Charoen Pokphand Indonesia Future Growth

Future criteria checks 3/6

Charoen Pokphand Indonesia is forecast to grow earnings and revenue by 32.4% and 8.9% per annum respectively. EPS is expected to grow by 31.8% per annum. Return on equity is forecast to be 13.9% in 3 years.

Key information

32.4%

Earnings growth rate

31.8%

EPS growth rate

Food earnings growth	13.0%
Revenue growth rate	8.9%
Future return on equity	13.9%
Analyst coverage	Good
Last updated	01 Nov 2024

Recent future growth updates

No updates

Recent updates

No updates

Earnings and Revenue Growth Forecasts

OTCPK:PPOK.F - Analysts future estimates and past financials data (IDR Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	78,875,854	4,643,288	1,808,977	5,015,064	6
12/31/2025	71,361,583	3,820,977	1,726,502	4,567,006	7
12/31/2024	66,616,175	3,463,000	2,222,435	4,248,000	7
9/30/2024	64,205,903	2,029,797	2,040,624	2,716,086	N/A
6/30/2024	63,685,940	2,707,791	3,665,654	4,498,745	N/A
3/31/2024	62,964,376	2,788,630	727,636	1,668,263	N/A
12/31/2023	61,615,850	2,318,584	1,825,677	3,146,254	N/A
9/30/2023	60,557,519	2,418,131	1,871,900	3,813,762	N/A
6/30/2023	59,122,104	1,890,226	-1,589,307	689,279	N/A
3/31/2023	57,136,208	1,978,069	-2,266,900	216,101	N/A
12/31/2022	56,867,544	2,928,342	-862,212	1,673,887	N/A
9/30/2022	57,543,649	4,130,750	-1,703,712	868,296	N/A
6/30/2022	54,866,519	3,204,959	-2,394,978	421,602	N/A
3/31/2022	53,588,399	3,357,526	-399,186	2,442,567	N/A
12/31/2021	51,698,249	3,620,961	-685,395	2,121,905	N/A
9/30/2021	49,719,910	4,263,760	1,327,829	3,648,174	N/A
6/30/2021	48,214,590	5,037,616	2,621,104	4,526,989	N/A
3/31/2021	44,902,099	4,396,529	2,607,843	4,410,892	N/A
12/31/2020	42,518,782	3,842,083	3,033,381	4,845,575	N/A
9/30/2020	28,993,942	3,334,154	1,939,705	4,014,447	N/A
6/30/2020	32,700,941	3,554,922	2,096,552	4,413,262	N/A
3/31/2020	38,067,857	3,733,387	1,826,088	4,565,338	N/A
12/31/2019	42,501,146	3,644,672	634,466	3,400,173	N/A
9/30/2019	58,471,882	3,652,785	286,464	2,975,295	N/A
6/30/2019	57,918,403	3,844,299	640,621	3,032,909	N/A
3/31/2019	56,557,753	4,373,738	1,807,412	3,751,863	N/A
12/31/2018	53,957,604	4,554,391	3,496,926	5,035,954	N/A
9/30/2018	51,273,102	4,032,692	3,407,483	4,561,443	N/A
6/30/2018	50,043,266	3,414,470	N/A	3,935,014	N/A
3/31/2018	49,208,924	2,867,379	N/A	3,008,149	N/A
12/31/2017	49,367,386	2,500,853	N/A	1,767,596	N/A
9/30/2017	47,601,884	1,660,204	N/A	3,271,576	N/A
6/30/2017	44,333,471	2,012,309	N/A	3,935,658	N/A
3/31/2017	41,262,086	2,083,788	N/A	3,708,498	N/A
12/31/2016	38,256,857	2,220,561	N/A	4,157,137	N/A
9/30/2016	35,538,969	3,081,685	N/A	2,748,507	N/A
6/30/2016	33,526,685	2,609,539	N/A	2,753,473	N/A
3/31/2016	31,395,626	2,168,924	N/A	2,947,791	N/A
12/31/2015	29,920,628	1,836,978	N/A	1,782,400	N/A
9/30/2015	29,882,872	1,283,530	N/A	1,119,338	N/A
6/30/2015	29,979,326	1,453,894	N/A	507,482	N/A
3/31/2015	29,964,092	1,514,908	N/A	-46,637	N/A
12/31/2014	29,150,275	1,745,875	N/A	462,975	N/A
9/30/2014	28,762,000	2,034,688	N/A	524,378	N/A
6/30/2014	28,103,543	2,251,480	N/A	1,159,102	N/A
3/31/2014	26,736,838	2,474,631	N/A	1,346,125	N/A
12/31/2013	25,662,992	2,530,909	N/A	2,061,273	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: PPOK.F's forecast earnings growth (32.4% per year) is above the savings rate (2.6%).

Earnings vs Market: PPOK.F's earnings (32.4% per year) are forecast to grow faster than the US market (15.3% per year).

High Growth Earnings: PPOK.F's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: PPOK.F's revenue (8.9% per year) is forecast to grow slower than the US market (8.9% per year).

High Growth Revenue: PPOK.F's revenue (8.9% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: PPOK.F's Return on Equity is forecast to be low in 3 years time (13.9%).