PT Wismilak Inti Makmur Tbk

IDX:WIIM Stock Report

Market Cap: Rp1.5t

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 growth9.8%
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 (17.8% 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 (8.9% 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

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/21 23:12
End of Day Share Price 2024/12/20 00:00
Earnings2024/06/30
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 Wismilak Inti Makmur Tbk is covered by 7 analysts. 2 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Jason ChandraCGS International
Illona FreddyCGS International
Filia GladwynKorea Investment & Securities Co., Ltd.