Mayora Indah Future Growth
Future criteria checks 2/6
Mayora Indah is forecast to grow earnings and revenue by 7.2% and 7.4% per annum respectively. EPS is expected to grow by 6.5% per annum. Return on equity is forecast to be 18.6% in 3 years.
Key information
7.2%
Earnings growth rate
6.5%
EPS growth rate
Food earnings growth | 10.0% |
Revenue growth rate | 7.4% |
Future return on equity | 18.6% |
Analyst coverage | Good |
Last updated | 25 Apr 2024 |
Recent future growth updates
No updates
Recent updates
Earnings and Revenue Growth Forecasts
Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
---|---|---|---|---|---|
12/31/2026 | 39,081,458 | 3,942,219 | 1,927,463 | 4,309,600 | 8 |
12/31/2025 | 37,207,254 | 3,612,270 | 2,441,333 | 4,134,189 | 13 |
12/31/2024 | 34,121,027 | 3,232,882 | 1,819,667 | 3,414,490 | 13 |
12/31/2023 | 31,485,008 | 3,193,816 | 2,733,453 | 5,259,182 | N/A |
9/30/2023 | 31,333,155 | 2,883,694 | 2,173,273 | 4,703,566 | N/A |
6/30/2023 | 31,113,110 | 2,507,846 | 3,807,022 | 5,916,822 | N/A |
3/31/2023 | 31,535,729 | 2,363,432 | 1,559,247 | 3,503,537 | N/A |
12/31/2022 | 30,669,406 | 1,942,230 | 110,356 | 1,619,571 | N/A |
9/30/2022 | 30,246,709 | 1,293,375 | -843,684 | 444,294 | N/A |
6/30/2022 | 29,126,290 | 909,259 | -1,130,511 | 11,862 | N/A |
3/31/2022 | 28,155,046 | 669,729 | -1,207,854 | -71,624 | N/A |
12/31/2021 | 27,904,558 | 1,186,599 | 64,519 | 1,041,955 | N/A |
9/30/2021 | 26,783,737 | 1,481,990 | 1,827,501 | 1,710,891 | N/A |
6/30/2021 | 26,548,352 | 2,052,728 | 1,225,149 | 2,152,195 | N/A |
3/31/2021 | 26,432,817 | 1,952,119 | 2,853,691 | 3,765,908 | N/A |
12/31/2020 | 24,476,954 | 2,060,632 | 2,560,230 | 3,715,832 | N/A |
9/30/2020 | 24,648,395 | 2,459,878 | 2,125,444 | 4,492,082 | N/A |
6/30/2020 | 24,050,560 | 2,130,293 | 3,142,470 | 4,538,582 | N/A |
3/31/2020 | 24,392,550 | 2,464,348 | 2,405,092 | 4,028,513 | N/A |
12/31/2019 | 25,026,739 | 1,999,303 | 1,405,529 | 3,303,864 | N/A |
9/30/2019 | 24,670,199 | 1,712,293 | 1,898,146 | 3,710,762 | N/A |
6/30/2019 | 25,302,386 | 1,787,968 | 822,363 | 2,681,582 | N/A |
3/31/2019 | 24,659,418 | 1,713,985 | 84,163 | 1,813,970 | N/A |
12/31/2018 | 24,060,802 | 1,716,356 | -779,837 | 459,273 | N/A |
9/30/2018 | 23,867,758 | 1,766,648 | -1,655,453 | -669,275 | N/A |
6/30/2018 | 22,243,125 | 1,782,480 | -274,380 | 477,732 | N/A |
3/31/2018 | 21,252,108 | 1,702,053 | 303,283 | 840,770 | N/A |
12/31/2017 | 20,816,674 | 1,594,441 | 714,979 | 1,275,531 | N/A |
9/30/2017 | 19,333,302 | 1,416,882 | N/A | 1,062,759 | N/A |
6/30/2017 | 18,464,264 | 1,311,538 | N/A | 870,231 | N/A |
3/31/2017 | 18,648,213 | 1,393,265 | N/A | 532,680 | N/A |
12/31/2016 | 18,349,960 | 1,354,950 | N/A | 659,314 | N/A |
9/30/2016 | 17,443,571 | 1,215,802 | N/A | 206,591 | N/A |
6/30/2016 | 16,555,071 | 1,217,653 | N/A | 418,059 | N/A |
3/31/2016 | 16,043,815 | 1,270,102 | N/A | 1,086,425 | N/A |
12/31/2015 | 14,818,731 | 1,220,021 | N/A | 2,336,785 | N/A |
9/30/2015 | 14,302,198 | 1,023,976 | N/A | 2,321,993 | N/A |
6/30/2015 | 14,291,606 | 693,114 | N/A | 2,075,878 | N/A |
3/31/2015 | 14,127,305 | 556,577 | N/A | 375,997 | N/A |
12/31/2014 | 14,169,088 | 403,432 | N/A | -862,339 | N/A |
9/30/2014 | 13,987,147 | 485,197 | N/A | -398,910 | N/A |
6/30/2014 | 13,638,977 | 849,319 | N/A | -745,303 | N/A |
3/31/2014 | 12,830,174 | 896,210 | N/A | 725,046 | N/A |
12/31/2013 | 12,017,837 | 996,906 | N/A | 987,023 | N/A |
9/30/2013 | 11,415,161 | 983,149 | N/A | 1,153,336 | N/A |
6/30/2013 | 10,864,537 | 844,914 | N/A | 1,219,862 | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: D7V's forecast earnings growth (7.2% per year) is above the savings rate (0.6%).
Earnings vs Market: D7V's earnings (7.2% per year) are forecast to grow slower than the German market (15.1% per year).
High Growth Earnings: D7V's earnings are forecast to grow, but not significantly.
Revenue vs Market: D7V's revenue (7.4% per year) is forecast to grow faster than the German market (5.5% per year).
High Growth Revenue: D7V's revenue (7.4% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: D7V's Return on Equity is forecast to be low in 3 years time (18.6%).