No price history available.
Key financial summary
Financials in IDR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | IDRm | 24,476,954 | 27,904,558 | 30,669,406 | 31,485,008 | 36,072,949 | 38,681,562 | N/A | N/A |
| Operating profit | IDRm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net profit | IDRm | 2,060,632 | 1,186,599 | 1,942,230 | 3,193,816 | 3,000,372 | 2,865,185 | N/A | N/A |
| EPS reported | IDR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating cashflow per share | IDR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Capex per share | IDR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF per share | IDR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Free cash flow | IDRm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt | IDRm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value equity | IDRm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value per share | IDR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Number of shares | m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| DPS (TTM paid) | IDR | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Financial summary
Financials in IDR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/B LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/S LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/FCF LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/EBITDA LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/Sales LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Earnings Yield LTM | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Quality | |||||||||
| ROE | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| ROIC | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Sales | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Growth and momentum | |||||||||
| EPS Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Sales Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Income Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating Profit Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend and capital structure | |||||||||
| Dividend Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Payout Ratio | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Debt | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Debt/EBITDA | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EBIT/Net interest | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/market cap | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/Equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross debt/equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
PT Mayora Indah Tbk, alongside its subsidiaries, is dedicated to the worldwide manufacturing and sales of food and beverage products, serving markets across Indonesia, Asia, and beyond. The company's business activities are structured into three distinct divisions: Packaged Food Processing, Packaged Beverages Processing, and Financial Services. Its broad product lineup includes an extensive range of biscuits, featuring well-known brands such as Roma (encompassing Sari Gandum, Marie Susu, various Malkist options like Abon, Coklat, Korean BBQ, and Keju Tabur, as well as Cream Crackers, Sandwich, and Kelapa), Better, Roma Arden, Slai O Lai, and Royal Choice. In the confectionery segment, popular candies like Kopiko (available in Sugar Free, Cappuccino, and Blister forms), Jae Jae, KIS, and Tamarin are offered. The wafer portfolio boasts products from the Beng Beng series (including Maxx and Share It), Astor, and a diverse selection of Roma wafers (such as Wafer Coklat, Zuperrr Keju, Crepes Roll Kelapa Wijen, SuperStar, and Wafello), complemented by Kalpa. Chocolate enthusiasts can enjoy products under the Choki-Choki and Drink Beng Beng brands. The company maintains a significant presence in the coffee market with its Torabika range (featuring varieties like Duo, Moka, Creamy Latte, Cappuccino, Diet, Jahe Susu, Natacinno, Gilus, and 3 in 1), alongside Kopiko Kopi Aren, Toracafe, ToraSusu, and Tora Flavacino. For nutritional needs, health food products are supplied under the Energen brand (offering chocolate, vanilla, ginger, green bean, corn, date, and oatmilk flavors), as well as Prima Cereal. Furthermore, PT Mayora Indah Tbk provides financial services and is actively involved in the processing of coffee powder, instant coffee, and cacao beans. The company was founded in 1977 and is headquartered in Jakarta, Indonesia.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
PT Mayora Indah Tbk (MYOR.JK)
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
PT Mayora Indah Tbk, alongside its subsidiaries, is dedicated to the worldwide manufacturing and sales of food and beverage products, serving markets across Indonesia, Asia, and beyond. The company's business activities are structured into three distinct divisions: Packaged Food Processing, Packaged Beverages Processing, and Financial Services. Its broad product lineup includes an extensive range of biscuits, featuring well-known brands such as Roma (encompassing Sari Gandum, Marie Susu, various Malkist options like Abon, Coklat, Korean BBQ, and Keju Tabur, as well as Cream Crackers, Sandwich, and Kelapa), Better, Roma Arden, Slai O Lai, and Royal Choice. In the confectionery segment, popular candies like Kopiko (available in Sugar Free, Cappuccino, and Blister forms), Jae Jae, KIS, and Tamarin are offered. The wafer portfolio boasts products from the Beng Beng series (including Maxx and Share It), Astor, and a diverse selection of Roma wafers (such as Wafer Coklat, Zuperrr Keju, Crepes Roll Kelapa Wijen, SuperStar, and Wafello), complemented by Kalpa. Chocolate enthusiasts can enjoy products under the Choki-Choki and Drink Beng Beng brands. The company maintains a significant presence in the coffee market with its Torabika range (featuring varieties like Duo, Moka, Creamy Latte, Cappuccino, Diet, Jahe Susu, Natacinno, Gilus, and 3 in 1), alongside Kopiko Kopi Aren, Toracafe, ToraSusu, and Tora Flavacino. For nutritional needs, health food products are supplied under the Energen brand (offering chocolate, vanilla, ginger, green bean, corn, date, and oatmilk flavors), as well as Prima Cereal. Furthermore, PT Mayora Indah Tbk provides financial services and is actively involved in the processing of coffee powder, instant coffee, and cacao beans. The company was founded in 1977 and is headquartered in Jakarta, Indonesia.