1. Indonesia Stocks

  2. •

    Consumer Defensive

  3. •

    Agricultural Farm Products
PT Charoen Pokphand Indonesia Tbk

PT Charoen Pokphand Indonesia Tbk

CPIN.JK
PT Charoen Pokphand Indonesia TbkID flagIndonesia Stock Exchange
3,090.00
IDR
-90.00
- -
50.67TMarket Cap
PT Charoen Pokphand Indonesia Tbk
CPIN.JK
(Indonesia Stock Exchange)

Recent

price

3,090.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
918.37
1,095.13
1,299.61
1,565.01
1,777.67
1,824.65
2,333.02
3,010.57
3,290.5
2,591.85
2,592.92
3,152.72
3,467.96
3,757.52
4,115.01
4,311.81
4,121.09
Revenue per Share
134.62
143.64
163.68
154.34
106.47
112.02
135.42
152.51
277.74
222.26
234.3
220.82
178.58
141.39
226.43
344.18
234.49
Basic EPS, GAAP
-23.77
-88.45
-111.37
-135.43
-228.74
-124.93
-38.48
-46.2
-93.85
-168.66
-115.65
-178.39
-162.01
-90.47
-54.98
-108.02
-84.52
Free Cash Flow per Basic Share
39.21
39.8
42
46
46
18
29
56
56
118
81
112
108
100
30
108
- -
Dividend per Share
263.63
367.73
488.01
599.57
660.64
755.76
861.97
956.46
1,181.11
1,273.02
1,422.44
1,532.35
1,604.01
1,646.82
1,845.72
2,081.26
1,854.34
Book Value per Share
273
377
498.63
610.07
685.47
761.92
830.3
927.56
1,152.88
1,245.47
1,395.81
1,505.84
1,577.68
1,621.17
1,819.99
2,055.51
1,828.86
Tangible Book Value per Share
16,418
16,398
16,398
16,398
16,398
16,398
16,398
16,398
16,398
16,398
16,398
16,398
16,398
16,398
16,398
16,398
16,398
Basic Weighted Avg Shares
15,077,822
17,957,972
21,310,925
25,662,992
29,150,275
29,920,628
38,256,857
49,367,386
53,957,604
42,501,146
42,518,782
51,698,249
56,867,544
61,615,850
67,477,992
70,704,988
67,577,702
Sales/Revenue/Turnover
18.82
16.83
16.46
15.55
9.16
11.07
11.39
7.53
12
11.64
12.38
9.54
7.17
6.26
8.87
11.5
8.95
Operating Margin (%)
- -
15,182
14,777
15,672
25,457
41,585
32,888
93,200
117,236
107,207
163,941
218,239
315,138
328,821
332,233
310,471
375,989
Depreciation Expense
2,210,266
2,355,475
2,684,064
2,530,909
1,745,875
1,836,978
2,220,561
2,500,853
4,554,391
3,644,672
3,842,083
3,620,961
2,928,342
2,318,584
3,712,926
5,643,863
3,845,236
Net Income, GAAP
21.23
20.58
20.6
26.73
17.11
20.55
43.47
23.31
22.95
20.97
19.34
21.9
17.16
22.65
29.39
26.83
26.35
Effective Tax Rate (%)
14.66
13.12
12.59
9.86
5.99
6.14
5.8
5.07
8.44
8.58
9.04
7
5.15
3.76
5.5
7.98
5.69
Profit Margin (%)
2,877,966
3,867,921
5,013,238
6,497,852
5,585,230
6,355,032
6,273,009
6,670,916
9,365,091
7,875,114
8,175,364
7,878,959
7,654,963
7,200,986
12,750,119
16,989,708
12,990,118
Working Capital
285,477
766,770
1,299,367
2,768,197
4,722,759
5,880,522
3,646,082
3,005,172
2,749,829
2,278,038
1,612,287
1,636,567
2,610,940
2,093,383
3,095,120
3,085,642
3,092,134
LT Debt
4,482,036
6,189,470
8,176,464
10,003,984
11,240,393
12,786,663
14,161,459
15,710,129
19,391,174
20,895,858
23,349,683
25,149,999
26,327,214
27,028,758
30,288,922
34,151,094
30,434,472
Total Equity
47.85
37.94
31.36
24.84
14.08
13.33
11.55
13.21
21.6
15.46
15.71
12.93
9.98
8.21
11.19
14.91
11.62
Return on Invested Capital (%)
52.76
39.9
32.4
23.01
12.86
11.95
12.18
13.34
21.43
15.78
15.39
12.87
9.63
7.79
11.12
15.09
11.22
Return on Capital (%)
61.91
45.48
38.25
28.38
16.9
15.82
16.74
16.77
25.99
18.11
17.38
14.95
11.39
8.7
12.97
17.53
13.1
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Dec'24
Mar'25
Jun'25
ST Debt
5,438,143
4,422,134
4,793,693
LT Borrowings
2,793,736
2,807,528
2,797,691
LT Finance Leases
301,384
329,768
294,443
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
16,398
16,398
16,398
Market Capitalization
78,054,480
71,987,220
77,070,600

