1. Indonesia Stocks

  2. •

    Consumer Defensive

  3. •

    Agricultural Farm Products
PT Inti Agri Resources Tbk

PT Inti Agri Resources Tbk

IIKP.JK
PT Inti Agri Resources TbkID flagIndonesia Stock Exchange
50.00
IDR
- -
- -
1.68TMarket Cap
PT Inti Agri Resources Tbk
IIKP.JK
(Indonesia Stock Exchange)

Recent

price

50.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
TTM
FRC
0.8
1.08
0.39
0.57
0.74
0.64
0.59
25.11
6.37
5.3
5.98
4.66
5.47
1.97
3.18
1.43
3.03
Revenue per Share
-0.27
-0.12
-0.69
-0.45
-0.55
-0.35
-0.48
-8.16
-3.87
-4.48
25.45
-12.35
-13.02
-14.31
-10.34
-5.79
-4.51
Basic EPS, GAAP
-0.09
-0.05
-0.17
-0.07
-0.03
-0.01
- -
-5.32
-0.02
-0.1
-0.04
-0.01
-0.01
-0.03
- -
- -
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
11.86
11.74
11.05
10.6
10.05
9.7
9.22
84.15
83.2
78.66
104.12
91.77
78.75
64.37
54.03
48.24
45.88
Book Value per Share
12.15
12.03
11.34
10.88
10.34
9.98
9.5
83.4
85.98
81.65
106.98
94.61
81.65
67.37
56.99
51.35
48.98
Tangible Book Value per Share
33,600
33,600
33,600
33,600
33,600
33,600
33,600
3,360
3,360
3,360
3,360
3,360
3,360
3,360
3,360
3,360
3,360
Basic Weighted Avg Shares
26,880
36,211
12,942
19,135
24,844
21,629
19,953
84,355
21,413
17,802
20,078
15,661
18,376
6,629
10,685
4,815
10,189
Sales/Revenue/Turnover
-36.02
-10.64
-212.63
-105.31
-86.74
-78.08
-89.84
-33.96
-55.45
-92.14
-65.38
-131.12
-96.5
-365.51
-167.45
-426.76
-141.53
Operating Margin (%)
- -
33
1,713
2,270
2,116
2,110
1,486
1,128
852
731
672
5,788
5,708
5,709
5,711
5,710
1,821
Depreciation Expense
-9,050
-3,962
-23,190
-15,188
-18,409
-11,849
-16,137
-27,415
-13,003
-15,064
85,529
-41,498
-43,745
-48,078
-34,736
-19,471
-15,164
Net Income, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Effective Tax Rate (%)
-33.67
-10.94
-179.18
-79.37
-74.1
-54.78
-80.87
-32.5
-60.73
-84.62
425.97
-264.97
-238.05
-725.25
-325.1
-404.36
-148.82
Profit Margin (%)
36,621
34,506
14,971
-7,550
10,603
8,237
101
-22,693
-4,102
-1,103
100,971
100,699
80,877
63,187
49,081
43,681
42,784
Working Capital
371
94
22
10
14,014
11,000
102
12,800
483
207
- -
- -
- -
- -
- -
- -
- -
LT Debt
408,142
404,174
380,899
365,623
347,406
335,457
319,144
280,235
288,888
274,344
359,441
317,896
274,358
226,359
191,498
172,519
164,587
Total Equity
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
-2.25
-1
-6.06
-4.18
-5.31
-3.57
-5.08
-9.25
-4.62
-5.54
27.85
-12.61
-15.27
-20
-17.46
-11.33
-9.38
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Mar'25
Jun'25
Sep'25
ST Debt
- -
- -
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
33,600
33,600
33,600
Market Capitalization
- -
- -
- -

Working Capital

FRC

•

in mil. unless spec.
Mar'25
Jun'25
Sep'25
Total Current Assets
43,030
44,227
43,216
Cash, Cash Equivalents & STI
209
197
87
Accounts Receivable, Net
177
2,491
5,856
Inventories
42,459
41,467
37,201
Total Current Liabilities
445
457
432
Payables & Accruals
- -
- -
- -
ST Debt
- -
- -
- -
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-5.6%
-13.61%
-9.91%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
-80.33%
-40.98%
-43.95%
Sales/Revenue/Turnover
17.4%
-12.47%
-54.93%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
3,793
2,570
2,466
1,856
10,685
2024
709
1,429
2,207
469
4,815
2025
918
4,066
4,736
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
-0.63
- -
- -
- -
-10.34
2024
-1.3
- -
- -
- -
-5.79
2025
-1.21
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
- -
- -
- -
- -
- -
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
Similar Companies
Murray River Organics Group Limited (MRG.AX)
Maruha Nichiro Corporation (1333.T)
Sanwaria Consumer Ltd (SANWARIA.NS)
Dekel Agri-Vision plc (DKL.L)
Groupe Minoteries S.A. (GMI.SW)
K.M. Sugar Mills Ltd. (KMSUGAR.NS)
Business
PT Inti Agri Resources Tbk (IIKP.JK) is an Indonesia-based company engaged in the breeding, cultivation, distribution, and trading of Arowana fish, primarily super red Arowana marketed under the Shelook RED brand and green Arowana; it also offers related accessories and supporting components for Arowana care. The company operates through subsidiaries including PT Inti Kapuas International and PT Bahari Istana Alkausar, which handle breeding activities, with sales segmented into domestic markets in Indonesia and exports to international customers. Founded in 1999 and headquartered at Puri Britania T7 No. B27-29, Kembangan Selatan, West Jakarta, the company originally started as a plastics manufacturer before shifting to Arowana fish breeding in 2005 under the name PT Inti Kapuas Arowana Tbk and adopting its current name in 2008 to reflect expanded purposes in fisheries, trade, industry, and plantations. In recent developments, trading of its shares on the Indonesia Stock Exchange has been suspended, and it recorded a net loss of IDR 19.5 billion for full-year 2024, an improvement from IDR 34.7 billion in 2023, amid declining revenues primarily from Arowana sales and exports.