1. Indonesia Stocks

  2. •

    Distribution services

  3. •

    Medical distributors
PT Phapros Tbk

PT Phapros Tbk

IIDX:PEHA
274.00
IDR
+6.00
(+2.24%)
47.58EPS
4.76P/E
194.88BMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
620.97
688.26
822.91
971.59
1,193.01
1,217.82
1,315.98
1,167.33
1,251.72
1,391.04
1,194.73
886.54
1,120.1
1,149.41
Basic EPS, GAAP
50.13
53.42
75.01
103.57
149.13
157.51
121.47
57.72
13.18
33.42
9.37
-339.37
33.37
48.74
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
31.77
36.35
26.96
36.95
51.49
100.86
107.93
82.34
23.23
11.7
15.39
0.09
0.01
- -
Book Value per Share
455.92
485.42
535.38
740.57
834.99
915.46
952.99
856.73
856.53
894.11
782.6
452.09
493.48
506.67
Tangible Book Value per Share
454.57
484.01
532.84
737.86
830.53
750.23
787.44
691.45
691.25
728.89
648.75
382.15
425.04
438.55
Basic Weighted Avg Shares
840
840
840
840
840
840
840
840
840
840
840
840
840
840
Sales/Revenue/Turnover
521,611
578,139
691,247
816,133
1,002,126
1,022,970
1,105,420
980,557
1,051,444
1,168,474
1,003,572
744,695
940,880
965,501
Operating Margin (%)
12.61
12.1
13.43
15.78
18.7
18.97
15.52
6.47
8.42
7.97
6.71
-27.7
8.86
8.64
Depreciation Expense
5,805
1,937
1,897
2,055
3,050
2,936
6,558
13,916
16,844
15,953
14,982
14,945
15,673
16,915
Net Income, GAAP
42,105
44,875
63,008
87,002
125,266
132,307
102,034
48,488
11,071
28,070
7,871
-285,069
28,031
40,941
Effective Tax Rate (%)
24.96
26.52
26.76
28.53
26.89
24.94
21.09
24.06
12.37
33.99
6.15
- -
40.19
30.09
Profit Margin (%)
8.07
7.76
9.12
10.66
12.5
12.93
9.23
4.94
1.05
2.4
0.78
-38.28
2.98
4.24
Working Capital
269,958
282,148
330,787
374,172
580,780
37,129
14,944
-59,944
217,100
238,701
104,611
-31,832
361,261
364,812
LT Debt
559
134
- -
7,789
209,315
21,062
- -
22,415
263,278
229,543
167,354
278,589
575,701
555,692
Total Equity
391,396
407,755
449,720
622,080
701,390
789,798
821,609
740,909
740,977
771,816
676,757
393,122
427,474
438,238
Return on Invested Capital (%)
10.23
9.94
12.89
14.2
16.21
11.29
7.8
2.71
4.82
4.12
4.37
- -
5.09
10.92
Return on Capital (%)
9.85
10.68
13.75
15.81
16.54
12.63
8.74
6.86
4.92
4.28
4.45
- -
5.04
6.4
Return on Common Equity (%)
11.22
11.35
14.7
16.23
18.93
18
13
6.38
1.54
3.82
1.12
-54.97
7.06
10.14

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
130,957
144,710
153,263
LT Borrowings
575,076
558,040
541,933
LT Finance Leases
625
14,523
13,759
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
840
840
840
Market Capitalization
252,000
218,400
194,880

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
642,035
678,146
712,308
Cash, Cash Equivalents & STI
120,976
137,181
162,471
Accounts Receivable, Net
349,504
370,631
348,671
Inventories
153,131
145,520
173,131
Total Current Liabilities
280,774
322,435
347,496
Payables & Accruals
- -
- -
- -
ST Debt
130,957
144,710
153,263
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
1.66%
-8.26%
8.74%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
-381.48%
-765.42%
-109.83%
Sales/Revenue/Turnover
4.45%
0.96%
26.34%
Total Cash Common Dividend
-12.28%
-55.68%
-89.11%

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
171,044
196,773
204,367
172,510
744,695
2025
200,671
257,558
225,352
257,299
940,880
2026
221,088
261,762
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-35.05
-23.83
-21.8
-258.69
-339.37
2025
-6.84
9.68
6.37
24.16
33.37
2026
1.82
16.38
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.01
0.04
0.04
0.01
0.09
2025
0.01
- -
- -
- -
0.01
2026
- -
- -
- -
- -
- -

Company Description

Company Profile APIChatGPT
CEO
Ida Rahmi Kurniasih
Full Time Employees
1,273
Sector
Distribution services
Industry
Medical distributors
Address
Menara Rajawali Lantai 17 Jakarta JK Indonesia 12950
IPO Date
Dec 24, 2018
Website
phapros.co.id
Similar Companies
DataMeds AI, Inc. (NASDAQ:MEDS)
Selcuk Ecza Deposu Ticaret ve Sanayi A.S. (BIST:SELEC)
McKesson Corporation (NYSE:MCK)
Ibnsina Pharma (EGX:ISPH)
Cardinal Health, Inc. (NYSE:CAH)
Entero Healthcare Solutions Limited (NSE:ENTERO)
Business
PT Phapros Tbk (PEHA.JK), a subsidiary of PT Kimia Farma Tbk holding 56.7% of shares, manufactures and markets pharmaceutical products in Indonesia; founded on June 21, 1954, and headquartered in South Jakarta, the company produces over 250 variants including ethical prescription drugs for hospitals and pharmacies such as antidiabetic and immunology therapies; over-the-counter (OTC) medications featuring flagship brands like Antimo (motion sickness tablets and children's syrup), Livron B Plex (cough and cold), Noza, Hemorogard, Bioron, Becefort, Febrinex, and Betafort; branded generic drugs for government institutions and hospitals; toll manufacturing services for other pharmaceutical industries; medical devices including biomaterials like Bonefill Ortho Cube for bone regeneration; and antituberculosis drugs including the Category 1 Daily Dose OAT Package launched in 2025. PT Phapros Tbk operates through segments encompassing OTC, ethical, generic drugs bearing (OGB), and toll-in manufacturing, targeting healthcare institutions, pharmacies, government programs, and international markets; it exports products to Southeast Asia (Cambodia, Philippines, Timor-Leste), Middle East, Latin America (Peru), and Afghanistan, with export performance rising nearly 200% in Q3 2024 and new market entry in Timor-Leste during H1 2024. Recent developments include strategic collaborations with subsidiary PT Lucas Djaja (which acquired 99% of PT Marin Liza Farmasi), universities, and global institutions for innovative dosage forms (chewable tablets, lozenges, powder sachets, ready-to-drink) in travel convenience, cough-cold, antidiabetic, immunology, and biological products; product roadmap expansions in antibiotics, antihypertensives, men's stamina enhancers, and extended-release formulations; a 43% increase in Antimo production ahead of 2024-2025 holidays targeting 9% growth; 25% sales increase and 869% EBITDA growth in H2 2025; achievement of PROPER Green environmental certification in 2025; and celebrations of its 70th anniversary in 2024 emphasizing national health contributions.