View ValuationCikarang Listrindo 향후 성장Future 기준 점검 1/6Cikarang Listrindo (는) 각각 연간 9.1% 및 2.2% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 42.4% 만큼 쇠퇴할 것으로 예상됩니다. 자기자본이익률은 3년 후 12.3% 로 예상됩니다.핵심 정보9.1%이익 성장률-42.36%EPS 성장률Renewable Energy 이익 성장6.8%매출 성장률2.2%향후 자기자본이익률12.27%애널리스트 커버리지Low마지막 업데이트06 May 2026최근 향후 성장 업데이트업데이트 없음모든 업데이트 보기Recent updatesBoard Change • May 20No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 5 non-independent directors. Independent Commissioner Josep Karnady was the last independent director to join the board, commencing their role in 2015. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.공시 • Mar 26PT Cikarang Listrindo Tbk, Annual General Meeting, May 08, 2026PT Cikarang Listrindo Tbk, Annual General Meeting, May 08, 2026.공시 • Mar 28PT Cikarang Listrindo Tbk, Annual General Meeting, May 19, 2025PT Cikarang Listrindo Tbk, Annual General Meeting, May 19, 2025.Reported Earnings • Nov 01Third quarter 2024 earnings released: EPS: US$0.002 (vs US$0.001 in 3Q 2023)Third quarter 2024 results: EPS: US$0.002 (up from US$0.001 in 3Q 2023). Revenue: US$140.5m (flat on 3Q 2023). Net income: US$39.1m (up 92% from 3Q 2023). Profit margin: 28% (up from 15% in 3Q 2023). Revenue is forecast to stay flat during the next 3 years compared to a 4.4% growth forecast for the Renewable Energy industry in Germany. Over the last 3 years on average, earnings per share has fallen by 12% per year but the company’s share price has increased by 2% per year, which means it is well ahead of earnings.Reported Earnings • Aug 04Second quarter 2024 earnings released: EPS: US$0.001 (vs US$0.001 in 2Q 2023)Second quarter 2024 results: EPS: US$0.001 (in line with 2Q 2023). Revenue: US$131.3m (flat on 2Q 2023). Net income: US$15.4m (down 32% from 2Q 2023). Profit margin: 12% (down from 17% in 2Q 2023). Revenue is forecast to stay flat during the next 3 years compared to a 2.2% growth forecast for the Renewable Energy industry in Germany. Over the last 3 years on average, earnings per share has fallen by 10% per year but the company’s share price has only fallen by 2% per year, which means it has not declined as severely as earnings.New Risk • Jun 10New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of German stocks, typically moving 10% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Minor Risks Unstable dividend paying track record with dividend experiencing an annual drop of over 20% in the past. Share price has been volatile over the past 3 months (10% average weekly change).Reported Earnings • May 05First quarter 2024 earnings released: EPS: US$0.001 (vs US$0.002 in 1Q 2023)First quarter 2024 results: EPS: US$0.001 (down from US$0.002 in 1Q 2023). Revenue: US$137.6m (flat on 1Q 2023). Net income: US$18.1m (down 46% from 1Q 2023). Profit margin: 13% (down from 25% in 1Q 2023). Revenue is forecast to stay flat during the next 3 years, in line with the revenue forecast for the Renewable Energy industry in Germany. Over the last 3 years on average, earnings per share has fallen by 6% per year whereas the company’s share price has fallen by 3% per year.Reported Earnings • Mar 03Full year 2023 earnings released: EPS: US$0.005 (vs US$0.005 in FY 2022)Full year 2023 results: EPS: US$0.005 (in line with FY 2022). Revenue: US$546.1m (flat on FY 2022). Net income: US$77.0m (up 6.1% from FY 2022). Profit margin: 14% (in line with FY 2022). Revenue is forecast to grow 1.9% p.a. on average during the next 2 years, compared to a 6.2% growth forecast for the Renewable Energy industry in Germany. Over the last 3 years on average, earnings per share has fallen by 1% per year and the company’s share price has also fallen by 1% per year.Reported