Japfa Comfeed Indonesia Future Growth

Future criteria checks 1/6

Japfa Comfeed Indonesia is forecast to grow earnings and revenue by 10.8% and 5.1% per annum respectively. EPS is expected to grow by 8.4% per annum. Return on equity is forecast to be 14.3% in 3 years.

Key information

10.8%

Earnings growth rate

8.4%

EPS growth rate

Food earnings growth	10.2%
Revenue growth rate	5.1%
Future return on equity	14.3%
Analyst coverage	Good
Last updated	01 Nov 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	61,271,222	2,821,737	545,001	2,918,000	6
12/31/2025	57,195,798	2,548,515	2,908,955	2,276,333	7
12/31/2024	54,754,314	2,492,847	660,538	2,165,000	7
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 (10.8% per year) is above the savings rate (1%).

Earnings vs Market: 1JC1's earnings (10.8% per year) are forecast to grow slower than the German market (21.1% per year).

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

Revenue vs Market: 1JC1's revenue (5.1% per year) is forecast to grow slower than the German market (5.6% per year).

High Growth Revenue: 1JC1's revenue (5.1% 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 (14.3%).