Salim Ivomas Pratama Tbk

Salim Ivomas Pratama Tbk

SIMP · JK · Consumer Defensive / Packaged Foods

570.00IDR+10.00 (+1.79%)

Price History

Full chart

Market Stats

Previous Close560.00
Open560.00
Day Range555.00 – 580.00
52-Week Range447.16 – 884.80
Volume10.33M
Market Cap9.07T
P/E (TTM)4.18
Forward P/E4.81
EPS140.00
Dividend Yield4.52%
Beta0.23
50-Day Avg602.90
200-Day Avg605.20

About

PT Salim Ivomas Pratama Tbk, together with its subsidiaries, produces and sells edible oils and fats in Indonesia, China, Singapore, Nigeria, Timor Leste, India, the Philippines, Germany, Ghana, Papua New Guinea, Haiti, and internationally. It operates through two segments, Plantations, and Edible Oil and Fats. The Plantations segment develops and maintains bearer plants, such as oil palm, rubber, sugar cane, timber plantations, cocoa, coconut, tea plantations, and agroforestry; and engages in other business activities relating to processing the produce into finished goods, as well as the related marketing and selling activities. The Edible Oil and Fats segment produces, markets, and sells edible oils, palm oil products, margarine, fats, RBD palm stearin, palm fatty acid distillate, shortening products, and other related products. The company is also involved in oil palm seed breeding; management and transportation services; research management and technical services; bulking stations; plantations, trading, services, photography, and air transportation for photography and mapping; marketing; and the artificial primary macronutrient mix fertilizer industry. In addition, it engages in the investment in the agricultural technology and cultivation businesses, and in the development of agriculture, forestry, fishery, and trading; research; agriculture, industrial, and agency/representative; and house prefabrication activities. The company sells products under the Bimoli, Bimoli Special, Happy, Amanda, Palmia, Royal Palmia, Delima, Malinda, and Simas brands. It exports its products. The company was formerly known as PT Ivomas Pratama and changed its name to PT Salim Ivomas Pratama Tbk in February 1994. PT Salim Ivomas Pratama Tbk was founded in 1992 and is based in Jakarta, Indonesia. PT Salim Ivomas Pratama Tbk is a subsidiary of Indofood Agri Resources Ltd.

Company Details

  • SectorConsumer Defensive
  • IndustryPackaged Foods
  • CEOMr. Paulus Moleonoto
  • Employees32.19K
  • HeadquartersSudirman Plaza, Indofood Tower, Jakarta, Indonesia, 12910, Indonesia
  • Websitehttps://www.simp.co.id

Leadership

  • Mr. Paulus MoleonotoPresident Director · b. 1962
  • Mr. Tan Agustinus DermawanHead of Accounting, Controller & Vice President of the Board · b. 1963
  • Djatmiko .Head of Information & Communication Technology
  • Fajar TriadiHead of Investor Relations
  • Muhammad ShevyHead of Legal
  • Grace HarunHead of Human Resources
  • Ms. Vicki Mari M. VicencioHead of Enterprise Risk Management
  • Mr. Rogers Hadikusuma WirawanHead of Internal Audit · b. 1972
  • Mr. Harrijanto KusumoHead of Procurement & Director · b. 1969
  • Muhammad WarasHead of Sustainability

