View ValuationFore Kopi Indonesia 향후 성장Future 기준 점검 6/6Fore Kopi Indonesia (는) 각각 연간 45% 및 35% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 45.1% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 23% 로 예상됩니다.핵심 정보45.0%이익 성장률45.06%EPS 성장률Hospitality 이익 성장29.0%매출 성장률35.0%향후 자기자본이익률22.99%애널리스트 커버리지Low마지막 업데이트22 Jul 2026최근 향후 성장 업데이트업데이트 없음모든 업데이트 보기Recent updatesValuation Update With 7 Day Price Move • Aug 04Investor sentiment improves as stock rises 22%After last week's 22% share price gain to Rp765, the stock trades at a forward P/E ratio of 40x. Average forward P/E is 17x in the Hospitality industry in Asia. Total returns to shareholders of 31% over the past year. Simply Wall St's valuation model estimates the intrinsic value at Rp1,272 per share.Reported Earnings • Jul 21Second quarter 2026 earnings released: EPS: Rp5.27 (vs Rp4.50 in 2Q 2025)Second quarter 2026 results: EPS: Rp5.27 (up from Rp4.50 in 2Q 2025). Revenue: Rp560.5b (up 51% from 2Q 2025). Net income: Rp47.1b (up 30% from 2Q 2025). Profit margin: 8.4% (down from 9.8% in 2Q 2025). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 35% p.a. on average during the next 3 years, compared to a 11% growth forecast for the Hospitality industry in Asia.Valuation Update With 7 Day Price Move • Jun 30Investor sentiment deteriorates as stock falls 16%After last week's 16% share price decline to Rp580, the stock trades at a forward P/E ratio of 35x. Average forward P/E is 17x in the Hospitality industry in Asia. Total loss to shareholders of 5.7% over the past year. Simply Wall St's valuation model estimates the intrinsic value at Rp1,008 per share.Valuation Update With 7 Day Price Move • Jun 15Investor sentiment improves as stock rises 15%After last week's 15% share price gain to Rp715, the stock trades at a forward P/E ratio of 43x. Average forward P/E is 17x in the Hospitality industry in Asia. Negligible returns to shareholders over past year. Simply Wall St's valuation model estimates the intrinsic value at Rp1,054 per share.Valuation Update With 7 Day Price Move • May 25Investor sentiment deteriorates as stock falls 17%After last week's 17% share price decline to Rp815, the stock trades at a trailing P/E ratio of 77.6x. Average forward P/E is 17x in the Hospitality industry in Indonesia. Total returns to shareholders of 97% over the past year.New Risk • Apr 27New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Indonesian stocks, typically moving 13% 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. This is currently the only risk that has been identified for the company.공고 • Apr 05PT Fore Kopi Indonesia Tbk, Annual General Meeting, May 11, 2026PT Fore Kopi Indonesia Tbk, Annual General Meeting, May 11, 2026.Reported Earnings • Apr 03Full year 2025 earnings released: EPS: Rp10.95 (vs Rp10.20 in FY 2024)Full year 2025 results: EPS: Rp10.95 (up from Rp10.20 in FY 2024). Revenue: Rp1.50t (up 44% from FY 2024). Net income: Rp90.1b (up 55% from FY 2024). Profit margin: 6.0% (up from 5.6% in FY 2024). The increase in margin was driven by higher revenue.Valuation Update With 7 Day Price Move • Mar 30Investor sentiment improves as stock rises 19%After last week's 19% share price gain to Rp600, the stock trades at a trailing P/E ratio of 70.4x. Average forward P/E is 17x in the Hospitality industry in Indonesia.Valuation Update With 7 Day Price Move • Jan 