Wismilak Inti Makmur Future Growth

Future criteria checks 3/6

Wismilak Inti Makmur is forecast to grow earnings and revenue by 6.4% and 35.8% per annum respectively. EPS is expected to grow by 5.7% per annum. Return on equity is forecast to be 25.8% in 3 years.

Key information

6.4%

Earnings growth rate

5.7%

EPS growth rate

Tobacco earnings growth	7.1%
Revenue growth rate	35.8%
Future return on equity	25.8%
Analyst coverage	Low
Last updated	30 Jan 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

IDX:WIIM - Analysts future estimates and past financials data (IDR Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2025	6,103,482	562,695	384,723	587,881	2
12/31/2024	5,570,126	555,513	424,182	612,612	2
12/31/2023	2,675,743	494,313	-330,679	-200,178	N/A
9/30/2023	2,531,544	521,410	112,354	240,529	N/A
6/30/2023	2,217,918	414,052	252,067	357,286	N/A
3/31/2023	2,151,471	322,496	299,785	390,651	N/A
12/31/2022	1,737,992	249,332	236,909	300,474	N/A
9/30/2022	1,590,527	237,162	388,872	422,986	N/A
6/30/2022	1,455,396	195,788	158,073	198,870	N/A
3/31/2022	1,490,250	175,778	124,715	170,056	N/A
12/31/2021	1,303,776	176,668	134,806	179,922	N/A
9/30/2021	1,263,856	172,377	107,879	144,066	N/A
6/30/2021	1,270,541	191,680	175,416	202,840	N/A
3/31/2021	1,508,949	196,540	120,848	142,303	N/A
12/31/2020	1,168,350	172,250	195,584	215,555	N/A
9/30/2020	1,070,636	120,558	228,670	250,297	N/A
6/30/2020	1,004,296	62,325	203,468	227,618	N/A
3/31/2020	981,664	36,287	203,012	246,832	N/A
12/31/2019	966,324	27,273	133,761	199,249	N/A
9/30/2019	943,367	35,212	73,687	132,579	N/A
6/30/2019	954,850	41,145	71,111	150,044	N/A
3/31/2019	948,817	45,951	17,413	90,708	N/A
12/31/2018	959,738	51,087	84,157	140,978	N/A
9/30/2018	949,918	45,245	38,499	105,964	N/A
6/30/2018	945,275	47,462	72,203	112,324	N/A
3/31/2018	955,146	32,017	58,859	88,944	N/A
12/31/2017	992,731	40,539	156,905	194,599	N/A
9/30/2017	1,045,138	53,684	N/A	188,114	N/A
6/30/2017	1,075,603	57,038	N/A	141,150	N/A
3/31/2017	1,128,365	89,921	N/A	143,569	N/A
12/31/2016	1,168,373	106,159	N/A	136,704	N/A
9/30/2016	1,202,275	118,646	N/A	121,279	N/A
6/30/2016	1,232,973	134,021	N/A	30,018	N/A
3/31/2016	1,247,688	132,631	N/A	206,087	N/A
12/31/2015	1,227,040	130,905	N/A	62,869	N/A
9/30/2015	1,208,345	123,826	N/A	175,393	N/A
6/30/2015	930,431	116,712	N/A	191,753	N/A
3/31/2015	1,007,064	109,857	N/A	71,823	N/A
12/31/2014	1,078,667	112,523	N/A	44,609	N/A
9/30/2014	1,170,327	101,380	N/A	-40,882	N/A
6/30/2014	1,515,941	106,391	N/A	-62,949	N/A
3/31/2014	1,525,548	121,720	N/A	-94,913	N/A
12/31/2013	1,588,022	132,148	N/A	-33,786	N/A
9/30/2013	1,570,569	134,949	N/A	13,556	N/A
6/30/2013	1,440,720	117,421	N/A	21,193	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: WIIM's forecast earnings growth (6.4% per year) is below the savings rate (6.8%).

Earnings vs Market: WIIM's earnings (6.4% per year) are forecast to grow slower than the ID market (25.2% per year).

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

Revenue vs Market: WIIM's revenue (35.8% per year) is forecast to grow faster than the ID market (10.7% per year).

High Growth Revenue: WIIM's revenue (35.8% per year) is forecast to grow faster than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: WIIM's Return on Equity is forecast to be high in 3 years time (25.8%)

Wismilak Inti Makmur Future Growth

Future criteria checks 3/6

Key information

Recent future growth updates

Recent updates

Investor sentiment deteriorates as stock falls 23%

Full year 2023 earnings released: EPS: Rp239 (vs Rp119 in FY 2022)

Now 20% undervalued after recent price drop

Now 21% undervalued after recent price drop

Now 20% undervalued after recent price drop

Now 21% undervalued after recent price drop

Now 21% undervalued after recent price drop

Investor sentiment deteriorates as stock falls 38%

New major risk - Earnings quality

New minor risk - Share price stability

Investor sentiment improves as stock rises 15%

Investor sentiment improves as stock rises 16%

New major risk - Revenue and earnings growth

Second quarter 2023 earnings released: EPS: Rp66.21 (vs Rp21.18 in 2Q 2022)

Investor sentiment improves as stock rises 17%

Investor sentiment improves as stock rises 16%

Now 21% undervalued

Investor sentiment improves as stock rises 21%

Full year 2022 earnings released: EPS: Rp119 (vs Rp84.13 in FY 2021)

No independent directors

Third quarter 2022 earnings released: EPS: Rp41.51 (vs Rp21.80 in 3Q 2021)

Investor sentiment improved over the past week

Investor sentiment improved over the past week

Now 21% undervalued

Now 22% undervalued

Now 21% undervalued

No independent directors

Investor sentiment improved over the past week

Investor sentiment improved over the past week

Second quarter 2021 earnings released: EPS Rp11.65 (vs Rp13.97 in 2Q 2020)

Investor sentiment improved over the past week

Investor sentiment improved over the past week

New 90-day high: Rp1,000

Investor sentiment improved over the past week

Investor sentiment improved over the past week

New 90-day low: Rp458

New 90-day high: Rp595

New 90-day high: Rp515

Third quarter earnings released

New 90-day high: Rp464

Market bids up stock over the past week

New 90-day high - Rp398

New 90-day high - Rp358

Earnings and Revenue Growth Forecasts

Analyst Future Growth Forecasts

Earnings per Share Growth Forecasts

Future Return on Equity

Discover growth companies