Midi Utama Indonesia Future Growth
Future criteria checks 2/6
Midi Utama Indonesia is forecast to grow earnings and revenue by 16.4% and 10.7% per annum respectively. EPS is expected to grow by 17.5% per annum. Return on equity is forecast to be 16.1% in 3 years.
Key information
16.4%
Earnings growth rate
17.5%
EPS growth rate
Consumer Retailing earnings growth | 19.9% |
Revenue growth rate | 10.7% |
Future return on equity | 16.1% |
Analyst coverage | Low |
Last updated | 03 Dec 2024 |
Recent future growth updates
Recent updates
Earnings and Revenue Growth Forecasts
Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
---|---|---|---|---|---|
12/31/2026 | 24,121,667 | 844,000 | 671,000 | 1,837,333 | 3 |
12/31/2025 | 22,257,600 | 693,560 | 809,000 | 1,626,500 | 5 |
12/31/2024 | 19,743,400 | 587,220 | 625,000 | 1,431,250 | 4 |
9/30/2024 | 19,113,517 | 592,989 | 837,881 | 1,656,953 | N/A |
6/30/2024 | 18,487,407 | 582,102 | 613,429 | 1,339,384 | N/A |
3/31/2024 | 18,104,634 | 557,715 | 715,846 | 1,435,285 | N/A |
12/31/2023 | 17,351,152 | 516,658 | 617,390 | 1,310,502 | N/A |
9/30/2023 | 16,989,734 | 480,686 | 720,762 | 1,432,407 | N/A |
6/30/2023 | 16,612,972 | 464,631 | 901,931 | 1,589,325 | N/A |
3/31/2023 | 16,077,918 | 427,292 | 829,405 | 1,409,274 | N/A |
12/31/2022 | 15,623,654 | 398,918 | 1,046,807 | 1,587,139 | N/A |
9/30/2022 | 15,050,035 | 382,161 | 889,754 | 1,354,178 | N/A |
6/30/2022 | 14,515,242 | 332,867 | 959,742 | 1,399,271 | N/A |
3/31/2022 | 14,104,789 | 312,899 | 924,310 | 1,365,775 | N/A |
12/31/2021 | 13,584,036 | 269,687 | 719,209 | 1,141,971 | N/A |
9/30/2021 | 13,237,339 | 259,077 | 938,031 | 1,386,928 | N/A |
6/30/2021 | 12,905,968 | 227,441 | 977,900 | 1,453,830 | N/A |
3/31/2021 | 12,576,717 | 204,147 | 528,587 | 1,054,920 | N/A |
12/31/2020 | 12,659,705 | 200,272 | 559,573 | 1,132,508 | N/A |
9/30/2020 | 12,458,276 | 199,065 | 536,118 | 1,075,985 | N/A |
6/30/2020 | 12,291,318 | 217,224 | 364,186 | 840,661 | N/A |
3/31/2020 | 12,145,251 | 217,170 | 852,384 | 1,222,132 | N/A |
12/31/2019 | 11,625,313 | 203,061 | 968,963 | 1,256,434 | N/A |
9/30/2019 | 11,365,546 | 219,396 | 839,241 | 1,071,490 | N/A |
6/30/2019 | 11,208,109 | 194,400 | 831,561 | 1,019,051 | N/A |
3/31/2019 | 10,997,457 | 166,385 | 779,157 | 975,243 | N/A |
12/31/2018 | 10,701,575 | 159,151 | 672,337 | 869,407 | N/A |
9/30/2018 | 10,607,303 | 138,991 | 664,992 | 931,601 | N/A |
6/30/2018 | 10,263,840 | 122,266 | N/A | 845,387 | N/A |
3/31/2018 | 9,953,361 | 105,155 | N/A | 896,676 | N/A |
12/31/2017 | 9,767,592 | 102,812 | N/A | 792,739 | N/A |
9/30/2017 | 9,407,662 | 144,278 | N/A | 751,849 | N/A |
6/30/2017 | 9,239,466 | 198,548 | N/A | 799,703 | N/A |
3/31/2017 | 8,785,475 | 201,098 | N/A | 601,969 | N/A |
12/31/2016 | 8,493,119 | 196,043 | N/A | 696,506 | N/A |
9/30/2016 | 8,274,451 | 184,181 | N/A | 551,164 | N/A |
6/30/2016 | 8,038,868 | 153,923 | N/A | 700,716 | N/A |
3/31/2016 | 7,549,874 | 144,803 | N/A | 631,196 | N/A |
12/31/2015 | 7,171,904 | 140,511 | N/A | 552,062 | N/A |
9/30/2015 | 6,750,829 | 147,876 | N/A | 535,699 | N/A |
6/30/2015 | 6,419,439 | 149,419 | N/A | 354,931 | N/A |
3/31/2015 | 6,139,876 | 147,654 | N/A | 368,713 | N/A |
12/31/2014 | 5,943,010 | 145,945 | N/A | 353,437 | N/A |
9/30/2014 | 5,712,557 | 86,119 | N/A | 380,459 | N/A |
6/30/2014 | 5,406,414 | 73,086 | N/A | 379,431 | N/A |
3/31/2014 | 5,166,805 | 72,377 | N/A | 378,477 | N/A |
12/31/2013 | 4,962,851 | 67,326 | N/A | 391,313 | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: MIDI's forecast earnings growth (16.4% per year) is above the savings rate (6.8%).
Earnings vs Market: MIDI's earnings (16.4% per year) are forecast to grow slower than the ID market (17.6% per year).
High Growth Earnings: MIDI's earnings are forecast to grow, but not significantly.
Revenue vs Market: MIDI's revenue (10.7% per year) is forecast to grow faster than the ID market (9.1% per year).
High Growth Revenue: MIDI's revenue (10.7% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: MIDI's Return on Equity is forecast to be low in 3 years time (16.1%).