PT Cisarua Mountain Dairy Tbk (IDX:CMRY)

IDX:CMRY Ratios and Metrics

Market cap in millions IDR. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Nov 20, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	49,393,402	42,847,288	31,818,079	33,722,403	26,977,922	-
Market Cap Growth	14.22%	34.66%	-5.65%	25.00%	-	-
Enterprise Value	44,974,854	39,142,810	28,605,447	30,899,769	27,009,741	-
Last Close Price	6225.00	5127.65	3737.96	3902.42	3070.71	-
PE Ratio	25.14	28.20	25.62	31.80	34.14	-
Forward PE	22.33	25.46	22.17	25.10	-	-
PS Ratio	4.81	4.75	4.09	5.29	6.59	-
PB Ratio	6.90	6.35	5.36	6.41	5.74	-
P/TBV Ratio	6.90	6.36	5.36	6.42	5.74	-
P/FCF Ratio	31.30	31.77	34.05	-	62.36	-
P/OCF Ratio	24.04	24.80	22.34	69.39	37.18	-
PEG Ratio	1.15	1.65	1.32	0.81	-	-
EV/Sales Ratio	4.38	4.34	3.68	4.84	6.60	-
EV/EBITDA Ratio	19.36	21.10	18.26	22.94	25.29	-
EV/EBIT Ratio	21.31	23.43	20.23	24.60	26.83	-
EV/FCF Ratio	28.50	29.02	30.62	-	62.43	-
Debt / Equity Ratio	0	0	-	0.01	0.01	0.07
Debt / EBITDA Ratio	0.00	0.00	-	0.03	0.04	0.17
Debt / FCF Ratio	0.00	0.00	-	-	0.10	0.52
Asset Turnover	1.24	1.19	1.17	1.08	1.22	1.96
Inventory Turnover	5.49	5.29	4.69	4.85	6.35	7.78
Quick Ratio	1.99	2.45	3.41	3.26	5.11	1.42
Current Ratio	2.71	3.16	4.28	4.39	5.72	2.02
Return on Equity (ROE)	29.01%	23.94%	22.18%	21.31%	29.10%	27.38%
Return on Assets (ROA)	15.92%	13.70%	13.32%	13.27%	18.80%	15.50%
Return on Capital (ROIC)	19.43%	16.45%	15.73%	15.65%	22.78%	20.85%
Return on Capital Employed (ROCE)	29.20%	24.60%	23.60%	23.70%	21.20%	29.10%
Earnings Yield	3.98%	3.55%	3.90%	3.15%	2.93%	-
FCF Yield	3.20%	3.15%	2.94%	-0.72%	1.60%	-
Dividend Yield	2.45%	2.93%	2.41%	1.79%	2.06%	-
Payout Ratio	60.58%	47.00%	44.73%	47.15%	50.62%	-
Buyback Yield / Dilution	-	-	-	-	-17.65%	-
Total Shareholder Return	2.45%	2.93%	2.41%	1.79%	-15.59%	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.