Earnings • Nov 02Third quarter 2023 earnings released: EPS: US$0.001 (vs US$0.001 in 3Q 2022)Third quarter 2023 results: EPS: US$0.001 (in line with 3Q 2022). Revenue: US$139.6m (flat on 3Q 2022). Net income: US$20.4m (up 13% from 3Q 2022). Profit margin: 15% (up from 13% in 3Q 2022). Revenue is forecast to stay flat during the next 3 years compared to a 4.9% growth forecast for the Renewable Energy industry in Germany. Over the last 3 years on average, earnings per share has increased by 1% per year but the company’s share price has increased by 8% per year, which means it is tracking significantly ahead of earnings growth.Reported Earnings • Jul 31Second quarter 2023 earnings released: EPS: US$0.001 (vs US$0.001 in 2Q 2022)Second quarter 2023 results: EPS: US$0.001 (in line with 2Q 2022). Revenue: US$131.2m (down 3.5% from 2Q 2022). Net income: US$22.7m (up 36% from 2Q 2022). Profit margin: 17% (up from 12% in 2Q 2022). The increase in margin was driven by lower expenses. Revenue is forecast to stay flat during the next 3 years compared to a 3.0% growth forecast for the Renewable Energy industry in Germany. Over the last 3 years on average, earnings per share has fallen by 1% per year but the company’s share price has increased by 9% per year, which means it is well ahead of earnings.Reported Earnings • Mar 03Full year 2022 earnings released: EPS: US$0.005 (vs US$0.006 in FY 2021)Full year 2022 results: EPS: US$0.005 (down from US$0.006 in FY 2021). Revenue: US$550.5m (up 6.9% from FY 2021). Net income: US$72.5m (down 20% from FY 2021). Profit margin: 13% (down from 18% in FY 2021). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 1.3% p.a. on average during the next 2 years, compared to a 8.4% decline forecast for the Renewable Energy industry in Germany. Over the last 3 years on average, earnings per share has fallen by 5% per year whereas the company’s share price has fallen by 8% per year.Upcoming Dividend • Dec 05Upcoming dividend of Rp24.72 per shareEligible shareholders must have bought the stock before 12 December 2022. Payment date: 21 December 2022. Payout ratio is a comfortable 52% and this is well supported by cash flows. Trailing yield: 9.4%. Within top quartile of German dividend payers (4.8%). Higher than average of industry peers (4.6%).Board Change • Nov 17Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 9 experienced directors. 3 highly experienced directors. 1 independent director (4 non-independent directors). Independent Commissioner Irwan Sofjan was the last independent director to join the board, commencing their role in 2015. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.Board Change • Apr 27Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 9 experienced directors. 3 highly experienced directors. 1 independent director (4 non-independent directors). Independent Commissioner Irwan Sofjan was the last independent director to join the board, commencing their role in 2015. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.Upcoming Dividend • Nov 16Upcoming dividend of Rp20.72 per shareEligible shareholders must have bought the stock before 23 November 2021. Payment date: 10 December 2021. Trailing yield: 8.0%. Within top quartile of German dividend payers (3.1%). Higher than average of industry peers (3.3%).Reported Earnings • Nov 09Third quarter 2021 earnings released: EPS US$0.002 (vs US$0.001 in 3Q 2020)The company reported a strong third quarter result with improved earnings, revenues and profit margins. Third quarter 2021 results: Revenue: US$126.0m (up 14% from 3Q 2020). Net income: US$25.8m (up 110% from 3Q 2020). Profit margin: 21% (up from 11% in 3Q 2020). