PT Hanjaya Mandala Sampoerna Tbk

IDX:HMSP Stock Report

Market Cap: Rp77.4t

Hanjaya Mandala Sampoerna Future Growth

Future criteria checks 4/6

Hanjaya Mandala Sampoerna is forecast to grow earnings and revenue by 16.4% and 32.9% per annum respectively. EPS is expected to grow by 14.6% per annum. Return on equity is forecast to be 28.7% in 3 years.

Key information

16.4%

Earnings growth rate

14.6%

EPS growth rate

Tobacco earnings growth9.4%
Revenue growth rate32.9%
Future return on equity28.7%
Analyst coverage

Good

Last updated05 Nov 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
12/31/2026133,426,8609,967,0678,026,2008,708,2674
12/31/2025127,391,6029,027,8269,204,3008,926,7009
12/31/2024117,466,1337,106,8506,943,9007,656,5003
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 (16.4% per year) is above the savings rate (6.8%).

Earnings vs Market: HMSP's earnings (16.4% per year) are forecast to grow slower than the ID market (20.2% per year).

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

Revenue vs Market: HMSP's revenue (32.9% per year) is forecast to grow faster than the ID market (10.1% per year).

High Growth Revenue: HMSP's revenue (32.9% 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 (28.7%)

Discover growth companies

7D

1Y

7D

1Y

7D

1Y