1. Indonesia Stocks

  2. •

    Consumer non-durables

  3. •

    Tobacco
PT Wismilak Inti Makmur Tbk

PT Wismilak Inti Makmur Tbk

IIDX:WIIM
1,430.00
IDR
+10.00
(+0.70%)
246.34EPS
6.58P/E
3.38TMarket Cap
Nov 04Next Earn
PT Wismilak Inti Makmur Tbk
IDX:WIIM
(Indonesia Stock Exchange)

Recent

price

1,430.00

P/E

ratio

6.58

div

yld

- -

ROIC.AI

2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
IDR
- -
791.25
875.97
802.81
703.1
669.27
663.65
949.61
1,301.84
1,772.92
2,352.07
2,288.73
3,071.62
3,132.13
Revenue per Share
- -
53.59
62.34
50.56
19.31
24.33
12.99
82.03
84.13
119.33
238.5
143.89
201.77
246.16
Basic EPS, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow per Basic Share
- -
18.9
13.5
453.47
15.5
- -
2.5
3.5
20.5
21.71
72.88
107.1
64.74
- -
Dividend per Share
366.06
402.55
448.84
471.38
465.2
478.11
491.39
564.01
627.05
723.49
888.95
922.3
1,060.33
1,098.99
Book Value per Share
366.06
398.27
446
470.28
464.07
477.29
490.73
563.75
626.95
720.81
886.99
921.03
1,059.61
1,098.26
Tangible Book Value per Share
2,100
2,100
2,100
2,100
2,100
2,100
2,100
2,100
2,100
2,089
2,073
2,076
2,078
2,083
Basic Weighted Avg Shares
- -
1,661,533
1,839,420
1,685,796
1,476,427
1,405,384
1,393,574
1,994,067
2,733,692
3,704,350
4,874,785
4,750,890
6,381,691
6,523,571
Sales/Revenue/Turnover
- -
9.85
11.1
8.12
3.25
4.06
2.31
10.44
7.53
8.33
12.67
7.98
8.76
10.29
Operating Margin (%)
- -
9,192
12,438
14,297
14,037
14,008
12,493
15,424
15,679
15,520
16,536
16,325
21,176
22,552
Depreciation Expense
- -
112,523
130,905
106,159
40,539
51,087
27,273
172,250
176,668
249,332
494,313
298,682
419,208
512,708
Net Income, GAAP
- -
24.9
26.34
22.22
25.51
27.69
36.26
19.84
17.69
21.86
22.07
20.71
23.59
22.59
Effective Tax Rate (%)
- -
6.77
7.12
6.3
2.75
3.64
1.96
8.64
6.46
6.73
10.14
6.29
6.57
7.86
Profit Margin (%)
584,880
560,271
647,108
703,213
700,382
738,777
790,986
936,928
1,048,404
1,214,519
1,496,407
1,458,160
1,536,179
1,548,742
Working Capital
11,434
4,702
- -
- -
- -
- -
29,194
18,283
7,073
3,982
- -
69,728
15,851
14,873
LT Debt
769,603
846,390
943,709
991,093
978,091
1,005,237
1,033,171
1,185,852
1,318,385
1,500,928
1,847,322
1,916,378
2,214,873
2,295,689
Total Equity
- -
11.66
12.71
8.56
2.9
3.61
1.72
14.02
12.85
16.65
27.65
13.88
17.14
20.52
Return on Invested Capital (%)
- -
12.37
12.52
9.51
3.99
4.99
2.93
15.22
14.02
17.62
29.18
14.53
17.9
21.32
Return on Capital (%)
- -
13.94
14.64
10.99
4.12
5.16
2.68
15.54
14.13
17.71
29.56
15.89
20.31
23.97
Return on Common Equity (%)

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
323,789
195,902
176,764
LT Borrowings
- -
- -
- -
LT Finance Leases
15,851
14,736
14,873
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
2,087
2,087
2,087
Market Capitalization
3,443,391
3,965,117
3,380,784

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
2,480,476
2,735,297
2,592,542
Cash, Cash Equivalents & STI
350,559
367,026
213,407
Accounts Receivable, Net
199,301
194,537
215,918
Inventories
1,828,765
2,007,840
1,991,191
Total Current Liabilities
944,297
1,074,262
1,043,801
Payables & Accruals
- -
- -
- -
ST Debt
323,789
195,902
176,764
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
9.15%
13.49%
15.58%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
57.3%
28.54%
40.35%
Sales/Revenue/Turnover
15.27%
27.2%
34.33%
Total Cash Common Dividend
- -
146.36%
-39.5%

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,057,705
1,163,159
1,209,962
1,320,064
4,750,890
2025
1,361,978
1,517,233
- -
1,773,379
6,381,691
2026
1,610,942
1,622,017
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
43.63
27.3
29.03
43.92
143.89
2025
35.2
36.2
- -
64.49
201.77
2026
70.96
74.38
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
107.1
2025
- -
- -
- -
- -
64.74
2026
- -
- -
- -
- -
- -
Similar Companies
ITC Limited (NSE:ITC)
Altria Group, Inc. (NYSE:MO)
Philip Morris International Inc (NYSE:PM)
Godfrey Phillips India Ltd. (NSE:GODFRYPHLP)
Japan Tobacco Inc. (TSE:2914)
Eastern Company (EGX:EAST)
Business
PT Wismilak Inti Makmur Tbk PT Wismilak Inti Makmur Tbk engages in the manufacture, marketing, and distribution of cigarettes and related products in Indonesia and internationally. Founded in 1962 and headquartered in Surabaya, Indonesia, the company operates through segments including cigarette production, marketing, and distribution, with subsidiaries PT Gelora Djaja for manufacturing and PT Gawih Jaya for distribution; it maintains four production facilities, regional logistics centers, 22 distribution areas, stock points, and agents across major Indonesian islands. Core products encompass hand-rolled kretek cigarettes such as Wismilak Spesial, Wismilak Slim, Galan Kretek, Galan Prima, and Wismilak Satya; machine-rolled cigarettes including Wismilak Diplomat, Diplomat Mild, Diplomat Mild Menthol, and Diplomat Evo; cigars under Wismilak Premium Cigars and Wismilak Premium Seleccion brands; as well as cigarette filters like monoacetate, flavor, combined Celfx, capsule, and roll-your-own filter tips, plus cigarette spices, filter rods, and accessories. Recent developments include receipt of the Best ESG Initiative award at the World Tobacco Awards 2025, EcoVadis 2025 Committed Badge for sustainability efforts, the Most Strategic Enterprise in Regulatory Compliance award in May 2025, and INDI 4.0 recognition in October 2024, alongside ongoing performance disclosures for quarter I 2025 and expansion of sustainable education programs through the Wismilak Foundation.