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has remained flat but the company’s share price has fallen by 10% per year, which means it is significantly lagging earnings.Reported Earnings • Sep 04Second quarter 2021 earnings released: EPS US$0.001 (vs US$0.002 in 2Q 2020)The company reported a soft second quarter result with weaker earnings and profit margins, although revenues improved. Second quarter 2021 results: Revenue: US$128.5m (up 27% from 2Q 2020). Net income: US$20.7m (down 38% from 2Q 2020). Profit margin: 16% (down from 33% in 2Q 2020). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has fallen by 1% per year but the company’s share price has fallen by 13% per year, which means it is performing significantly worse than earnings.Reported Earnings • Nov 04Third quarter 2020 earnings released: EPS US$0.001The company reported a poor third quarter result with weaker earnings, revenues and profit margins. Third quarter 2020 results: Revenue: US$110.1m (down 28% from 3Q 2019). Net income: US$12.3m (down 48% from 3Q 2019). Profit margin: 11% (down from 15% in 3Q 2019). The decrease in margin was driven by lower revenue. Over the last 3 years on average, earnings per share has increased by 2% per year but the company’s share price has fallen by 25% per year, which means it is significantly lagging earnings.이익 및 매출 성장 예측DB:B2O - 애널리스트 향후 추정치 및 과거 재무 데이터 (USD Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/20285839310330112/31/2027573879626112/31/20265647874413/31/20265467388150N/A12/31/20255537292155N/A9/30/20255506088160N/A6/30/202554982106166N/A3/31/202554574106158N/A12/31/202454775102156N/A9/30/202454773123169N/A6/30/202454654121166N/A3/31/202454661117156N/A12/31/202354677125155N/A9/30/202355191128163N/A6/30/202355188123155N/A3/31/202355682127164N/A12/31/202255073107147N/A9/30/20225398396127N/A6/30/202252591109139N/A3/31/20225189596117N/A12/31/202151590124140N/A9/30/202150892146163N/A6/30/202149279129147N/A3/31/202146591165182N/A12/31/202046675151169N/A9/30/202049083130153N/A6/30/202053295111129N/A3/31/202057489105124N/A12/31/2019588114N/A126N/A9/30/201958897N/A132N/A6/30/201958394N/A154N/A3/31/201957884N/A157N/A12/31/201857479N/A142N/A9/30/201857289N/A137N/A6/30/201856492N/A140N/A3/31/2018569103N/A126N/A12/31/2017566107N/A147N/A9/30/201756374N/A124N/A6/30/201755753N/A111N/A3/31/201755448N/A103N/A12/31/2016551104N/A100N/A9/30/2016553128N/A114N/A6/30/2016552144N/A144N/A3/31/2016549145N/A155N/A12/31/201554880N/A147N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: B2O 의 연간 예상 수익 증가율(9.1%)이 saving rate(1.9%)보다 높습니다.수익 vs 시장: B2O 의 연간 수익(9.1%)이 German 시장(17.1%)보다 느리게 성장할 것으로 예상됩니다.고성장 수익: B2O 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.수익 대 시장: B2O 의 수익(연간 2.2%)이 German 시장(연간 6.8%)보다 느리게 성장할 것으로 예상됩니다.고성장 매출: B2O 의 수익(연간 2.2%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: B2O의 자본 수익률은 3년 후 12.3%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YUtilities 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/05/24 08:23종가2026/05/22 00:00수익2026/03/31연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스PT Cikarang Listrindo Tbk는 5명의 분석가가 다루고 있습니다. 이 중 1명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Rohit ThombreCitigroup IncJoko SogieDeutsche BankAhmad UsmanNomura Securities Co. Ltd.2명의 분석가 더 보기
Board Change • May 20No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 5 non-independent directors. Independent Commissioner Josep Karnady was the last independent director to join the board, commencing their role in 2015. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.
공시 • Mar 26PT Cikarang Listrindo Tbk, Annual General Meeting, May 08, 2026PT Cikarang Listrindo Tbk, Annual General Meeting, May 08, 2026.
