Vale Indonesia 과거 순이익 실적
과거 기준 점검 3/6
Vale Indonesia의 수입은 연평균 -15.1%의 비율로 감소해 온 반면, Metals and Mining 산업은 수입이 연평균 8.1% 증가했습니다. 매출은 연평균 0.8%의 비율로 증가해 왔습니다. Vale Indonesia의 자기자본이익률은 3.5%이고 순이익률은 9.4%입니다.
핵심 정보
-15.07%
순이익 성장률
-15.78%
주당순이익(EPS) 성장률
| Metals and Mining 산업 성장률 | 33.91% |
| 매출 성장률 | 0.80% |
| 자기자본이익률 | 3.47% |
| 순이익률 | 9.44% |
| 최근 순이익 업데이트 | 31 Mar 2026 |
최근 과거 실적 업데이트
Recent updates
내러티브 업데이트 • Jun 23
INCO: Upcoming Dividend And Stronger Margins Will Drive Future Upside
Analysts have trimmed their price target for Vale Indonesia from IDR 10,258 to IDR 9,994, citing updated assumptions that reflect slightly higher discount rates, modestly stronger revenue growth and profit margins, and a lower future P/E multiple in their valuation models. What’s in the News for Vale Indonesia PT Vale Indonesia Tbk announced an annual dividend of IDR 77.9000 per share.
내러티브 업데이트 • Jun 07
INCO: Higher Revenue Assumptions And Firmer Margins Will Support More Bullish Outlook
Analysts now see fair value for Vale Indonesia at IDR 7,804.99, up from IDR 7,331.85, citing updated assumptions for revenue growth, profit margins and a lower future P/E as key drivers of the new price target. What's in the News No recent company specific news items, periodical coverage, or key developments were provided for Vale Indonesia.내러티브 업데이트 • May 24
INCO: Lower Discount Rate Will Support Stronger Upside Potential
Analysts have nudged their price target for Vale Indonesia higher to IDR 10,258 from IDR 10,042, reflecting updated assumptions around fair value, discount rate, revenue growth, profit margin and future P/E. Valuation Changes Fair Value: Updated estimate is IDR 10,258, compared with the earlier IDR 10,042, indicating a small upward adjustment in assessed value.내러티브 업데이트 • May 04
INCO: Higher Future P/E Will Support Stronger Upside Potential
Analysts have trimmed their price target for Vale Indonesia slightly to IDR10,042 from about IDR10,080, reflecting updated assumptions that combine stronger forecast revenue growth with lower profit margin expectations and a higher future P/E multiple. Valuation Changes Fair Value: Trimmed slightly to IDR10,041.60 from IDR10,080.41.내러티브 업데이트 • Apr 19
INCO: Higher Discount Rate And Firmer Margins Will Shape Fairly Valued Outlook
Analysts have modestly raised their price target for Vale Indonesia to IDR 7,332 from IDR 7,137, citing updated assumptions that include a slightly higher discount rate, a lower revenue growth outlook, firmer profit margin expectations, and a higher future P/E multiple. Valuation Changes Fair Value: updated to IDR 7,331.85 from IDR 7,136.70, reflecting a modest upward adjustment in the intrinsic estimate.내러티브 업데이트 • Apr 05
INCO: Higher Future Margins Are Expected To Support Stronger Upside Potential
Analysts now set their fair value estimate for Vale Indonesia at IDR 10,080, up from IDR 9,974, reflecting small shifts in assumptions around discount rate, revenue growth, profit margin, and future P/E. Valuation Changes Fair Value: Updated to IDR 10,080 from IDR 9,974, representing a small upward adjustment to the estimate.내러티브 업데이트 • Mar 22
INCO: Lower Discount Rate And Stronger Margins Will Support 2025 Upside
Analysts have lifted their price target on Vale Indonesia to IDR 7,136 from IDR 6,467, citing updated assumptions for slightly higher revenue, profit margins and a modestly higher forward P/E multiple, alongside a small adjustment to the discount rate. Valuation Changes Fair Value: IDR 7,136, up from IDR 6,467, reflecting the latest model output.내러티브 업데이트 • Mar 07
INCO: Higher Future Margins Are Expected To Support Stronger Upside Potential
Analysts have revised their price target for Vale Indonesia to IDR 9,974 from IDR 5,892, citing updated assumptions around revenue growth, profit margin, and a slightly adjusted discount rate and forward P/E. Valuation Changes Fair Value: revised from IDR 5,892.33 to IDR 9,974.31, indicating a materially higher assessed valuation level for the shares.