Financials

Income Statement

Currency: IDR2008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue11.84T9.04T9.48T12.61T13.86T13.29T14.98T13.84T14.54T15.83T14.19T13.65T14.47T19.66T17.79T16.00T15.97T21.06T
Growth (%)--23.65%+4.91%+32.91%+9.92%-4.05%+12.66%-7.56%+5.00%+8.87%-10.34%-3.80%+6.04%+35.81%-9.48%-10.07%-0.22%+31.87%
Cost of Revenue7.94T5.98T5.94T8.26T9.95T10.33T10.87T10.73T11.08T12.40T11.73T11.56T11.47T14.51T13.15T12.64T11.13T15.63T
Gross Profit3.90T3.06T3.55T4.34T3.90T2.96T4.11T3.11T3.46T3.42T2.46T2.09T3.00T5.15T4.65T3.36T4.84T5.43T
Gross Margin32.97%33.83%37.38%34.44%28.18%22.27%27.45%22.46%23.77%21.63%17.32%15.28%20.76%26.20%26.13%20.99%30.30%25.79%
Operating Expense1.13T1.05T1.13T1.21T1.46T1.19T1.67T1.48T1.41T1.61T1.48T1.22T1.23T2.24T1.73T1.43T1.54T1.22T
Operating Income2.78T2.01T2.42T3.13T2.45T1.77T2.44T1.63T2.05T1.82T973.26B870.53B1.77T2.91T2.92T1.93T3.30T4.21T
Operating Margin23.44%22.21%25.47%24.82%17.66%13.32%16.30%11.79%14.10%11.48%6.86%6.38%12.24%14.82%16.41%12.06%20.68%19.99%
EBITDA2.92T2.15T2.58T3.13T2.52T1.46T2.46T1.45T3.38T3.11T2.32T2.12T3.19T4.33T4.39T3.55T3.60T5.67T
EBITDA Margin24.64%23.81%27.18%24.82%18.17%10.98%16.42%10.45%23.26%19.68%16.34%15.50%22.06%22.02%24.68%22.16%22.52%26.95%
Net Income1.00T1.01T970.98B1.67T1.16T523.95B842.29B264.49B538.33B512.20B-76.57B-642.20B340.29B1.33T1.20T736.42B1.55T2.07T
Net Income Margin8.47%11.16%10.24%13.22%8.35%3.94%5.62%1.91%3.70%3.24%-0.54%-4.70%2.35%6.78%6.73%4.60%9.71%9.82%
R&D----41.15B49.95B55.04B37.80B35.19B35.35B37.07B36.75B21.78B39.66B37.94B---
R&D as % of Total Revenue----0.30%0.38%0.37%0.27%0.24%0.22%0.26%0.27%0.15%0.20%0.21%---
Interest Expense423.71B443.29B400.44B393.48B482.83B478.18B697.70B748.41B717.79B684.73B757.26B905.80B809.93B689.71B619.91B611.54B560.15B562.08B
Interest Expense % of Total Revenue3.58%4.90%4.22%3.12%3.48%3.60%4.66%5.41%4.94%4.33%5.34%6.64%5.60%3.51%3.48%3.82%3.51%2.67%

Balance Sheet

Currency: IDR2008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets16.34T18.31T21.06T25.51T26.57T28.07T31.00T31.70T32.54T33.40T34.67T34.91T35.40T35.98T36.11T35.01T37.25T41.38T
Total Liabilities8.99T9.61T11.32T10.34T10.48T11.96T14.19T14.47T14.92T15.22T16.38T17.13T16.91T16.19T14.95T13.29T13.26T14.78T
Total Equity5.75T6.83T7.73T12.75T13.58T13.67T14.18T14.03T14.46T14.70T14.86T14.48T14.93T15.67T16.83T17.34T18.72T20.44T
Cash2.22T1.62T2.17T5.05T3.45T2.11T2.70T1.46T1.87T2.26T2.07T1.72T2.43T3.73T4.30T5.16T5.75T8.35T
Total Debt6.28T6.98T8.49T7.26T7.14T8.43T9.52T10.22T10.35T10.69T11.76T12.24T12.18T11.30T10.16T7.93T7.87T9.43T
Net Debt4.06T5.36T6.32T2.21T3.69T6.32T6.82T8.02T8.48T8.43T9.69T10.52T8.17T6.01T4.40T2.77T2.12T1.08T

