1. Indonesia Stocks

  2. •

    Consumer Defensive

  3. •

    Packaged Foods
PT Buyung Poetra Sembada Tbk

PT Buyung Poetra Sembada Tbk

HOKI.JK
PT Buyung Poetra Sembada TbkID flagIndonesia Stock Exchange
56.00
IDR
-2.00
- -
541.95BMarket Cap
PT Buyung Poetra Sembada Tbk
HOKI.JK
(Indonesia Stock Exchange)

Recent

price

56.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
173.77
149.79
151.2
173.81
122.82
96.47
95.65
132.73
134.19
125.14
142.76
Revenue per Share
6.64
5.94
9.53
10.91
3.98
1.25
0.19
-0.15
-0.31
-3.54
-4.05
Basic EPS, GAAP
-4.39
-1.96
-9.35
-10.83
-12.2
-8.85
-5.88
-1.53
-1.77
-0.41
-0.42
Free Cash Flow per Basic Share
- -
- -
1.5
2.75
3
1
1
1
1
1
- -
Dividend per Share
33.12
41.55
43.98
51.9
53.08
53.28
52.48
51.32
50.2
45.55
42.29
Book Value per Share
33.34
58.96
59.51
67.46
69.69
69.66
69.11
68.36
66.93
62.21
58.93
Tangible Book Value per Share
6,600
8,073
9,463
9,511
9,552
9,678
9,678
9,678
9,678
9,678
9,678
Basic Weighted Avg Shares
1,146,888
1,209,215
1,430,785
1,653,032
1,173,189
933,597
925,709
1,284,510
1,298,675
1,211,043
1,381,558
Sales/Revenue/Turnover
6.29
6.03
9.01
9.65
5.77
3.88
1.93
0.66
0.89
-1.8
-2.04
Operating Margin (%)
1,705
1,883
1,856
1,939
3,250
3,090
3,505
3,518
3,220
3,346
3,349
Depreciation Expense
43,822
47,964
90,196
103,723
38,044
12,116
1,797
-1,466
-3,001
-34,243
-39,210
Net Income, GAAP
25.76
25.5
25.35
27.05
25.23
30.79
86.32
- -
- -
- -
3.7
Effective Tax Rate (%)
3.82
3.97
6.3
6.27
3.24
1.3
0.19
-0.11
-0.23
-2.83
-2.84
Profit Margin (%)
46,794
314,361
307,523
321,520
234,767
169,368
270,491
273,404
297,878
266,938
238,140
Working Capital
110
- -
- -
29,081
35,114
24,063
13,335
7,458
30,930
16,561
11,964
LT Debt
220,074
475,981
563,168
641,567
665,679
674,176
668,860
661,574
647,729
602,058
570,321
Total Equity
- -
12
14.85
14.87
5.93
2.71
0.28
- -
- -
- -
- -
Return on Invested Capital (%)
- -
14.88
20.19
18.51
7.45
3.65
0.9
- -
- -
- -
6.16
Return on Capital (%)
- -
17.31
24
22.8
7.6
2.37
0.35
-0.29
-0.61
-7.39
-9.02
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
359,497
328,600
324,185
LT Borrowings
14,444
11,111
7,778
LT Finance Leases
5,364
5,450
4,186
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
9,678
9,678
9,678
Market Capitalization
890,353
706,476
629,054

Working Capital

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
681,497
620,780
574,874
Cash, Cash Equivalents & STI
314,153
308,833
299,768
Accounts Receivable, Net
113,209
168,056
183,374
Inventories
107,905
106,203
52,024
Total Current Liabilities
384,452
353,842
336,735
Payables & Accruals
- -
- -
- -
ST Debt
359,497
328,600
324,185
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
-1.95%
-7.05%
Free Cash Flow
- -
-39.07%
-76.77%
Net Income, GAAP
- -
162.19%
1,041.07%
Sales/Revenue/Turnover
- -
2.37%
-6.75%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
500,113
244,302
320,495
233,765
1,298,675
2025
365,292
210,041
249,360
386,350
1,211,043
2026
535,807
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1.57
- -
- -
- -
-0.31
2025
-2.71
- -
- -
- -
-3.54
2026
-3.22
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
1
2025
- -
- -
- -
- -
1
2026
- -
- -
- -
- -
- -
Similar Companies
Cult Food Science Corp. (CULTF)
Campbell Soup Company (CSC.DE)
JUNGDAWN Co., Ltd. (208140.KQ)
Aryzta AG (0MFY.L)
Sarveshwar Foods Limited (SARVESHWAR.BO)
Raisio plc (RAIKV.HE)
Business
PT Buyung Poetra Sembada Tbk (HOKI.JK) is an Indonesia-based company engaged in the processing, manufacturing, and distribution of rice and derivative products; it offers premium rice brands including Topi Koki Setra Ramos, Beras Harum, Slyp Kuning, Long Grain, HOK-1 Hijau, HOK-1 Pink, BPS Setra Ramos, Rumah Limas, Super Belida, HOKAIRI; Daily Meal rice and ready-to-eat products; private label rice for retail channels; as well as corn rice and cassava rice variants produced without artificial preservatives or colors. The company distributes through traditional markets, modern supermarkets, minimarkets, e-commerce platforms, and its WarungKoki.ID network, with packaging from 5kg to 50kg targeting consumer and business-to-business segments across Indonesia. Founded in 2003 and headquartered in Pasar Induk Cipinang, Block K No. 17, East Jakarta, it operates production facilities in Jakarta, West Java, and South Sumatra, and maintains segments in rice sales, power plant rentals via husk systems, and marketable securities trading as a subsidiary of PT Buyung Investama Gemilang. Recent developments include the late-2021 launch of Daily Meal consumer goods through subsidiary PT Hoki Distribusi Niaga (HDN), with 2024 plans to expand distribution networks in West Java, Central Java, and East Java; introduction of healthier corn and cassava rice variants; and publication of its 2024 Sustainability Report in compliance with Financial Services Authority regulations.