1. Indonesia Stocks

  2. •

    Consumer Defensive

  3. •

    Packaged Foods
PT Salim Ivomas Pratama Tbk

PT Salim Ivomas Pratama Tbk

SIMP.JK
PT Salim Ivomas Pratama TbkID flagIndonesia Stock Exchange
530.00
IDR
- -
- -
8.22TMarket Cap
PT Salim Ivomas Pratama Tbk
SIMP.JK
(Indonesia Stock Exchange)

Recent

price

530.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
749.56
873.56
876.02
842.21
963.15
893.09
937.4
1,020.99
906.98
880.6
933.77
1,268.19
1,147.92
1,032.34
1,030.09
1,358.4
1,181.04
Revenue per Share
76.74
115.43
73.15
33.19
55.68
17.06
34.73
31.36
-4.94
-35.23
15.11
63.89
77.31
47.51
99.99
133.4
114.58
Basic EPS, GAAP
-174.85
-121.07
-98.31
-119.47
-105.33
-57.22
-33.43
-70.57
-90.63
-102.63
-75.59
-65.6
-78.34
-62.96
-61.82
-72.95
-76.57
Free Cash Flow per Basic Share
- -
- -
21
22.04
9.97
16
5
10
10
3.38
2.67
3
13
15
10
20
- -
Dividend per Share
622.54
704.79
695.22
687.51
742.49
753.5
801.48
815.21
808.44
777.74
816.38
879.53
950.81
983.04
1,068.16
1,178.77
1,096.54
Book Value per Share
592.2
895.2
875.43
846.44
878.13
929.29
1,010.77
1,013.3
992.51
956.53
1,047.48
1,087.88
1,181.81
1,217.81
1,363.07
1,529.9
1,395.44
Tangible Book Value per Share
12,653
14,438
15,816
15,784
15,550
15,501
15,501
15,501
15,501
15,501
15,501
15,501
15,501
15,501
15,501
15,501
15,501
Basic Weighted Avg Shares
9,484,281
12,612,821
13,855,415
13,293,678
14,976,599
13,844,103
14,530,938
15,826,648
14,059,450
13,650,388
14,474,700
19,658,529
17,794,246
16,002,643
15,967,804
21,056,904
18,307,638
Sales/Revenue/Turnover
23.65
24.88
17.29
11.7
16.51
11.64
13.6
11.43
6.66
3.84
12.15
17.25
16.92
12.85
24.13
19.34
23.46
Operating Margin (%)
150,913
34,310
41,108
47,069
51,527
58,988
56,837
55,259
51,184
47,268
63,942
65,401
68,815
58,699
55,286
39,706
46,729
Depreciation Expense
970,975
1,666,556
1,156,942
523,953
865,821
264,490
538,330
486,072
-76,566
-546,148
234,281
990,401
1,198,367
736,417
1,549,914
2,067,904
1,776,204
Net Income, GAAP
30.66
22.69
24.65
32.01
33.45
44.58
56.28
42.69
186.14
- -
66.56
41.35
37.02
37.7
26.85
24.51
25.58
Effective Tax Rate (%)
10.24
13.21
8.35
3.94
5.78
1.91
3.7
3.07
-0.54
-4
1.62
5.04
6.73
4.6
9.71
9.82
9.7
Profit Margin (%)
570,379
3,314,136
2,214,338
-1,107,440
-888,333
-345,059
1,618,176
534,563
-802,489
-2,048,036
-1,020,978
367,327
982,033
485,785
4,463,266
3,263,940
5,361,781
Working Capital
5,678,294
4,229,891
4,474,070
3,938,751
4,770,648
6,852,656
7,866,863
6,231,466
5,871,156
3,832,530
4,161,150
3,098,939
1,960,564
942,287
1,753,503
403,429
2,152,517
LT Debt
9,739,076
15,171,190
16,091,993
15,698,152
16,412,128
17,231,401
18,012,128
18,526,820
18,286,677
17,781,323
18,558,066
19,852,158
21,167,282
21,720,925
23,987,435
26,594,674
24,507,456
Total Equity
9.09
11.77
7.81
4.44
6.54
3.33
3.08
3.58
-2.71
- -
2.03
6.69
6.3
4.26
9.06
8.94
10.07
Return on Invested Capital (%)
3.2
7.19
5.62
3.49
4.68
2.33
3.03
2.68
-2.24
- -
1.5
3.83
4.6
3.35
4.62
5.47
5.22
Return on Capital (%)
13.11
18.46
10.93
4.8
7.73
2.28
4.47
3.88
-0.61
-4.44
1.9
7.53
8.45
4.91
9.75
11.87
10.9
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Dec'24
Mar'25
Jun'25
ST Debt
6,120,930
6,186,123
6,258,840
LT Borrowings
1,689,898
2,234,529
2,107,636
LT Finance Leases
63,605
54,374
44,881
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
15,501
15,501
15,501
Market Capitalization
5,859,495
5,983,506
7,905,668

