PT Wismilak Inti Makmur Tbk

IDX:WIIM Stock Report

Market Cap: Rp1.7t

Wismilak Inti Makmur Future Growth

Future criteria checks 4/6

Wismilak Inti Makmur is forecast to grow earnings and revenue by 13.5% and 26.7% per annum respectively. EPS is expected to grow by 11.5% per annum. Return on equity is forecast to be 21.9% in 3 years.

Key information

13.5%

Earnings growth rate

11.5%

EPS growth rate

Tobacco earnings growth9.4%
Revenue growth rate26.7%
Future return on equity21.9%
Analyst coverage

Low

Last updated18 Sep 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)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/20266,684,975550,835343,225505,7602
12/31/20255,888,651486,580316,481451,3462
12/31/20245,265,779423,188880,651655,4472
6/30/20242,711,904394,679-435,999-249,172N/A
3/31/20242,690,743474,042-582,457-401,257N/A
12/31/20232,675,743494,313-330,679-200,178N/A
9/30/20232,531,544521,410112,354240,529N/A
6/30/20232,217,918414,052252,067357,286N/A
3/31/20231,548,777322,496299,795390,661N/A
12/31/20221,737,992249,332236,909300,474N/A
9/30/20221,590,527237,162388,872422,986N/A
6/30/20221,455,396195,788158,073198,870N/A
3/31/20221,490,250175,778124,715170,056N/A
12/31/20211,303,776176,668134,806179,922N/A
9/30/20211,263,856172,377107,879144,066N/A
6/30/20211,270,541191,680175,416202,840N/A
3/31/20211,508,949196,540120,848142,303N/A
12/31/20201,168,350172,250195,584215,555N/A
9/30/20201,070,636120,558228,670250,297N/A
6/30/20201,004,29662,325203,468227,618N/A
3/31/2020981,66436,287203,012246,832N/A
12/31/2019966,32427,273133,761199,249N/A
9/30/2019943,36735,21273,687132,579N/A
6/30/2019954,85041,14571,111150,044N/A
3/31/2019948,81745,95117,41390,708N/A
12/31/2018959,73851,08784,157140,978N/A
9/30/2018949,91845,24538,499105,964N/A
6/30/2018945,27547,46272,203112,324N/A
3/31/2018955,14632,017N/A88,944N/A
12/31/2017992,73140,539N/A194,599N/A
9/30/20171,045,13853,684N/A188,114N/A
6/30/20171,075,60357,038N/A141,150N/A
3/31/20171,128,36589,921N/A143,569N/A
12/31/20161,168,373106,159N/A136,704N/A
9/30/20161,202,275118,646N/A121,279N/A
6/30/20161,232,973134,021N/A30,018N/A
3/31/20161,247,688132,631N/A206,087N/A
12/31/20151,227,040130,905N/A62,869N/A
9/30/20151,208,345123,826N/A175,393N/A
6/30/2015930,431116,712N/A191,753N/A
3/31/20151,007,064109,857N/A71,823N/A
12/31/20141,078,667112,523N/A44,609N/A
9/30/20141,170,327101,380N/A-40,882N/A
6/30/20141,515,941106,391N/A-62,949N/A
3/31/20141,525,548121,720N/A-94,913N/A
12/31/20131,588,022132,148N/A-33,786N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: WIIM's forecast earnings growth (13.5% per year) is above the savings rate (6.8%).

Earnings vs Market: WIIM's earnings (13.5% per year) are forecast to grow slower than the ID market (20.2% per year).

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

Revenue vs Market: WIIM's revenue (26.7% per year) is forecast to grow faster than the ID market (10.1% per year).

High Growth Revenue: WIIM's revenue (26.7% 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 (21.9%)

Discover growth companies

7D

1Y

7D

1Y

7D

1Y