내러티브 업데이트 • Feb 20
INCO: Rich Multiple And Slight Assumption Tweaks Will Likely Limit Upside
Analysts have nudged their price target for Vale Indonesia slightly higher to IDR3,501.68 from IDR3,490.24, citing updated assumptions for revenue growth, profit margins, the discount rate and future P/E multiples. Valuation Changes Fair Value: Updated from IDR3,490.24 to IDR3,501.68, reflecting a small upward adjustment in the model output.내러티브 업데이트 • Feb 06
INCO: Rich Multiple And Modest Assumption Shifts Will Likely Cap Upside
Analysts have trimmed their price target for Vale Indonesia slightly to IDR 3,490 from about IDR 3,495, citing updated assumptions that include a lower discount rate, modestly higher expectations for revenue growth and profit margins, and a reduced future P/E multiple. What's in the News Vale Indonesia plans to hold a Year End Analyst Gathering 2025, indicating continued direct engagement with the analyst and investor community (Key Developments).내러티브 업데이트 • Jan 23
INCO: Year End Analyst Gathering Will Shape Balanced Outlook For 2025
Analysts have lifted their price target for Vale Indonesia to Rp6,466.51 from Rp4,693.93, citing updated assumptions for revenue growth, profit margins and a slightly higher discount rate, along with a revised forward P/E of 11.85x versus 10.92x previously. What's in the News Vale Indonesia plans to hold a Year End Analyst Gathering 2025, giving you a chance to hear management discuss operations, capital plans and project updates directly.내러티브 업데이트 • Jan 09
INCO: Higher Discount Rate Will Likely Restrain Future Share Price Potential
Analysts have raised their fair value estimate for Vale Indonesia from Rp2,956 to Rp3,495, citing updated assumptions related to discount rates, revenue growth, profit margins, and a slightly lower future P/E multiple. What's in the News Vale Indonesia plans to conduct its Year End Analyst Gathering 2025, signaling continued engagement with the investment community and providing an opportunity for updated company insights (Key Developments).내러티브 업데이트 • Dec 14
INCO: Higher Margins Are Expected To Drive Stronger Prospects Ahead
Analysts have raised their price target for Vale Indonesia from IDR 5,244 to IDR 5,892, citing expectations of stronger revenue growth, higher profit margins, and a more attractive forward P/E multiple, despite a slightly higher assumed discount rate. What's in the News Vale Indonesia plans to conduct its Year End Analyst Gathering 2025, signaling continued engagement with investors and analysts on strategic and financial outlooks (Key Developments).내러티브 업데이트 • Nov 29
INCO: Year End Analyst Gathering Will Drive Momentum Into 2025
Analysts have slightly raised their price target for Vale Indonesia from Rp4,676.19 to Rp4,693.93, citing incremental improvements in revenue growth forecasts and modest adjustments to the discount rate. What's in the News Vale Indonesia is scheduled to conduct its Year End Analyst Gathering 2025.내러티브 업데이트 • Nov 15
INCO: Improving Profit Margins and Upcoming Board Changes Will Shape Outlook
Analysts have raised their price target for Vale Indonesia from Rp4,495 to Rp4,676, citing stronger revenue growth and an improved profit margin forecast. What's in the News Vale Indonesia will hold a Special/Extraordinary Shareholders Meeting on September 23, 2025, at 16:00 SE Asia Standard Time (Key Developments) The meeting will take place at the financial hall, Graha CIMB Niaga, 2nd floor, Jl. Jend.내러티브 업데이트 • Nov 01
INCO: Board Meeting And Margin Outlook Will Guide Shareholder Expectations
Narrative Update: Vale Indonesia Price Target Revised Analysts have slightly increased their price target for Vale Indonesia from Rp4,484.05 to Rp4,495.23. This reflects improved margin expectations, despite modest adjustments to growth and discount rate assumptions.내러티브 업데이트 • Oct 18
Indonesia Nickel Ore Sales And HPAL Projects Will Shape Opportunities
Narrative Update on Vale Indonesia: Analyst Price Target Revision Analysts have raised their fair value estimate for Vale Indonesia from Rp4,433.86 to Rp4,484.05. Improved forecasts in revenue growth and profit margin are cited as key drivers of this upward adjustment.내러티브 업데이트 • Oct 04
Indonesia Nickel Ore Sales And HPAL Projects Will Shape Opportunities
Analysts have raised their price target for Vale Indonesia from Rp4,247.93 to Rp4,433.86, citing slightly stronger margins and a modest improvement in long-term fair value estimates. What's in the News A Special/Extraordinary Shareholders Meeting is scheduled for September 23, 2025, to consider changes in the company’s board and other business matters (Key Developments).새로운 내러티브 • May 18
Indonesia Nickel Ore Sales And HPAL Projects Will Shape Opportunities
Diversification into saprolite ore sales and extensive nickel resources position the company for revenue growth and long-term sustainability.매출 및 비용 세부 내역
매출 및 비용 세부 내역
Vale Indonesia가 돈을 벌고 사용하는 방법. 최근 발표된 LTM 실적 기준.
