 | WIIM - Wismilak Inti Makmur Tbk. | WIIM - Wismilak Inti Makmur Tbk. | WIIM - Wismilak Inti Makmur Tbk. | |
| Sector | : | Consumer Non-Cyclicals | ||
| Sub Sector | : | Tobacco | ||
| Industry | : | Tobacco | ||
| Sub Industry | : | Tobacco | ||
| Index (4) | : | COMPOSITE, IDXNONCYC, MBX, IDXSMC-COM | ||
| Index (4) | : | COMPOSITE, IDXNONCYC, MBX, IDXSMC-COM | ||
| Board | : | 4 Index COMPOSITE, IDXNONCYC, MBX, IDXSMC-COM | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan dengan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | |
|||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 4 | |
| Rating TOTAL | 2 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 2.099.873.760 | |
| Price | Rp. 880 | |
| Capitalization | Rp. 1.847.888.908.800 | |
| OWNERSHIP | ||
| Listing Date : 18-DEC-2012 | ||
| Lokal 48,61 % | Asing 3,86 % | Lainnya 47,53 % |
| WIIM - Wismilak Inti Makmur Tbk. | WIIM - Wismilak Inti Makmur Tbk. | WIIM - Wismilak Inti Makmur Tbk. | |
| Sector | : | Consumer Non-Cyclicals | ||
| Sub Sector | : | Tobacco | ||
| Industry | : | Tobacco | ||
| Sub Industry | : | Tobacco | ||
| Index (4) | : | COMPOSITE, IDXNONCYC, MBX, IDXSMC-COM | ||
| Index (4) | : | COMPOSITE, IDXNONCYC, MBX, IDXSMC-COM | ||
| Board | : | 4 Index COMPOSITE, IDXNONCYC, MBX, IDXSMC-COM | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan dengan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 1Q19 | 1Q20 | 1Q21 | 1Q22 | 1Q23 | 1Q24 | 1Q25 | CAGR 5Y(%) |
| Last Price | 264 | 79 | 885 | 454 | 870 | 1510 | 790 | |
| Market Cap | 554.4 B | 165.9 B | 1.9 T | 953.3 B | 1.8 T | 3.2 T | 1.7 T | 924.71 |
| BALANCE SHEET | ||||||||
| Cash | 173.0 B | 361.1 B | 431.5 B | 515.9 B | 773.7 B | 196.9 B | 360.8 B | -0.08 |
| Total Asset | 1.3 T | 1.4 T | 1.6 T | 1.8 T | 2.3 T | 2.7 T | 3.2 T | 128.57 |
| S.T.Borrowing | 193.0 B | 247.6 B | 277.1 B | 410.7 B | 717.3 B | 694.0 B | 1.1 T | |
| L.T.Borrowing | 116.5 B | 98.8 B | 72.5 B | 17.7 B | 6.3 B | 67.1 B | 114.1 B | |
| Total Equity | 1.0 T | 1.0 T | 1.2 T | 1.4 T | 1.6 T | 1.9 T | 2.0 T | 100.00 |
| INCOME STATEMENT | ||||||||
| Revenue | 312.9 B | 374.9 B | 571.1 B | 757.5 B | 1.2 T | 1.1 T | 1.4 T | 273.43 |
| Gross Profit | 94.5 B | 117.1 B | 165.1 B | 156.3 B | 278.3 B | 257.6 B | 301.6 B | 157.56 |
| Operating Profit | 3.6 B | 14.0 B | 44.9 B | 43.4 B | 134.7 B | 112.7 B | 95.6 B | 582.86 |
| Net.Profit | 5.3 B | 14.3 B | 38.6 B | 37.7 B | 110.8 B | 90.6 B | 73.1 B | 411.19 |
| EBITDA | 6.9 B | 17.0 B | 48.8 B | 47.4 B | 138.6 B | 116.6 B | 100.7 B | 492.35 |
| Interest Expense | 895.8 M | 1.5 B | 664.8 M | 279.3 M | 209.4 M | 1.1 B | 6.5 B | |
| RATIO | ||||||||
| EPS | 2.51 | 6.8 | 18.37 | 17.94 | 52.78 | 43.13 | 34.82 | 412.06 |
| PER | 105.18 x | 11.62 x | 48.18 x | 25.31 x | 16.48 x | 35.01 x | 22.69 x | |
| BVPS | 479.47 | 497.45 | 582.09 | 645.46 | 767 | 922.1 | 946.03 | |
| PBV | 0.55 x | 0.16 x | 1.52 x | 0.70 x | 1.13 x | 1.64 x | 0.84 x | |
| ROA | 0.004 | 0.0103 | 0.0245 | 0.0211 | 0.0475 | 0.0336 | 0.0227 | 120.39 |
| ROE | 0.0052 | 0.0137 | 0.0316 | 0.0278 | 0.0688 | 0.0468 | 0.0368 | 168.61 |
| EV/EBITDA | 99.43 | 8.89 | 36.43 | 18.28 | 12.82 | 32.03 | 25.21 | |
| Debt/Equity | 0.31 | 0.33 | 0.29 | 0.32 | 0.45 | 0.39 | 0.62 | |
| Debt/TotalCap | 0.24 | 0.25 | 0.22 | 0.24 | 0.31 | 0.28 | 0.38 | |
| Debt/EBITDA | 44.54 | 20.37 | 7.17 | 9.04 | 5.22 | 6.53 | 12.32 | |
| EBITDA/IntExps | 7.76 | 11.45 | 73.36 | 169.6 | 661.88 | 107.54 | 15.56 | 35.90 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | |
|||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| MARKET CAPITALIZATION | ||
| Listed Share | 2.099.873.760 | |
| Price | Rp. 880 | |
| Capitalization | Rp. 1.848 B. | |
| OWNERSHIP | ||
| Listing Date : 18-DEC-2012 | ||
| Lokal 48,61 % | Asing 3,86 % | Lainnya 47,53 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 4 | |
| Rating TOTAL | 2 | |
EARNING PER SHARE
| WIIM - Wismilak Inti Makmur Tbk. | WIIM - Wismilak Inti Makmur Tbk. | WIIM - Wismilak Inti Makmur Tbk. | |
| Sector | : | Consumer Non-Cyclicals | ||
| Sub Sector | : | Tobacco | ||
| Industry | : | Tobacco | ||
| Sub Industry | : | Tobacco | ||
| Index (4) | : | COMPOSITE, IDXNONCYC, MBX, IDXSMC-COM | ||
| Index (4) | : | COMPOSITE, IDXNONCYC, MBX, IDXSMC-COM | ||
| Board | : | 4 Index COMPOSITE, IDXNONCYC, MBX, IDXSMC-COM | ||
| Fasilitas Marjin | : | Saham yang bisa diperdagangkan dengan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 21-05-2025 | |||
| Close | 880 | Prev Close | 885 |
| Change | -5 (-0.6%) | Range | 880-890 |
| Bid | 880 | Offer | 885 |
| Bid Volume | 212200 | Offer Volume | 69000 |
| Frequency | 368 | Value Rp.: 1.183.085.500 | |
| EARNING PER SHARE (% PRICE) | |||||
|---|---|---|---|---|---|
| Benchmark to Others : | |||||
| A Exceptional | |||||
| B Excellent | |||||
| C Very Good | |||||
| D Good | |
||||
| E Fair | |||||
| F Poor | |||||
| Percent (%) of Price |
≤ 0 |
0-1.05 | 1.05-2.3 | 2.3-4.23 | > 4.23 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | |
|||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |