1. Indonesia Stocks

  2. •

    Process industries

  3. •

    Agricultural commodities/Milling
PT Cisadane Sawit Raya Tbk

PT Cisadane Sawit Raya Tbk

IIDX:CSRA
630.00
IDR
+5.00
(+0.80%)
130.58EPS
5.71P/E
1.53TMarket Cap
PT Cisadane Sawit Raya Tbk
IDX:CSRA
(Indonesia Stock Exchange)

Recent

price

630.00

P/E

ratio

5.71

div

yld

- -

ROIC.AI

2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
IDR
253.47
299.91
276.97
240.14
297.52
437.01
473.45
427.08
520.37
931.45
1,200.1
Revenue per Share
15.34
48.03
14.06
14.04
35.46
126.66
123.13
71.29
104.81
132.51
130.58
Basic EPS, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
25
35
- -
14.63
12.09
- -
Dividend per Share
152.67
199.4
213.71
226.77
279.15
381.11
469.8
543.98
633.43
715.52
779.73
Book Value per Share
145.51
192.24
206.55
219.61
272
373.95
462.64
536.82
626.27
708.36
772.58
Tangible Book Value per Share
2,050
2,050
2,050
2,050
2,041
2,050
2,050
2,050
2,050
2,028
1,979
Basic Weighted Avg Shares
519,611
614,822
567,789
492,296
607,253
895,868
970,572
875,512
1,066,759
1,889,270
2,374,597
Sales/Revenue/Turnover
20.37
31.07
21.57
22.4
25.25
45.63
38.53
27.23
31.96
22
15.27
Operating Margin (%)
3,805
4,449
4,496
4,365
4,499
3,651
4,183
4,552
5,741
6,660
8,166
Depreciation Expense
31,441
98,465
28,820
28,776
72,367
259,650
252,407
146,139
214,855
268,780
258,370
Net Income, GAAP
49.47
27.12
51.95
39.8
19.98
22.98
23.55
26.41
25.83
28.9
23.96
Effective Tax Rate (%)
6.05
16.02
5.08
5.85
11.92
28.98
26.01
16.69
20.14
14.23
10.88
Profit Margin (%)
84,278
177,302
166,829
26,688
-62,188
305,982
251,281
136,271
212,519
168,768
228,241
Working Capital
614,753
606,954
642,102
586,098
449,642
587,451
503,614
417,991
554,644
510,952
436,395
LT Debt
312,986
408,788
438,113
464,900
572,281
781,293
963,112
1,115,172
1,298,545
1,466,828
1,598,470
Total Equity
- -
14.09
5.51
5.75
10.27
22.39
17.68
10.85
14.05
14.29
13.31
Return on Invested Capital (%)
- -
14.48
5.61
5.82
10.4
22.96
18.43
11.12
14.32
12.73
12.17
Return on Capital (%)
- -
27.29
6.81
6.37
13.95
38.37
28.94
14.06
17.8
19.44
17
Return on Common Equity (%)

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
254,157
229,286
230,144
LT Borrowings
510,685
473,058
435,808
LT Finance Leases
267
380
587
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
2,050
2,050
2,050
Market Capitalization
1,916,750
1,865,500
1,527,250

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
556,674
648,502
611,276
Cash, Cash Equivalents & STI
158,767
154,915
46,323
Accounts Receivable, Net
24,698
32,643
47,677
Inventories
269,956
385,901
396,273
Total Current Liabilities
387,906
437,050
383,035
Payables & Accruals
- -
- -
- -
ST Debt
254,157
229,286
230,144
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
21%
12.96%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
- -
57.21%
25.1%
Sales/Revenue/Turnover
- -
29%
77.1%
Total Cash Common Dividend
- -
- -
-18.22%

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
190,946
242,902
324,935
307,977
1,066,759
2025
275,394
469,613
589,645
554,617
1,889,270
2026
541,323
689,012
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
10.84
21.66
28.67
43.64
104.81
2025
38.52
30.77
35.06
28.06
132.51
2026
42.8
24.54
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
14.63
2025
- -
- -
- -
- -
12.09
2026
- -
- -
- -
- -
- -
Similar Companies
Patanjali Foods Limited (NSE:PATANJALI)
Tilray Brands, Inc. (NASDAQ:TLRY)
Archer-Daniels-Midland Company (NYSE:ADM)
Corteva, Inc. (NYSE:CTVA)
Canopy Growth Corporation (NASDAQ:CGC)
Balrampur Chini Mills Ltd (NSE:BALRAMCHIN)
Business
PT Cisadane Sawit Raya Tbk (CSRA.JK) operates as an integrated palm oil agribusiness company focused on oil palm plantations, processing, and trading; it cultivates fresh fruit bunches (FFB) across approximately 29,000 hectares of nucleus plantations primarily in North Sumatra and South Sumatra provinces, Indonesia, producing around 260,000 tonnes annually; processes FFB into crude palm oil (CPO), palm kernels (PK), and related products at three palm oil mills with capacities including 60 tonnes per hour in Labuhan Batu, North Sumatra, 45 tonnes per hour in South Tapanuli, North Sumatra, and a new 30 tonnes per hour mill in Banyuasin, South Sumatra; and trades oil-containing agricultural products such as CPO and palm kernels for industrial use. Founded in 1983 and headquartered in Komplek CBD Pluit, North Jakarta, the company manages six subsidiaries including PT Samukti Karya Lestari, PT Sukses Sawit Gasing, PT Abiputra Bina Inter, PT Bintang Kenten Lestari, PT Ina Zefanya Ataya, and PT Daya Agro Lestari, operating through Crude Palm Oil and Palm Kernel; and Plantation Industry segments with a workforce of about 1,647 employees serving domestic and international markets. Recent developments include a successful running test of its third palm oil mill in Banyuasin Regency on June 28, 2025, as part of organic expansion to boost efficiency and margins in South Sumatra; announcement of a share buyback program for up to 90 million shares (4.4% of outstanding shares) from September 16 to December 15, 2025, funded internally to support stock performance and shareholder value; robust first-half 2025 financials with revenue up 71.7% to Rp745 billion, net profit surging 113.2% to Rp142 billion driven by higher CPO production and prices, alongside implementation of mechanization, precision agriculture, and cost controls; and a IDR 390 billion credit facility from PT Bank Mandiri to bolster operations.