PT Charoen Pokphand Indonesia Tbk (IDX:CPIN)
Indonesia
· Delayed Price · Currency is IDR 4,950.00
+150.00 (3.13%)
May 14, 2025, 3:49 PM WIB
IDX:CPIN Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 69,270,069 | 67,477,992 | 61,615,850 | 56,867,544 | 51,698,249 | 42,518,782 | Upgrade
|
| Revenue Growth (YoY) | 10.02% | 9.51% | 8.35% | 10.00% | 21.59% | 0.04% | Upgrade
|
| Cost of Revenue | 57,640,757 | 56,763,520 | 53,406,435 | 49,005,316 | 43,469,943 | 34,283,382 | Upgrade
|
| Gross Profit | 11,629,312 | 10,714,472 | 8,209,415 | 7,862,228 | 8,228,306 | 8,235,400 | Upgrade
|
| Selling, General & Admin | 4,536,567 | 4,532,246 | 4,240,480 | 3,869,781 | 3,456,618 | 2,825,475 | Upgrade
|
| Other Operating Expenses | 257,427 | 270,831 | 310,032 | 189,705 | -46,551 | 291,132 | Upgrade
|
| Operating Expenses | 4,793,994 | 4,803,077 | 4,550,512 | 4,059,486 | 3,410,067 | 3,116,607 | Upgrade
|
| Operating Income | 6,835,318 | 5,911,395 | 3,658,903 | 3,802,742 | 4,818,239 | 5,118,793 | Upgrade
|
| Interest Expense | -648,285 | -675,643 | -642,514 | -366,971 | -239,859 | -368,057 | Upgrade
|
| Interest & Investment Income | 72,650 | 44,025 | 28,117 | 21,555 | 39,843 | 66,601 | Upgrade
|
| Currency Exchange Gain (Loss) | -10,409 | -43,437 | 11,885 | -48,469 | -12,110 | 6,448 | Upgrade
|
| Other Non Operating Income (Expenses) | -56,067 | -56,010 | -55,209 | -53,335 | -88,692 | -75,176 | Upgrade
|
| EBT Excluding Unusual Items | 6,193,207 | 5,180,330 | 3,001,182 | 3,355,522 | 4,517,421 | 4,748,609 | Upgrade
|
| Gain (Loss) on Sale of Assets | 197,864 | 82,893 | -1,615 | 215,353 | 137,151 | 20,600 | Upgrade
|
| Asset Writedown | -6,869 | -6,869 | -2,682 | -33,695 | -7,584 | -1,511 | Upgrade
|
| Legal Settlements | - | - | - | - | -13,442 | - | Upgrade
|
| Pretax Income | 6,384,202 | 5,256,354 | 2,996,885 | 3,537,180 | 4,633,546 | 4,767,698 | Upgrade
|
| Income Tax Expense | 1,845,389 | 1,544,753 | 678,797 | 606,823 | 1,014,536 | 921,865 | Upgrade
|
| Earnings From Continuing Operations | 4,538,813 | 3,711,601 | 2,318,088 | 2,930,357 | 3,619,010 | 3,845,833 | Upgrade
|
| Minority Interest in Earnings | 106 | 1,325 | 496 | -2,015 | 1,951 | -3,750 | Upgrade
|
| Net Income | 4,538,919 | 3,712,926 | 2,318,584 | 2,928,342 | 3,620,961 | 3,842,083 | Upgrade
|
| Net Income to Common | 4,538,919 | 3,712,926 | 2,318,584 | 2,928,342 | 3,620,961 | 3,842,083 | Upgrade
|
| Net Income Growth | 62.77% | 60.14% | -20.82% | -19.13% | -5.75% | 5.42% | Upgrade
|
| Shares Outstanding (Basic) | 16,398 | 16,398 | 16,398 | 16,398 | 16,398 | 16,398 | Upgrade
|
| Shares Outstanding (Diluted) | 16,398 | 16,398 | 16,398 | 16,398 | 16,398 | 16,398 | Upgrade
|
| EPS (Basic) | 276.80 | 226.43 | 141.39 | 178.58 | 220.82 | 234.30 | Upgrade
|
| EPS (Diluted) | 276.80 | 226.43 | 141.39 | 178.58 | 220.82 | 234.30 | Upgrade
|
| EPS Growth | 62.77% | 60.14% | -20.82% | -19.13% | -5.75% | 5.42% | Upgrade
|
| Free Cash Flow | 7,727,283 | 3,531,272 | 1,825,677 | -862,212 | -685,395 | 3,033,381 | Upgrade
|
| Free Cash Flow Per Share | 471.23 | 215.35 | 111.33 | -52.58 | -41.80 | 184.99 | Upgrade
|
| Dividend Per Share | - | - | 130.000 | - | 108.000 | 112.000 | Upgrade
|
| Dividend Growth | - | - | - | - | -3.57% | 38.27% | Upgrade
|
| Gross Margin | 16.79% | 15.88% | 13.32% | 13.83% | 15.92% | 19.37% | Upgrade
|
| Operating Margin | 9.87% | 8.76% | 5.94% | 6.69% | 9.32% | 12.04% | Upgrade
|
| Profit Margin | 6.55% | 5.50% | 3.76% | 5.15% | 7.00% | 9.04% | Upgrade
|
| Free Cash Flow Margin | 11.15% | 5.23% | 2.96% | -1.52% | -1.33% | 7.13% | Upgrade
|
| EBITDA | 8,230,165 | 7,307,311 | 4,874,948 | 4,943,939 | 5,803,718 | 5,992,966 | Upgrade
|
| EBITDA Margin | 11.88% | 10.83% | 7.91% | 8.69% | 11.23% | 14.09% | Upgrade
|
| D&A For EBITDA | 1,394,847 | 1,395,916 | 1,216,045 | 1,141,197 | 985,479 | 874,173 | Upgrade
|
| EBIT | 6,835,318 | 5,911,395 | 3,658,903 | 3,802,742 | 4,818,239 | 5,118,793 | Upgrade
|
| EBIT Margin | 9.87% | 8.76% | 5.94% | 6.69% | 9.32% | 12.04% | Upgrade
|
| Effective Tax Rate | 28.91% | 29.39% | 22.65% | 17.16% | 21.89% | 19.34% | Upgrade
|
| Advertising Expenses | - | 278,296 | 97,963 | 77,300 | 78,374 | 53,619 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.