

Shares Outstanding807.40M

Shares Float191.02M

Beta0.23

Dividend Yield0.00%

Dividend Rate0.00

Payout Ratio0.00%