28Investor sentiment deteriorates as stock falls 17%After last week's 17% share price decline to Rp448, the stock trades at a trailing P/E ratio of 52.6x. Average trailing P/E is 19x in the Hospitality industry in Indonesia.Reported Earnings • Oct 29Third quarter 2025 earnings released: EPS: Rp2.02 (vs Rp2.27 in 3Q 2024)Third quarter 2025 results: EPS: Rp2.02. Revenue: Rp379.4b (up 37% from 3Q 2024). Net income: Rp18.1b (up 48% from 3Q 2024). Profit margin: 4.8% (up from 4.4% in 3Q 2024). The increase in margin was driven by higher revenue.Board Change • Oct 29No independent directorsThere are 9 new directors who have joined the board in the last 3 years. Of these new board members, 2 were independent directors. The company's board is composed of: 9 new directors. 1 experienced director. No highly experienced directors. No independent directors (4 non-independent directors). President Director Vico Lomar is the most experienced director on the board, commencing their role in 2022. Independent Commissioner Sugiyanto Wibawa was the last independent director to join the board, commencing their role in 2024. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of independent directors. Lack of board continuity. Lack of experienced directors.공고 • May 21PT Fore Kopi Indonesia Tbk, Annual General Meeting, Jun 26, 2025PT Fore Kopi Indonesia Tbk, Annual General Meeting, Jun 26, 2025.이익 및 매출 성장 예측IDX:FORE - 애널리스트 향후 추정치 및 과거 재무 데이터 (IDR Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/20284,383,850318,400461,150661,150212/31/20273,153,050209,800300,950501,650212/31/20262,228,450130,300184,000360,05026/30/20261,839,697104,59192,090342,573N/A3/31/20261,649,90793,68783,276312,329N/A12/31/20251,497,13590,133119,988316,881N/A9/30/20251,353,04175,97865,348233,686N/A6/30/20251,249,77070,087111,778255,684N/A3/31/20251,104,71549,01574,783213,317N/A12/31/20241,038,65958,21973,807212,456N/A9/30/2024900,38159,98461,640177,024N/A12/31/2023482,0711,155-9,79173,680N/A12/31/2022286,715-59,93117,60351,617N/A12/31/2021107,367-33,808-32,690-5,376N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: FORE 의 연간 예상 수익 증가율(45%)이 saving rate(6.7%)보다 높습니다.수익 vs 시장: FORE 의 연간 수익(45%)이 ID 시장(18.4%)보다 빠르게 성장할 것으로 예상됩니다.고성장 수익: FORE 의 수입은 향후 3년 동안 상당히 증가할 것으로 예상됩니다.수익 대 시장: FORE 의 수익(연간 35%)이 ID 시장(연간 13.3%)보다 빠르게 성장할 것으로 예상됩니다.고성장 매출: FORE 의 수익(연간 35%)은 연간 20%보다 빠르게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: FORE의 자본 수익률은 3년 후 23%로 높을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YConsumer-services 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/08/07 04:34종가2026/08/07 00:00수익2026/06/30연간 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 모델의 세부 정보는 당사의 GitHub 페이지에서 확인하실 수 있습니다. 또한 보고서 사용 방법에 대한 가이드와 YouTube 튜토리얼도 제공하고 있습니다.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 Fore Kopi Indonesia Tbk는 2명의 분석가가 다루고 있습니다. 이 중 3명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관James WidjajaPT Henan Putihrainull nullPT NH Korindo Sekuritas Indonesia
Valuation Update With 7 Day Price Move • Aug 04Investor sentiment improves as stock rises 22%After last week's 22% share price gain to Rp765, the stock trades at a forward P/E ratio of 40x. Average forward P/E is 17x in the Hospitality industry in Asia. Total returns to shareholders of 31% over the past year. Simply Wall St's valuation model estimates the intrinsic value at Rp1,272 per share.
