Ace Hardware Indonesia Future Growth
Future criteria checks 2/6
Ace Hardware Indonesia is forecast to grow earnings and revenue by 10.5% and 9.6% per annum respectively. EPS is expected to grow by 8.4% per annum. Return on equity is forecast to be 13.5% in 3 years.
Key information
10.5%
Earnings growth rate
8.4%
EPS growth rate
Specialty Retail earnings growth | 11.5% |
Revenue growth rate | 9.6% |
Future return on equity | 13.5% |
Analyst coverage | Good |
Last updated | 21 Mar 2024 |
Recent future growth updates
No updates
Recent updates
No updates
Earnings and Revenue Growth Forecasts
Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
---|---|---|---|---|---|
12/31/2025 | 9,099,277 | 968,316 | 822,004 | 1,088,405 | 10 |
12/31/2024 | 8,258,274 | 843,163 | 634,324 | 892,743 | 13 |
12/31/2023 | 7,493,998 | 729,844 | 718,014 | 922,744 | 12 |
9/30/2023 | 7,361,332 | 798,465 | 1,336,174 | 1,450,458 | N/A |
6/30/2023 | 7,089,998 | 724,370 | 987,574 | 1,111,531 | N/A |
3/31/2023 | 6,838,600 | 669,206 | 653,939 | 759,899 | N/A |
12/31/2022 | 6,762,803 | 664,343 | 511,349 | 618,838 | N/A |
9/30/2022 | 6,744,323 | 719,629 | 844,966 | 959,104 | N/A |
6/30/2022 | 6,455,690 | 656,230 | 1,223,097 | 1,319,735 | N/A |
3/31/2022 | 6,488,211 | 682,622 | 1,228,509 | 1,320,886 | N/A |
12/31/2021 | 6,543,363 | 690,771 | 1,220,977 | 1,305,426 | N/A |
9/30/2021 | 6,626,504 | 526,463 | 815,195 | 902,473 | N/A |
6/30/2021 | 7,156,748 | 647,837 | 965,719 | 1,077,908 | N/A |
3/31/2021 | 7,127,464 | 649,163 | 1,199,658 | 1,318,165 | N/A |
12/31/2020 | 7,412,767 | 733,195 | 1,375,619 | 1,538,615 | N/A |
9/30/2020 | 7,648,895 | 825,269 | 1,673,036 | 1,862,068 | N/A |
6/30/2020 | 7,832,528 | 906,829 | 1,565,064 | 1,737,622 | N/A |
3/31/2020 | 8,227,791 | 1,026,625 | 1,623,226 | 1,829,565 | N/A |
12/31/2019 | 8,142,717 | 1,017,395 | 1,263,466 | 1,436,316 | N/A |
9/30/2019 | 8,050,638 | 988,895 | 709,403 | 889,505 | N/A |
6/30/2019 | 7,816,750 | 1,011,410 | 111,297 | 309,205 | N/A |
3/31/2019 | 7,547,824 | 992,105 | 109,036 | 278,471 | N/A |
12/31/2018 | 7,239,754 | 964,554 | 118,167 | 280,550 | N/A |
9/30/2018 | 6,879,126 | 948,630 | 138,775 | 282,057 | N/A |
6/30/2018 | 6,563,452 | 875,643 | 374,970 | 518,329 | N/A |
3/31/2018 | 6,217,520 | 832,507 | 428,389 | 571,234 | N/A |
12/31/2017 | 5,938,576 | 777,727 | 537,738 | 690,356 | N/A |
9/30/2017 | 5,607,728 | 760,843 | 697,070 | 744,140 | N/A |
6/30/2017 | 5,357,798 | 800,309 | N/A | 1,014,262 | N/A |
3/31/2017 | 5,069,509 | 724,889 | N/A | 505,244 | N/A |
12/31/2016 | 4,935,903 | 710,580 | N/A | 491,972 | N/A |
9/30/2016 | 4,838,005 | 671,270 | N/A | 744,298 | N/A |
6/30/2016 | 4,859,922 | 578,278 | N/A | 665,765 | N/A |
3/31/2016 | 4,795,804 | 602,050 | N/A | 827,759 | N/A |
12/31/2015 | 4,742,526 | 588,325 | N/A | 648,831 | N/A |
9/30/2015 | 4,643,907 | 579,912 | N/A | 330,120 | N/A |
6/30/2015 | 4,589,318 | 565,127 | N/A | 381,381 | N/A |
3/31/2015 | 4,574,713 | 551,698 | N/A | 486,900 | N/A |
12/31/2014 | 4,541,474 | 562,324 | N/A | 435,162 | N/A |
9/30/2014 | 4,460,060 | 566,295 | N/A | 237,163 | N/A |
6/30/2014 | 4,280,835 | 569,229 | N/A | 41,974 | N/A |
3/31/2014 | 4,082,993 | 552,917 | N/A | -27,485 | N/A |
12/31/2013 | 3,895,446 | 508,873 | N/A | 181,340 | N/A |
9/30/2013 | 3,733,751 | 474,861 | N/A | 305,716 | N/A |
6/30/2013 | 3,572,172 | 440,342 | N/A | 312,943 | N/A |
3/31/2013 | 3,393,658 | 434,918 | N/A | 225,673 | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: ACEH.F's forecast earnings growth (10.5% per year) is above the savings rate (2.3%).
Earnings vs Market: ACEH.F's earnings (10.5% per year) are forecast to grow slower than the US market (13.4% per year).
High Growth Earnings: ACEH.F's earnings are forecast to grow, but not significantly.
Revenue vs Market: ACEH.F's revenue (9.6% per year) is forecast to grow faster than the US market (8.2% per year).
High Growth Revenue: ACEH.F's revenue (9.6% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: ACEH.F's Return on Equity is forecast to be low in 3 years time (13.5%).