PT Hanjaya Mandala Sampoerna Tbk

IDX:HMSP Stock Report

Market Cap: Rp73.3t

Hanjaya Mandala Sampoerna Future Growth

Future criteria checks 4/6

Hanjaya Mandala Sampoerna is forecast to grow earnings and revenue by 14.4% and 25.8% per annum respectively. EPS is expected to grow by 17.1% per annum. Return on equity is forecast to be 28.6% in 3 years.

Key information

14.4%

Earnings growth rate

17.1%

EPS growth rate

Tobacco earnings growth9.8%
Revenue growth rate25.8%
Future return on equity28.6%
Analyst coverage

Good

Last updated16 Dec 2024

Recent future growth updates

Recent updates

Earnings and Revenue Growth Forecasts

IDX:HMSP - Analysts future estimates and past financials data (IDR Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/2026133,442,4889,475,3008,026,2008,708,2675
12/31/2025124,415,8468,539,0429,204,3008,133,6337
12/31/2024118,426,7426,936,7606,943,9007,656,5006
9/30/202454,804,5367,116,0864,093,2246,156,260N/A
6/30/202454,616,5607,663,4967,727,5269,968,811N/A
3/31/202454,409,3328,183,8137,128,8599,067,011N/A
12/31/202353,106,3658,096,8114,580,2376,282,144N/A
9/30/202353,341,3967,626,8626,974,3119,584,740N/A
6/30/202350,237,9877,025,6476,850,3089,479,072N/A
3/31/202347,522,2946,568,8212,485,6384,883,178N/A
12/31/202245,616,3566,323,7445,176,5147,355,336N/A
9/30/202243,003,2036,484,6602,697,7763,607,387N/A
6/30/202241,330,1526,051,2573,026,0593,519,087N/A
3/31/202240,992,9486,465,77910,990,88011,436,797N/A
12/31/202141,512,6117,137,0979,890,13610,302,406N/A
9/30/202139,070,1627,225,06915,167,81515,584,334N/A
6/30/202140,708,2897,828,94717,594,89217,984,131N/A
3/31/202139,307,2557,846,0115,018,1595,545,506N/A
12/31/202040,252,2238,581,37811,386,21111,953,039N/A
9/30/202038,823,41610,432,1618,287,7058,956,798N/A
6/30/202036,947,90611,837,9225,300,2626,065,433N/A
3/31/202045,650,10213,757,50414,415,57115,156,867N/A
12/31/201945,868,42913,721,51316,186,43017,145,967N/A
9/30/201941,399,61014,048,27311,750,56512,834,201N/A
6/30/201947,268,85714,195,49012,080,04813,250,466N/A
3/31/201946,170,91713,791,64612,766,73913,932,323N/A
12/31/201845,956,88013,538,41819,208,94220,193,483N/A
9/30/201844,058,40713,022,90116,365,35417,472,550N/A
6/30/201843,140,23812,733,165N/A18,865,327N/A
3/31/201843,699,36612,411,953N/A15,898,891N/A
12/31/201744,103,48212,670,534N/A15,376,315N/A
9/30/201742,854,97013,018,795N/A17,874,296N/A
6/30/201742,917,27712,664,494N/A13,458,968N/A
3/31/201743,796,91312,934,530N/A14,015,225N/A
12/31/201643,728,61412,762,229N/A14,076,579N/A
9/30/201644,637,78811,848,075N/A18,122,347N/A
6/30/201644,534,86711,499,548N/A12,848,090N/A
3/31/201641,212,14410,582,626N/A9,755,557N/A
12/31/201542,100,06210,363,308N/A811,163N/A
9/30/201541,157,81910,121,403N/A4,626,948N/A
6/30/201541,217,12310,161,613N/A8,365,301N/A
3/31/201540,978,36010,324,933N/A10,885,451N/A
12/31/201438,667,95810,181,083N/A11,103,195N/A
9/30/201446,668,95010,926,962N/A11,358,614N/A
6/30/201444,772,47910,841,069N/A11,067,449N/A
3/31/201443,833,74910,966,138N/A11,822,860N/A
12/31/201344,523,36210,818,486N/A10,802,179N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: HMSP's forecast earnings growth (14.4% per year) is above the savings rate (6.8%).

Earnings vs Market: HMSP's earnings (14.4% per year) are forecast to grow slower than the ID market (17.8% per year).

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

Revenue vs Market: HMSP's revenue (25.8% per year) is forecast to grow faster than the ID market (8.9% per year).

High Growth Revenue: HMSP's revenue (25.8% per year) is forecast to grow faster than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: HMSP's Return on Equity is forecast to be high in 3 years time (28.6%)

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/21 03:52
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

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.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* 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 Hanjaya Mandala Sampoerna Tbk is covered by 26 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.

AnalystInstitution
Swati ChopraBofA Global Research
Patricia SumampouwCGS International
Lakshmi RowterCitigroup Inc