PT Ultrajaya Milk Industry & Trading Co. Tbk

PT Ultrajaya Milk Industry & Trading Co. Tbk

IIDX:ULTJ
2,100.00
IDR
0.00
(0.00%)
164.36EPS
8.14P/E
13.67TMarket Cap
Nov 03Next Earn
PT Ultrajaya Milk Industry & Trading Co. Tbk
IDX:ULTJ
(Indonesia Stock Exchange)

Recent

price

2,100.00

P/E

ratio

8.14

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
IDR
162.37
180.17
243.2
299.5
339.01
380.31
405.57
422.33
473.68
538.63
540.08
636.33
736.31
798.48
853.44
843.21
944.55
Revenue per Share
9.25
11
30.55
28.15
25.2
44.93
60.79
61.29
60.39
89.35
99.53
122.29
92.4
112.44
109.31
130.15
161.62
Basic EPS, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow per Basic Share
0.32
0.13
1.21
0.09
4.28
- -
0.71
4.29
13.77
12.98
6.38
92.3
23.7
32.85
41.53
46.5
- -
Dividend per Share
105.63
116.74
144.79
173.58
195.95
240.69
299.49
352.84
403.36
480.24
450.65
485.39
551.9
634.8
705.82
790.58
762.3
Book Value per Share
105.63
116.74
143.23
171.96
194.75
239.5
298.75
352.13
402.53
479.65
450.1
485
551.62
634.02
704.97
789.15
760.47
Tangible Book Value per Share
11,581
11,669
11,554
11,554
11,554
11,554
11,554
11,554
11,554
11,554
11,049
10,398
10,398
10,398
10,398
10,398
10,398
Basic Weighted Avg Shares
1,880,411
2,102,384
2,809,851
3,460,231
3,916,789
4,393,933
4,685,988
4,879,559
5,472,882
6,223,057
5,967,362
6,616,642
7,656,252
8,302,741
8,874,202
8,767,854
9,821,599
Sales/Revenue/Turnover
9.86
8.49
16.19
12.58
8.66
14.63
18.21
19.34
15.9
19.73
20.32
21.97
16.61
17.54
15.31
17.98
20.41
Operating Margin (%)
- -
9,490
11,555
16,167
19,038
16,952
14,452
13,689
10,642
13,743
37,253
35,500
33,102
27,635
27,999
30,985
67,846
Depreciation Expense
107,123
128,359
352,965
325,246
291,101
519,067
702,359
708,192
697,784
1,032,277
1,099,696
1,271,638
960,786
1,169,212
1,136,624
1,353,297
1,680,525
Net Income, GAAP
47.1
18.09
22.83
25.55
24.51
25.34
23.88
30.6
26.07
24.68
21.94
17.2
25.1
21.3
23.43
21.16
20.83
Effective Tax Rate (%)
5.7
6.11
12.56
9.4
7.43
11.81
14.99
14.51
12.75
16.59
18.43
19.22
12.55
14.08
12.81
15.43
17.11
Profit Margin (%)
477,884
291,582
603,604
931,717
1,151,135
1,541,937
2,281,294
2,619,365
2,158,360
2,880,327
3,266,082
3,288,282
3,161,492
3,698,082
3,966,934
4,406,982
4,111,342
Working Capital
186,909
96,358
31,438
51,582
60,257
99,905
71,986
58,706
50,688
9,914
1,520,429
608,725
3,918
18,976
27,061
29,748
26,063
LT Debt
1,223,522
1,351,971
1,676,519
2,022,190
2,273,306
2,797,506
3,471,467
4,197,711
4,774,956
5,655,139
4,781,737
5,138,126
5,822,679
6,686,968
7,426,918
8,316,460
8,019,388
Total Equity
6.34
6.9
18.9
13.96
12.46
19.23
20.37
16.65
13.92
17.35
15.25
18.26
14.79
17.48
15.5
16.6
20.51
Return on Invested Capital (%)
8.08
9.11
21.35
16.92
13.46
19.56
21.45
17.8
15.12
19.39
16.43
20.14
15.97
18.08
15.79
16.8
20.79
Return on Capital (%)
8.88
9.99
23.36
17.68
13.64
20.58
22.51
18.79
15.97
20.22
21.49
26.13
17.82
18.95
16.31
17.39
21.5
Return on Common Equity (%)

