Stock WMPP PT WIDODO MAKMUR PERKASA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Widodo Makmur Perkasa Tbk

Equities

WMPP

ID1000164809

Fishing & Farming

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-05-07 pm EDT 		5-day change 1st Jan Change
12 IDR -7.69% Intraday chart for PT Widodo Makmur Perkasa Tbk -.--% -76.00%
May. 31 PT Widodo Makmur Perkasa Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
May. 07 PT Widodo Makmur Perkasa Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 4,707,040 2,177,006 1,470,950
Enterprise Value (EV) 1 6,317,554 5,098,475 4,457,262
P/E ratio 19 x -7.07 x -1.68 x
Yield - - -
Capitalization / Revenue 0.75 x 0.5 x 1.62 x
EV / Revenue 1.01 x 1.16 x 4.91 x
EV / EBITDA 9.36 x 41.4 x -9.68 x
EV / FCF -5.8 x -6.22 x 13.4 x
FCF Yield -17.3% -16.1% 7.48%
Price to Book 2.24 x 1.21 x 1.59 x
Nbr of stocks (in thousands) 29,419,000 29,419,000 29,419,000
Reference price 2 160.0 74.00 50.00
Announcement Date 4/11/22 4/18/23 5/7/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,895,950 2,794,797 3,031,488 6,234,856 4,390,078 907,226
EBITDA 1 228,418 216,065 303,753 675,017 123,018 -460,269
EBIT 1 198,366 180,414 250,660 577,348 32,124 -570,537
Operating Margin 6.85% 6.46% 8.27% 9.26% 0.73% -62.89%
Earnings before Tax (EBT) 1 113,578 145,800 125,878 398,711 -390,740 -888,841
Net income 1 71,110 95,942 72,774 247,352 -307,614 -875,627
Net margin 2.46% 3.43% 2.4% 3.97% -7.01% -96.52%
EPS 2 56.89 76.75 27.74 8.408 -10.46 -29.76
Free Cash Flow 1 -143,377 -441,711 -379,168 -1,089,946 -819,895 333,518
FCF margin -4.95% -15.8% -12.51% -17.48% -18.68% 36.76%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 5/24/19 7/6/20 4/11/22 4/11/22 4/18/23 5/7/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 775,529 1,184,659 1,558,926 1,610,514 2,921,469 2,986,312
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.395 x 5.483 x 5.132 x 2.386 x 23.75 x -6.488 x
Free Cash Flow 1 -143,377 -441,711 -379,168 -1,089,946 -819,895 333,518
ROE (net income / shareholders' equity) 9.3% 11.2% 8.58% 18% -14% -53.1%
ROA (Net income/ Total Assets) 5.43% 4.07% 4.76% 7.86% 0.34% -6.44%
Assets 1 1,308,836 2,358,457 1,527,619 3,147,498 -89,840,604 13,600,486
Book Value Per Share 2 584.0 666.0 305.0 71.50 61.10 31.40
Cash Flow per Share 2 52.40 80.60 28.50 10.40 5.820 0.9500
Capex 1 154,544 282,415 575,895 779,842 625,056 18,033
Capex / Sales 5.34% 10.11% 19% 12.51% 14.24% 1.99%
Announcement Date 5/24/19 7/6/20 4/11/22 4/11/22 4/18/23 5/7/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Fishing & Farming

1st Jan change Capi.
PT WIDODO MAKMUR PERKASA TBK Stock PT Widodo Makmur Perkasa Tbk
-76.00% 21.59M
WENS FOODSTUFF GROUP CO., LTD. Stock Wens Foodstuff Group Co., Ltd.
-1.20% 18.15B
QL RESOURCES Stock QL Resources
+14.19% 3.36B
GODREJ AGROVET LIMITED Stock Godrej Agrovet Limited
+21.14% 1.56B
SLC AGRÍCOLA S.A. Stock SLC Agrícola S.A.
-7.28% 1.38B
CHERKIZOVO GROUP Stock Cherkizovo Group
-.--% 1.3B
SILDARVINNSLAN HF. Stock Sildarvinnslan Hf.
-11.06% 1.23B
PT FAP AGRI TBK Stock PT FAP Agri Tbk
0.00% 1.18B
DOLE PLC Stock Dole plc
-0.41% 1.16B
GENTING PLANTATIONS Stock Genting Plantations
+5.63% 1.14B
Other Fishing & Farming
  1. Stock Market
  2. Equities
  3. WMPP Stock
  4. Financials PT Widodo Makmur Perkasa Tbk