Cash Flow

Currency: IDR2008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow2.53T1.03T1.94T2.82T2.72T2.14T2.77T1.67T2.16T2.00T1.16T1.68T2.51T3.71T1.27T3.83T2.30T3.43T
Investing Cash Flow-2.20T-2.80T-2.84T-1.97T-3.31T-3.98T-3.56T-2.96T-1.76T-1.88T-2.12T-2.51T-1.58T-1.38T-1.47T-1.32T-1.53T-1.22T
Financing Cash Flow280.78B1.28T1.50T2.02T-1.05T343.99B1.37T11.43B17.52B267.28B746.38B508.10B-235.69B-1.04T-1.67T-1.62T-250.00B312.63B
Capital Expenditure1.67T2.29T1.71T1.95T2.82T2.21T1.99T1.11T619.16B479.27B1.57T1.78T1.37T1.21T1.41T1.26T1.23T1.44T
Free Cash Flow861.86B-1.25T228.94B865.84B-92.66B-74.20B772.83B555.29B1.54T1.52T-415.21B-100.05B1.15T2.50T-146.01B2.57T1.07T2.00T
Dividends Paid225.00B---332.14B347.89B155.01B248.02B77.51B155.01B155.01B52.47B41.42B46.50B201.52B232.52B155.01B310.03B
FCF to OCF34.01%-121.22%11.81%30.71%-3.40%-3.47%27.95%33.34%71.37%76.06%-35.95%-5.97%45.63%67.43%-11.52%67.20%46.49%58.16%
Dividend Paid to FCF26.11%----358.46%-468.84%20.06%44.66%5.02%10.18%-37.33%-52.44%3.61%1.86%-138.02%9.03%14.50%15.52%

Earnings

Report DateAug 31, 2011Oct 28, 2011Feb 29, 2012May 2, 2012Jul 27, 2012Nov 28, 2012Feb 27, 2013May 29, 2013Aug 28, 2013Oct 30, 2013Feb 20, 2014May 28, 2014Jul 25, 2014Oct 30, 2014Feb 27, 2015Apr 30, 2015Jul 31, 2015Oct 29, 2015Feb 26, 2016Apr 29, 2016Aug 12, 2016Oct 28, 2016Mar 1, 2017Apr 28, 2017Jul 28, 2017Oct 27, 2017Feb 28, 2018Apr 30, 2018Jul 27, 2018Oct 31, 2018Feb 27, 2019Apr 30, 2019Jul 31, 2019Oct 31, 2019Feb 28, 2020Apr 30, 2020Jul 29, 2020Dec 2, 2020Mar 1, 2021Jun 30, 2021Aug 13, 2021Nov 30, 2021Mar 1, 2022Jun 13, 2022Aug 13, 2022Dec 1, 2022Mar 3, 2023May 2, 2023Jul 31, 2023
EPS Estimate-38.87-25.5223.84-22.89--5.05-11.02-17.3417.7614.21----------------------------------
EPS Actual27.4324.0026.7726.0017.0017.9212.006.310.514.0022.0012.2820.004.0018.003.025.17-3.3912.264.376.757.9215.6821.941.642.636.847.17-3.491.76-10.39-2.02-17.99-10.31-4.91-3.35-16.068.2726.257.007.3022.2127.1719.179.2829.3719.499.70-1.41
Surprise--38.26%-1.88%-28.69%--47.58%---20.79%299.64%-15.34%-77.48%26.67%----------------------------------
Timing-After-hours-After-hoursAfter-hours-Pre-market--After-hoursAfter-hours-Pre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-market-Pre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketAfter-hoursPre-marketAfter-hours-After-hours-Pre-marketAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-market-After-hoursAfter-hours

Key Statistics & Ratios

Market Cap9.07T
Enterprise Value9.33T
Trailing P/E4.18
Forward P/E4.81
PEG Ratio0.87
Price / Sales0.43
Price / Book0.44
EPS140.00
Book Value1,349.05
Revenue (TTM)21.29T
Gross Profit (TTM)5.48T
EBITDA5.64T
Profit Margin10.27%
Operating Margin17.58%
Return on Equity11.80%
Return on Assets6.66%
Shares Outstanding15.50B
Shares Float2.21B
Beta0.23
Dividend Yield4.52%
Dividend Rate26.00
Payout Ratio18.57%

Dividends

20261×
26.00Jul 6, 2026
20251×
20.00Jul 1, 2025
20241×
10.00Jul 8, 2024
20232×
15.00Jul 6, 2023100000.00Jul 4, 2023
20221×
13.00Aug 1, 2022
20211×
3.00Sep 6, 2021
20181×
10.00Jun 8, 2018
20171×
10.00Jun 9, 2017
20161×
5.00Jun 10, 2016
20151×
16.00May 13, 2015
20141×
10.00Jun 30, 2014
20131×
22.00Jul 16, 2013
20121×
21.00Jun 13, 2012