Working Capital

FRC

•

in mil. unless spec.
Dec'24
Mar'25
Jun'25
Total Current Assets
13,232,699
14,565,962
15,009,833
Cash, Cash Equivalents & STI
5,752,380
6,856,204
7,297,384
Accounts Receivable, Net
1,141,657
1,409,141
1,151,804
Inventories
5,124,910
4,888,947
5,145,061
Total Current Liabilities
8,769,433
8,866,157
9,648,052
Payables & Accruals
- -
- -
- -
ST Debt
6,120,930
6,186,123
6,258,840
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
4.52%
7.5%
10.87%
Free Cash Flow
8.76%
0.55%
17.99%
Net Income, GAAP
89.76%
89.82%
33.42%
Sales/Revenue/Turnover
5.38%
9.58%
31.87%
Total Cash Common Dividend
- -
85.53%
100%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
3,745,861
3,307,245
4,186,141
4,728,557
15,967,804
2025
4,817,339
4,575,601
6,136,484
- -
21,056,904
2026
4,869,357
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
19.81
- -
- -
- -
99.99
2025
28.87
- -
- -
- -
133.4
2026
27.97
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
10
2025
- -
- -
- -
- -
20
2026
- -
- -
- -
- -
- -
Similar Companies
Farmer Bros. Co. (FARM)
LT Foods Limited (DAAWAT.NS)
AWL Agri Business Limited (AWL.BO)
The a2 Milk Company Limited (A2M.AX)
Happy Belly Food Group Inc. (HBFG.CN)
Ridley Corporation Limited (RIDYF)
Business
PT Salim Ivomas Pratama Tbk (SIMP.JK) operates as a diversified, vertically integrated agribusiness company in Indonesia, engaging in the full supply chain of palm oil products from research and development, seed breeding, cultivation, and processing to refining, branding, and marketing; it produces and sells cooking oils, margarine, and shortening under brands including Bimoli, Bimoli Spesial, Delima, Happy, Palmia, Amanda, Simas, Malinda, and Mahakam, alongside crude palm oil, fresh fruit bunches, palm kernel, and derivatives from rubber, sugarcane, cocoa, coconut, and tea plantations. The company conducts operations through two primary segments, Plantations and Edible Oils & Fats, with additional activities in oil palm seed breeding, technical services, transportation, bulking stations, trading, artificial macronutrient fertilizers, agricultural technology investments, and house prefabrication; it serves domestic and international markets in China, Singapore, Timor Leste, Nigeria, Haiti, the Philippines, Germany, Myanmar, and other regions. Founded in 1992 and headquartered at Sudirman Plaza, Indofood Tower, Jakarta, Indonesia, PT Salim Ivomas Pratama Tbk functions as a subsidiary of PT Indofood Agri Resources Ltd within the Indofood Group. In recent developments, the company reported a 76% net profit increase to IDR 1.41 trillion for the nine months ended September 2025, driven by strong domestic sales growth amid revenue of IDR 14.92 trillion; it also announced funding of IDR 806.897 billion to subsidiary PT Mentari Subur Abadi and released financial results for the first half of 2025 and fiscal year 2024, alongside its listed subsidiary PT PP London Sumatra Indonesia Tbk.