Working Capital

FRC

•

in mil. unless spec.
Dec'24
Mar'25
Jun'25
Total Current Assets
21,339,691
22,408,711
21,712,537
Cash, Cash Equivalents & STI
4,446,488
5,773,705
3,381,678
Accounts Receivable, Net
2,109,886
2,431,619
2,330,916
Inventories
14,087,381
13,323,095
15,013,019
Total Current Liabilities
8,589,572
7,875,217
8,722,419
Payables & Accruals
- -
- -
- -
ST Debt
5,438,143
4,422,134
4,793,693
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
10.45%
7.97%
12.75%
Free Cash Flow
16.04%
11.63%
96.46%
Net Income, GAAP
16.75%
13.29%
52.01%
Sales/Revenue/Turnover
9.92%
10.85%
4.78%
Total Cash Common Dividend
- -
43.46%
260%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
15,912,620
17,049,353
16,756,753
17,759,266
67,477,992
2025
17,704,697
15,356,986
20,100,446
- -
70,704,988
2026
19,952,120
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
43.36
- -
- -
- -
226.43
2025
93.73
- -
- -
- -
344.18
2026
157.21
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
30
2025
- -
- -
- -
- -
108
2026
- -
- -
- -
- -
- -
Similar Companies
Gansu Dunhuang Seed Group Co.,Ltd. (600354.SS)
Ash-Sharqiyah Development Co. (6060.SR)
T S Flour Mill Public Company Limited (TMILL.BK)
Adecoagro S.A. (AGRO)
Clean Seas Seafood Limited (CTUNF)
Jiangsu Yike Food Group Co.,Ltd (301116.SZ)
Business
PT Charoen Pokphand Indonesia Tbk is Indonesia's largest agro-industrial company specializing in integrated poultry businesses. It manufactures and markets poultry feed in forms including concentrate, mash, pellet, and crumble under brands such as Hi-Pro, Bintang, Bonavite, and Royal Feed; produces day-old chicks (DOC); and processes chickens for meat products. The company also engages in supporting businesses including broiler breeding, slaughterhouses, poultry and meat packaging, food processing, pharmaceutical products for animals, plastic packaging, wholesale trading of live livestock and processed chicken, cold storage services, and production of various food items such as noodles, bread, soy-based products, and beverages. Founded in 1972 and headquartered in Jakarta, Indonesia, it operates production facilities mainly in Java, Sumatra, and Sulawesi and serves both domestic and regional markets. Recent major developments include a strategic acquisition in August 2025 by its subsidiary PT Charoen Pokphand Jaya Farm, which expanded its breeding and production capacity through the purchase of a poultry breeding facility in South Kalimantan valued at approximately Rp24.56 billion. The company reported a strong financial performance with a 28% surge in net profit in the first half of 2024, driven mainly by broiler chicken sales, animal feed, and day-old chicks. Additionally, it undertook expansion initiatives to increase production capacity to meet growing demand. PT Charoen Pokphand Indonesia Tbk is a subsidiary of PT Charoen Pokphand Indonesia Group and continues to strengthen its position in the integrated poultry and animal feed industry with a diversified product portfolio and expanding operational footprint.