Reported Earnings • Jul 21Second quarter 2026 earnings released: EPS: Rp5.27 (vs Rp4.50 in 2Q 2025)Second quarter 2026 results: EPS: Rp5.27 (up from Rp4.50 in 2Q 2025). Revenue: Rp560.5b (up 51% from 2Q 2025). Net income: Rp47.1b (up 30% from 2Q 2025). Profit margin: 8.4% (down from 9.8% in 2Q 2025). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 35% p.a. on average during the next 3 years, compared to a 11% growth forecast for the Hospitality industry in Asia.
Valuation Update With 7 Day Price Move • Jun 30Investor sentiment deteriorates as stock falls 16%After last week's 16% share price decline to Rp580, the stock trades at a forward P/E ratio of 35x. Average forward P/E is 17x in the Hospitality industry in Asia. Total loss to shareholders of 5.7% over the past year. Simply Wall St's valuation model estimates the intrinsic value at Rp1,008 per share.
Valuation Update With 7 Day Price Move • Jun 15Investor sentiment improves as stock rises 15%After last week's 15% share price gain to Rp715, the stock trades at a forward P/E ratio of 43x. Average forward P/E is 17x in the Hospitality industry in Asia. Negligible returns to shareholders over past year. Simply Wall St's valuation model estimates the intrinsic value at Rp1,054 per share.
Valuation Update With 7 Day Price Move • May 25Investor sentiment deteriorates as stock falls 17%After last week's 17% share price decline to Rp815, the stock trades at a trailing P/E ratio of 77.6x. Average forward P/E is 17x in the Hospitality industry in Indonesia. Total returns to shareholders of 97% over the past year.
New Risk • Apr 27New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Indonesian stocks, typically moving 13% 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. This is currently the only risk that has been identified for the company.
공고 • Apr 05PT Fore Kopi Indonesia Tbk, Annual General Meeting, May 11, 2026PT Fore Kopi Indonesia Tbk, Annual General Meeting, May 11, 2026.
Reported Earnings • Apr 03Full year 2025 earnings released: EPS: Rp10.95 (vs Rp10.20 in FY 2024)Full year 2025 results: EPS: Rp10.95 (up from Rp10.20 in FY 2024). Revenue: Rp1.50t (up 44% from FY 2024). Net income: Rp90.1b (up 55% from FY 2024). Profit margin: 6.0% (up from 5.6% in FY 2024). The increase in margin was driven by higher revenue.
Valuation Update With 7 Day Price Move • Mar 30Investor sentiment improves as stock rises 19%After last week's 19% share price gain to Rp600, the stock trades at a trailing P/E ratio of 70.4x. Average forward P/E is 17x in the Hospitality industry in Indonesia.
Valuation Update With 7 Day Price Move • Jan 28Investor sentiment deteriorates as stock falls 17%After last week's 17% share price decline to Rp448, the stock trades at a trailing P/E ratio of 52.6x. Average trailing P/E is 19x in the Hospitality industry in Indonesia.
Reported Earnings • Oct 29Third quarter 2025 earnings released: EPS: Rp2.02 (vs Rp2.27 in 3Q 2024)Third quarter 2025 results: EPS: Rp2.02. Revenue: Rp379.4b (up 37% from 3Q 2024). Net income: Rp18.1b (up 48% from 3Q 2024). Profit margin: 4.8% (up from 4.4% in 3Q 2024). The increase in margin was driven by higher revenue.
Board Change • Oct 29No independent directorsThere are 9 new directors who have joined the board in the last 3 years. Of these new board members, 2 were independent directors. The company's board is composed of: 9 new directors. 1 experienced director. No highly experienced directors. No independent directors (4 non-independent directors). President Director Vico Lomar is the most experienced director on the board, commencing their role in 2022. Independent Commissioner Sugiyanto Wibawa was the last independent director to join the board, commencing their role in 2024. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of independent directors. Lack of board continuity. Lack of experienced directors.
공고 • May 21PT Fore Kopi Indonesia Tbk, Annual General Meeting, Jun 26, 2025PT Fore Kopi Indonesia Tbk, Annual General Meeting, Jun 26, 2025.