공시 • Mar 28PT Cikarang Listrindo Tbk, Annual General Meeting, May 19, 2025PT Cikarang Listrindo Tbk, Annual General Meeting, May 19, 2025.
Reported Earnings • Nov 01Third quarter 2024 earnings released: EPS: US$0.002 (vs US$0.001 in 3Q 2023)Third quarter 2024 results: EPS: US$0.002 (up from US$0.001 in 3Q 2023). Revenue: US$140.5m (flat on 3Q 2023). Net income: US$39.1m (up 92% from 3Q 2023). Profit margin: 28% (up from 15% in 3Q 2023). Revenue is forecast to stay flat during the next 3 years compared to a 4.4% growth forecast for the Renewable Energy industry in Germany. Over the last 3 years on average, earnings per share has fallen by 12% per year but the company’s share price has increased by 2% per year, which means it is well ahead of earnings.
Reported Earnings • Aug 04Second quarter 2024 earnings released: EPS: US$0.001 (vs US$0.001 in 2Q 2023)Second quarter 2024 results: EPS: US$0.001 (in line with 2Q 2023). Revenue: US$131.3m (flat on 2Q 2023). Net income: US$15.4m (down 32% from 2Q 2023). Profit margin: 12% (down from 17% in 2Q 2023). Revenue is forecast to stay flat during the next 3 years compared to a 2.2% growth forecast for the Renewable Energy industry in Germany. Over the last 3 years on average, earnings per share has fallen by 10% per year but the company’s share price has only fallen by 2% per year, which means it has not declined as severely as earnings.
New Risk • Jun 10New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of German stocks, typically moving 10% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Minor Risks Unstable dividend paying track record with dividend experiencing an annual drop of over 20% in the past. Share price has been volatile over the past 3 months (10% average weekly change).
Reported Earnings • May 05First quarter 2024 earnings released: EPS: US$0.001 (vs US$0.002 in 1Q 2023)First quarter 2024 results: EPS: US$0.001 (down from US$0.002 in 1Q 2023). Revenue: US$137.6m (flat on 1Q 2023). Net income: US$18.1m (down 46% from 1Q 2023). Profit margin: 13% (down from 25% in 1Q 2023). Revenue is forecast to stay flat during the next 3 years, in line with the revenue forecast for the Renewable Energy industry in Germany. Over the last 3 years on average, earnings per share has fallen by 6% per year whereas the company’s share price has fallen by 3% per year.
Reported Earnings • Mar 03Full year 2023 earnings released: EPS: US$0.005 (vs US$0.005 in FY 2022)Full year 2023 results: EPS: US$0.005 (in line with FY 2022). Revenue: US$546.1m (flat on FY 2022). Net income: US$77.0m (up 6.1% from FY 2022). Profit margin: 14% (in line with FY 2022). Revenue is forecast to grow 1.9% p.a. on average during the next 2 years, compared to a 6.2% growth forecast for the Renewable Energy industry in Germany. Over the last 3 years on average, earnings per share has fallen by 1% per year and the company’s share price has also fallen by 1% per year.
Reported Earnings • Nov 02Third quarter 2023 earnings released: EPS: US$0.001 (vs US$0.001 in 3Q 2022)Third quarter 2023 results: EPS: US$0.001 (in line with 3Q 2022). Revenue: US$139.6m (flat on 3Q 2022). Net income: US$20.4m (up 13% from 3Q 2022). Profit margin: 15% (up from 13% in 3Q 2022). Revenue is forecast to stay flat during the next 3 years compared to a 4.9% growth forecast for the Renewable Energy industry in Germany. Over the last 3 years on average, earnings per share has increased by 1% per year but the company’s share price has increased by 8% per year, which means it is tracking significantly ahead of earnings growth.