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
13,776
13,836
14,548
LT Borrowings
- -
- -
- -
LT Finance Leases
29,748
26,949
26,063
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
10,398
10,398
10,398
Market Capitalization
14,973,372
15,805,226
13,673,600

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
5,194,830
5,981,647
5,013,677
Cash, Cash Equivalents & STI
3,163,368
3,717,761
2,435,024
Accounts Receivable, Net
740,928
807,363
773,881
Inventories
1,106,630
1,198,071
1,703,624
Total Current Liabilities
787,848
1,034,637
902,335
Payables & Accruals
- -
- -
- -
ST Debt
13,776
13,836
14,548
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
12.04%
11.73%
11.98%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
11.83%
5.83%
19.06%
Sales/Revenue/Turnover
7.33%
8.14%
-1.2%
Total Cash Common Dividend
- -
252.67%
11.95%

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
2,297,857
2,146,973
2,138,085
2,291,287
8,874,202
2025
2,284,158
1,797,533
- -
2,530,172
8,767,854
2026
2,783,041
2,710,853
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
38.96
33.66
12.12
24.57
109.31
2025
35.07
23
- -
37.74
130.15
2026
47.66
53.22
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
41.52
- -
41.53
2025
- -
- -
- -
- -
46.5
2026
- -
- -
- -
- -
- -
Business
PT Ultrajaya Milk Industry & Trading Company Tbk engages in the food and beverage industry, primarily producing aseptic dairy products and ready-to-drink beverages using UHT technology and aseptic packaging; its core offerings include UHT liquid milk under the Ultra Milk and Ultra Mimi brands, regular and flavored RTD tea under the Teh Kotak brand, health drinks such as Sari Kacang Ijo and Sari Asem Jawa, sweetened condensed milk under the Cap Sapi brand, milk powder, and tropical fruit juice concentrates; the company also manufactures products for third parties including UHT fruit juice under Unilever's Buavita brand, milk powder for PT Sanghiang Perkasa, and items through joint ventures with partners like Mondelez International, Kraft, and Ito-En. The company operates through two main segments, Beverages and Foods, with dairy products accounting for approximately 77% of revenue, tea and health drinks 17%, and others 6% as of 3Q2024; it maintains subsidiaries and joint ventures such as PT Kraft Ultrajaya Indonesia, PT Nikos Distribution Indonesia, PT Ito-En Ultrajaya Wholesale, PT Ultra Sumatera Dairy Farm, and PT Ultra Peternakan Bandung Selatan to support production, distribution, and dairy farming; headquartered in Padalarang, West Java, Indonesia, with founding in 1970 and commercial production starting in 1975, it went public on the Indonesia Stock Exchange in 1990. PT Ultrajaya primarily serves the domestic Indonesian market, absorbing about 90% of production through direct sales to modern trade and traditional markets in Java, indirect sales via distributors across outer islands, and e-commerce, with the remaining 10% exported to Asia, the Middle East, Pacific Islands, Nigeria, Australia, and America; it leads the UHT liquid milk segment with 36.5% market share and RTD tea in carton packs with 60.8-61.8% share as of September 2024. Recent developments include the launch of its first organic UHT milk in November 2024 using 100% certified organic cow's milk, new Teh Kotak flavors such as Mango & Lychee in June 2024 and Jasmine 1000ml plus Less Sugar 750ml in July 2024, Ultra Milk Mocha & Strawberry 750ml and Teh Kotak 300ml Without 50% Extra in June and January 2024 respectively, and Ultra Milk Low Fat High Calcium repackaging in July 2024 plus an Ultraman special edition in November 2024; the company targets full operation of its new 25,000 sqm distribution center with ASRS in MM2100 industrial estate, West Java, by Q4 2024-Q1 2025 and adjacent 38,000 sqm production facility by Q3 2025, alongside dividend distribution of IDR 415.9 billion or IDR 40 per share in July 2024 representing 35.6% of 2023 net profit; for 2025, it aims for double-digit sales growth led by dairy UHT and RTD tea through distribution expansion and raw material strategies.