Japfa Comfeed Indonesia Future Growth

Future criteria checks 1/6

Japfa Comfeed Indonesia is forecast to grow earnings and revenue by 11.4% and 5.6% per annum respectively. EPS is expected to grow by 10% per annum. Return on equity is forecast to be 14.8% in 3 years.

Key information

11.4%

Earnings growth rate

10.0%

EPS growth rate

Food earnings growth	10.1%
Revenue growth rate	5.6%
Future return on equity	14.8%
Analyst coverage	Good
Last updated	13 Dec 2024

Recent future growth updates

No updates

Recent updates

No updates

Earnings and Revenue Growth Forecasts

DB:1JC1 - Analysts future estimates and past financials data (IDR Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	61,780,333	2,900,774	545,001	2,973,250	7
12/31/2025	57,810,198	2,628,700	2,908,955	2,276,333	8
12/31/2024	54,793,650	2,582,583	660,538	2,165,000	8
9/30/2024	54,688,411	2,088,372	1,202,396	2,756,132	N/A
6/30/2024	54,668,653	2,327,032	1,518,507	3,230,644	N/A
3/31/2024	53,339,598	1,844,466	1,824,250	3,865,377	N/A
12/31/2023	51,175,898	929,716	354,097	2,371,932	N/A
9/30/2023	49,946,225	928,865	-8,537	2,356,640	N/A
6/30/2023	48,644,673	390,085	-1,963,573	478,350	N/A
3/31/2023	48,579,879	566,189	-2,917,888	-789,493	N/A
12/31/2022	48,972,085	1,419,855	-670,859	1,426,749	N/A
9/30/2022	48,868,204	1,943,595	202,382	1,787,207	N/A
6/30/2022	47,253,299	1,591,554	5,048	1,503,513	N/A
3/31/2022	46,262,926	1,767,672	-282,903	1,138,514	N/A
12/31/2021	44,878,300	2,022,596	-645,039	701,246	N/A
9/30/2021	43,122,950	2,166,772	1,448,675	2,773,438	N/A
6/30/2021	40,998,374	2,304,385	2,844,123	4,005,713	N/A
3/31/2021	38,082,149	1,431,497	3,091,358	4,365,376	N/A
12/31/2020	36,964,948	916,711	2,484,044	4,099,440	N/A
9/30/2020	38,340,082	979,298	289,397	2,419,768	N/A
6/30/2020	38,704,128	1,091,003	-157,770	2,462,217	N/A
3/31/2020	39,959,526	1,798,314	-189,420	2,877,998	N/A
12/31/2019	38,872,084	1,765,178	-1,218,010	1,891,217	N/A
9/30/2019	35,852,771	1,538,971	-2,291,897	604,209	N/A
6/30/2019	35,551,200	1,888,967	-2,705,741	-364,039	N/A
3/31/2019	34,716,841	2,045,303	-1,677,548	607,358	N/A
12/31/2018	36,228,261	2,167,961	-439,854	1,845,259	N/A
9/30/2018	33,246,011	1,802,861	201,800	2,098,559	N/A
6/30/2018	32,174,999	1,591,356	N/A	2,770,117	N/A
3/31/2018	30,838,828	1,293,191	N/A	1,808,566	N/A
12/31/2017	29,602,688	933,169	N/A	770,662	N/A
9/30/2017	28,156,233	1,142,091	N/A	544,628	N/A
6/30/2017	27,653,255	1,550,662	N/A	1,813,917	N/A
3/31/2017	27,253,566	1,860,802	N/A	2,154,033	N/A
12/31/2016	27,063,310	2,064,650	N/A	2,753,605	N/A
9/30/2016	26,888,617	2,340,433	N/A	2,772,381	N/A
6/30/2016	26,416,347	1,704,443	N/A	2,417,776	N/A
3/31/2016	25,518,761	967,192	N/A	1,708,854	N/A
12/31/2015	25,022,913	468,230	N/A	1,452,924	N/A
9/30/2015	24,500,663	-143,558	N/A	1,976,492	N/A
6/30/2015	24,415,192	-258,776	N/A	905,378	N/A
3/31/2015	24,722,974	64,662	N/A	1,238,112	N/A
12/31/2014	24,458,880	339,341	N/A	1,570,534	N/A
9/30/2014	24,128,762	163,993	N/A	529,627	N/A
6/30/2014	23,279,719	432,067	N/A	-170,258	N/A
3/31/2014	22,123,119	458,666	N/A	295,420	N/A
12/31/2013	21,412,085	595,248	N/A	173,609	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 1JC1's forecast earnings growth (11.4% per year) is above the savings rate (1%).

Earnings vs Market: 1JC1's earnings (11.4% per year) are forecast to grow slower than the German market (20.6% per year).

High Growth Earnings: 1JC1's earnings are forecast to grow, but not significantly.

Revenue vs Market: 1JC1's revenue (5.6% per year) is forecast to grow slower than the German market (5.7% per year).

High Growth Revenue: 1JC1's revenue (5.6% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 1JC1's Return on Equity is forecast to be low in 3 years time (14.8%).

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/27 09:44
End of Day Share Price	2024/12/27 00:00
Earnings	2024/09/30
Annual Earnings	2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

PT Japfa Comfeed Indonesia Tbk is covered by 23 analysts. 8 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Illona Freddy	CGS International
Jason Chandra	CGS International
Rohit Thombre	Citigroup Inc