YOLFTbeta
Wismilak Inti Makmur Tbk

Wismilak Inti Makmur Tbk

WIIM · JK · Consumer Defensive / Tobacco

1,555.00IDR+5.00 (+0.32%)

Price History

Full chart

Market Stats

Previous Close1,550.00
Open1,550.00
Day Range1,540.00 – 1,570.00
52-Week Range921.87 – 2,031.87
Volume470.10K
Market Cap3.25T
P/E (TTM)5.64
Forward P/E6.41
EPS275.68
Dividend Yield7.03%
Beta-0.38
50-Day Avg1,630.30
200-Day Avg1,738.95

About

PT Wismilak Inti Makmur Tbk manufactures and sells cigarettes in Indonesia and internationally. The company offers hand-rolled and machine-rolled cigarettes, cigars, filter rods, and other cigarette parts. It also engages in the marketing and distribution of cigarettes. The company markets and sells its products under the Galan Kretek, Wismilak Spesial, Wismilak Slim, Wismilak Satya, Wismilak Diplomat, Galan Prima, Arja, Diplomat Mild, Diplomat Mild Menthol, Diplomat Evo, Wismilak Premium Cigars, and Wismilak Premium Seleccion brand names. PT Wismilak Inti Makmur Tbk was founded in 1962 and is headquartered in Surabaya, Indonesia.

Company Details

  • SectorConsumer Defensive
  • IndustryTobacco
  • CEOMr. Ronald Walla
  • Employees3.11K
  • HeadquartersGrha Wismilak, Surabaya, Indonesia, 60264, Indonesia
  • Websitehttps://www.wismilak.com

Leadership

  • Mr. Ronald WallaPresident Director · b. 1974
  • Mr. Lucas Firman DjajantoDirector of Finance & Director · b. 1968
  • Engineer Krisna TanimihardjaTechnical Director & Director · b. 1946
  • Mr. Doni Arya WibisonoMarketing Manager
  • Mr. Ricky JunaidiNational Sales & Field Marketing Manager
  • Mr. Henry NajoanChief Personnel
  • Engineer Sugito WinarkoDirector of Business Development & Director · b. 1950

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 Revenue592.18B925.24B1.12T1.59T1.66T1.84T1.69T1.48T1.41T1.39T1.99T2.73T3.70T4.87T4.75T6.38T
Growth (%)-+56.24%+20.95%+41.91%+4.63%+10.71%-8.35%-12.42%-4.81%-0.84%+43.09%+37.09%+35.51%+31.60%-2.54%+34.33%
Cost of Revenue408.93B664.39B817.23B1.12T1.18T1.28T1.18T1.04T963.85B962.04B1.37T2.08T2.92T3.60T3.68T4.97T
Gross Profit--301.83B463.80B483.81B559.99B509.30B432.79B441.53B431.53B625.44B651.53B788.82B1.28T1.07T1.41T
Gross Margin--26.97%29.21%29.12%30.44%30.21%29.31%31.42%30.97%31.37%23.83%21.29%26.16%22.58%22.07%
Operating Expense--186.48B283.60B321.04B359.27B374.92B388.62B389.35B378.67B420.57B450.15B482.94B659.67B696.12B849.13B
Operating Income47.00B91.02B115.35B180.20B162.78B200.72B134.38B44.17B52.19B52.86B204.87B201.37B305.88B615.45B376.40B559.18B
Operating Margin7.94%9.84%10.31%11.35%9.80%10.91%7.97%2.99%3.71%3.79%10.27%7.37%8.26%12.63%7.92%8.76%
EBITDA--148.19B201.81B194.80B244.19B200.01B112.31B108.15B110.25B287.82B283.11B380.13B652.29B444.31B595.03B
EBITDA Margin--13.24%12.71%11.72%13.28%11.86%7.61%7.70%7.91%14.43%10.36%10.26%13.38%9.35%9.32%
Net Income--77.20B132.15B112.52B130.90B106.16B40.54B51.09B27.27B172.25B176.67B249.33B494.31B298.68B419.21B
Net Income Margin--6.90%8.32%6.77%7.12%6.30%2.75%3.64%1.96%8.64%6.46%6.73%10.14%6.29%6.57%
R&D--3.85B1.42B3.88B8.25B3.06B2.94B4.27B5.29B2.52B1.85B2.57B2.84B3.22B4.05B
R&D as % of Total Revenue--0.34%0.09%0.23%0.45%0.18%0.20%0.30%0.38%0.13%0.07%0.07%0.06%0.07%0.06%
Interest Expense000020.19B18.70B12.26B6.19B1.19B5.91B5.27B3.37B2.45B2.56B12.99B24.93B
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%1.22%1.02%0.73%0.42%0.08%0.42%0.26%0.12%0.07%0.05%0.27%0.39%