Reported Earnings • Jul 31Second quarter 2023 earnings released: EPS: US$0.001 (vs US$0.001 in 2Q 2022)Second quarter 2023 results: EPS: US$0.001 (in line with 2Q 2022). Revenue: US$131.2m (down 3.5% from 2Q 2022). Net income: US$22.7m (up 36% from 2Q 2022). Profit margin: 17% (up from 12% in 2Q 2022). The increase in margin was driven by lower expenses. Revenue is forecast to stay flat during the next 3 years compared to a 3.0% growth forecast for the Renewable Energy industry in Germany. Over the last 3 years on average, earnings per share has fallen by 1% per year but the company’s share price has increased by 9% per year, which means it is well ahead of earnings.
Reported Earnings • Mar 03Full year 2022 earnings released: EPS: US$0.005 (vs US$0.006 in FY 2021)Full year 2022 results: EPS: US$0.005 (down from US$0.006 in FY 2021). Revenue: US$550.5m (up 6.9% from FY 2021). Net income: US$72.5m (down 20% from FY 2021). Profit margin: 13% (down from 18% in FY 2021). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 1.3% p.a. on average during the next 2 years, compared to a 8.4% decline forecast for the Renewable Energy industry in Germany. Over the last 3 years on average, earnings per share has fallen by 5% per year whereas the company’s share price has fallen by 8% per year.
Upcoming Dividend • Dec 05Upcoming dividend of Rp24.72 per shareEligible shareholders must have bought the stock before 12 December 2022. Payment date: 21 December 2022. Payout ratio is a comfortable 52% and this is well supported by cash flows. Trailing yield: 9.4%. Within top quartile of German dividend payers (4.8%). Higher than average of industry peers (4.6%).
Board Change • Nov 17Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 9 experienced directors. 3 highly experienced directors. 1 independent director (4 non-independent directors). Independent Commissioner Irwan Sofjan was the last independent director to join the board, commencing their role in 2015. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.
Board Change • Apr 27Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 9 experienced directors. 3 highly experienced directors. 1 independent director (4 non-independent directors). Independent Commissioner Irwan Sofjan was the last independent director to join the board, commencing their role in 2015. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.
Upcoming Dividend • Nov 16Upcoming dividend of Rp20.72 per shareEligible shareholders must have bought the stock before 23 November 2021. Payment date: 10 December 2021. Trailing yield: 8.0%. Within top quartile of German dividend payers (3.1%). Higher than average of industry peers (3.3%).
Reported Earnings • Nov 09Third quarter 2021 earnings released: EPS US$0.002 (vs US$0.001 in 3Q 2020)The company reported a strong third quarter result with improved earnings, revenues and profit margins. Third quarter 2021 results: Revenue: US$126.0m (up 14% from 3Q 2020). Net income: US$25.8m (up 110% from 3Q 2020). Profit margin: 21% (up from 11% in 3Q 2020). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has remained flat but the company’s share price has fallen by 10% per year, which means it is significantly lagging earnings.
Reported Earnings • Sep 04Second quarter 2021 earnings released: EPS US$0.001 (vs US$0.002 in 2Q 2020)The company reported a soft second quarter result with weaker earnings and profit margins, although revenues improved. Second quarter 2021 results: Revenue: US$128.5m (up 27% from 2Q 2020). Net income: US$20.7m (down 38% from 2Q 2020). Profit margin: 16% (down from 33% in 2Q 2020). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has fallen by 1% per year but the company’s share price has fallen by 13% per year, which means it is performing significantly worse than earnings.
Reported Earnings • Nov 04Third quarter 2020 earnings released: EPS US$0.001The company reported a poor third quarter result with weaker earnings, revenues and profit margins. Third quarter 2020 results: Revenue: US$110.1m (down 28% from 3Q 2019). Net income: US$12.3m (down 48% from 3Q 2019). Profit margin: 11% (down from 15% in 3Q 2019). The decrease in margin was driven by lower revenue. Over the last 3 years on average, earnings per share has increased by 2% per year but the company’s share price has fallen by 25% per year, which means it is significantly lagging earnings.