순이익 및 매출 추이
| 날짜 | 매출 | 순이익 | 일반관리비 | 연구개발비 |
|---|---|---|---|---|
| 31 Mar 26 | 1,036 | 98 | 53 | 0 |
| 31 Dec 25 | 990 | 76 | 52 | 0 |
| 30 Sep 25 | 947 | 57 | 41 | 0 |
| 30 Jun 25 | 898 | 43 | 40 | 0 |
| 31 Mar 25 | 927 | 73 | 40 | 0 |
| 31 Dec 24 | 950 | 58 | 38 | 0 |
| 30 Sep 24 | 1,003 | 87 | 22 | 0 |
| 30 Jun 24 | 1,052 | 104 | 19 | 0 |
| 31 Mar 24 | 1,099 | 112 | 17 | 0 |
| 31 Dec 23 | 1,232 | 274 | 22 | 0 |
| 30 Sep 23 | 1,244 | 270 | 28 | 0 |
| 30 Jun 23 | 1,274 | 258 | 28 | 0 |
| 31 Mar 23 | 1,308 | 301 | 27 | 0 |
| 31 Dec 22 | 1,179 | 200 | 20 | 0 |
| 30 Sep 22 | 1,141 | 211 | 27 | 0 |
| 30 Jun 22 | 1,103 | 257 | 24 | 0 |
| 31 Mar 22 | 982 | 200 | 21 | 0 |
| 31 Dec 21 | 953 | 166 | 18 | 0 |
| 30 Sep 21 | 880 | 129 | 5 | 0 |
| 30 Jun 21 | 819 | 88 | 6 | 0 |
| 31 Mar 21 | 797 | 88 | 7 | 0 |
| 31 Dec 20 | 765 | 83 | 7 | 0 |
| 30 Sep 20 | 847 | 134 | 9 | 0 |
| 30 Jun 20 | 850 | 137 | 9 | 0 |
| 31 Mar 20 | 830 | 107 | 12 | 0 |
| 31 Dec 19 | 782 | 57 | 14 | 0 |
| 30 Sep 19 | 704 | 5 | 13 | 0 |
| 30 Jun 19 | 695 | 5 | 13 | 0 |
| 31 Mar 19 | 733 | 34 | 12 | 0 |
| 31 Dec 18 | 777 | 61 | 12 | 0 |
| 30 Sep 18 | 760 | 60 | 12 | 0 |
| 30 Jun 18 | 712 | 36 | 12 | 0 |
| 31 Mar 18 | 656 | -2 | 12 | 0 |
| 31 Dec 17 | 629 | -15 | 11 | 0 |
| 30 Sep 17 | 627 | -11 | 11 | 0 |
| 30 Jun 17 | 629 | 0 | 11 | 0 |
| 31 Mar 17 | 619 | 11 | 12 | 0 |
| 31 Dec 16 | 584 | 2 | 12 | 0 |
| 30 Sep 16 | 582 | -8 | 11 | 0 |
| 30 Jun 16 | 627 | -11 | 11 | 0 |
| 31 Mar 16 | 687 | 10 | 11 | 0 |
| 31 Dec 15 | 790 | 51 | 12 | 0 |
| 30 Sep 15 | 879 | 94 | 13 | 0 |
양질의 수익: INCO는 고품질 수익을 보유하고 있습니다.
이익 마진 증가: INCO의 현재 순 이익률 (9.4%)은 지난해 (7.9%)보다 높습니다.
잉여현금흐름 대비 순이익 분석
과거 순이익 성장 분석
수익추이: INCO의 수익은 지난 5년 동안 연평균 15.1% 감소했습니다.
성장 가속화: 지난 1년간 INCO 의 수익 증가율(33.4%)은 연간 평균(-15.1%)을 초과합니다.
수익 대 산업: INCO의 지난 1년 수익 증가율(33.4%)은 Metals and Mining 업계 평균(42.2%)을 능가하지 못했습니다.
자기자본이익률
높은 ROE: INCO의 자본 수익률(3.5%)은 낮음으로 평가됩니다.
총자산이익률
투하자본수익률
우수한 과거 실적 기업을 찾아보세요
기업 분석 및 재무 데이터 상태
| 데이터 | 최종 업데이트 (UTC 시간) |
|---|---|
| 기업 분석 | 2026/07/07 12:53 |
| 종가 | 2026/07/07 00:00 |
| 수익 | 2026/03/31 |
| 연간 수익 | 2025/12/31 |
데이터 소스
당사의 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.
| 패키지 | 데이터 | 기간 | 미국 소스 예시 * |
|---|---|---|---|
| 기업 재무제표 | 10년 |
| |
| 분석가 컨센서스 추정치 | +3년 |
|
|
| 시장 가격 | 30년 |
| |
| 지분 구조 | 10년 |
| |
| 경영진 | 10년 |
| |
| 주요 개발 | 10년 |
|
* 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 스노우플레이크
이 보고서를 생성하는 데 사용된 분석 모델에 대한 세부 정보는 당사의 Github 페이지에서 확인하실 수 있으며, 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공하고 있습니다.
Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.
산업 및 섹터 지표
산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.
분석가 소스
PT Vale Indonesia Tbk는 29명의 분석가가 다루고 있습니다. 이 중 13명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.
| 분석가 | 기관 |
|---|---|
| Nathan Gee | BofA Global Research |
| Andi Hadiwidjojo | BofA Global Research |
| Jacquelin Hamdani | CGS International |