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 Assets468.21B741.06B1.21T1.23T1.33T1.34T1.35T1.23T1.26T1.30T1.61T1.89T2.17T2.58T3.03T3.21T
Total Liabilities218.17B456.71B550.95B463.33B488.15B398.99B362.54B247.62B250.34B266.35B428.59B572.78B667.87B728.43B1.11T990.31B
Total Equity249.71B283.98B655.78B768.69B845.31B942.50B989.83B976.85B1.00T1.03T1.18T1.32T1.50T1.85T1.91T2.21T
Cash20.89B103.48B426.13B165.35B75.16B91.88B60.92B58.42B87.07B265.02B429.55B522.16B712.08B279.47B411.14B335.75B
Total Debt---210.83B235.23B282.42B213.27B77.75B19.33B57.30B27.06B10.09B7.57B34.34B424.47B339.64B
Net Debt---426.13B45.48B160.06B190.55B152.34B19.33B-67.74B-207.72B-402.50B-512.07B-704.51B-245.13B13.33B3.89B

Cash Flow

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
Operating Cash Flow29.68B-13.13B-33.79B9.19B12.44B14.30B14.04B14.01B209.71B231.25B194.59B264.85B-200.18B156.89B362.50B
Investing Cash Flow-36.44B2.07B-100.45B-119.51B-64.96B-45.94B-28.99B-53.91B-54.01B2.74B-26.58B-44.66B-122.48B-192.41B-206.87B
Financing Cash Flow4.31B117.16B286.02B-129.08B12.39B21.57B-124.25B-169.94B-54.08B32.73B-53.76B-62.06B-65.90B-109.95B167.20B-231.04B
Capital Expenditure0045.35B86.20B124.24B66.03B54.77B37.69B56.82B65.49B19.97B45.12B63.57B129.28B205.02B225.28B
Free Cash Flow---32.22B-119.99B-115.05B-53.59B-40.47B-23.66B-42.81B144.23B211.28B149.47B201.29B-329.69B-48.14B137.22B
Dividends Paid--72.03B7.56B39.69B28.35B52.50B356.24B5.25B5.25B7.35B43.05B45.36B151.05B222.32B134.51B
FCF to OCF---245.46%355.14%-1251.53%-430.83%-283.10%-168.53%-305.64%68.77%91.36%76.81%76.00%164.70%-30.68%37.85%
Dividend Paid to FCF---223.53%-6.30%-34.50%-52.90%-129.71%-1505.86%-12.26%3.64%3.48%28.80%22.53%-45.81%-461.85%98.03%

Earnings

Report DateMar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Jun 30, 2015Sep 30, 2015Dec 31, 2015Mar 31, 2016Jun 30, 2016Nov 9, 2016Mar 31, 2017Apr 29, 2017Jul 31, 2017Oct 30, 2017Mar 29, 2018Mar 31, 2018Jun 30, 2018Sep 30, 2018Mar 29, 2019May 1, 2019Jul 31, 2019Nov 1, 2019Dec 31, 2019May 27, 2020Jul 29, 2020Oct 27, 2020Dec 31, 2020Apr 22, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Mar 29, 2023Mar 31, 2023Jul 28, 2023
EPS Estimate------------------------------------------
EPS Actual22.1615.5315.0610.1817.198.2312.6715.3115.9211.5016.0618.8616.7512.168.7412.919.01-3.507.146.654.953.866.099.432.511.573.265.656.8013.9730.9930.2718.3711.6521.8032.3117.9421.1842.0638.6253.0565.11
Surprise------------------------------------------
Timing--------------Pre-marketAfter-hoursPre-marketPre-marketPre-marketPre-market---After-hoursAfter-hoursAfter-hoursAfter-hours-After-hoursAfter-hoursAfter-hours-Pre-market------Pre-market-Pre-market

Key Statistics & Ratios

Market Cap3.25T
Enterprise Value3.21T
Trailing P/E5.64
Forward P/E6.41
Price / Sales0.84
Price / Book1.41
EPS275.68
Book Value1,098.99
Revenue (TTM)3.87T
Gross Profit (TTM)1.56T
EBITDA825.91B
Profit Margin14.85%
Operating Margin20.98%
Return on Equity27.23%
Return on Assets14.26%
Shares Outstanding2.09B
Shares Float760.55M
Beta-0.38
Dividend Yield7.03%
Dividend Rate104.40
Payout Ratio37.87%

Dividends

20261×
104.40May 29, 2026
20251×
64.80Jun 10, 2025
20241×
107.10Jun 5, 2024
20231×
72.90Jun 9, 2023
20221×
21.60Jul 6, 2022
20211×
20.50Aug 5, 2021
20201×
3.50Aug 6, 2020
20191×
2.50May 31, 2019
20171×
15.50May 30, 2017
20161×
25.00May 26, 2016
20151×
13.50May 28, 2015
20141×
18.90Jun 18, 2014
20131×
3.60Jun 19, 2013