PT Malindo Feedmill Tbk (IDX:MAIN)

PT Malindo Feedmill Tbk Financials Overview

Financials in millions IDR. Fiscal year is January - December.

Revenue & Profits

Chart

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue Revenue Growth	13,892,289	12,692,872	12,502,827	12,058,023	11,101,647	9,130,618
Revenue Growth	14.65%	1.52%	3.69%	8.62%	21.59%	30.43%
Gross Profit Gross Profit Growth	1,470,000	1,282,049	1,504,870	877,886	655,867	690,566
Operating Income Operating Income Growth	650,510	568,552	756,245	307,562	146,179	234,550
Net Income Net Income Growth	465,538	393,616	488,029	63,373	26,240	60,376
Earnings Per Share EPS Growth	208.13	176.00	217.99	28.00	11.72	26.97
EPS Growth	108.73%	-19.26%	678.54%	138.89%	-56.54%	-

Revenue by Segment

Chart

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Broiler Broiler Growth	5,223,874	4,970,559	4,106,579	3,540,995	2,890,660	2,009,596
Breeder Breeder Growth	2,548,383	2,202,920	2,398,663	1,968,856	2,045,503	1,961,093
Feedmill Feedmill Growth	8,685,067	7,937,453	8,446,501	9,185,977	8,618,165	7,091,751
Food and Poultry Processing Food and Poultry Processing Growth	417,468	388,636	337,425	220,913	198,417	148,453
Elimination Elimination Growth	-2,982,503	-2,806,696	-2,786,343	-2,858,718	-2,651,098	-2,080,275
Total Total Growth	13,892,289	12,692,872	12,502,827	12,058,023	11,101,647	9,130,618

Cash & Debt

Chart

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Investments Cash & Investments Growth	558,559	483,910	329,176	287,547	477,398	179,658
Total Debt Total Debt Growth	2,507,560	1,757,532	1,781,541	2,482,314	3,036,597	2,749,556
Net Cash (Debt) Net Cash Growth	-1,949,001	-1,273,622	-1,452,365	-2,194,767	-2,559,199	-2,569,899
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share Net Cash Per Share Growth	-873.31	-571.00	-648.74	-980.35	-1143.14	-1147.92

Cash Flow & CapEx

Chart

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Cash Flow Operating Cash Flow Growth	402,911	717,450	901,940	461,818	268,953	-273,558
Capital Expenditures CapEx Growth	-712,503	-386,091	-158,687	-103,222	-276,576	-334,680
Free Cash Flow Free Cash Flow Growth	-309,592	331,358	743,253	358,596	-7,623	-608,237
Free Cash Flow Growth	-	-55.42%	107.27%	-	-	-

Margins

Chart

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Gross Margin	10.58%	10.10%	12.04%	7.28%	5.91%	7.56%
Operating Margin	4.68%	4.48%	6.05%	2.55%	1.32%	2.57%
Pretax Margin	4.29%	3.95%	5.10%	0.92%	0.29%	0.84%
Profit Margin	3.35%	3.10%	3.90%	0.53%	0.24%	0.66%
FCF Margin	-2.23%	2.61%	5.95%	2.97%	-0.07%	-6.66%

Dividends

Chart

Fiscal Year	Current	FY 2025	FY 2024
Period Ending	Aug 12, 2026	Dec 31, 2025	Dec 31, 2024
Dividend Per Share Dividend Per Share Growth	52.000	52.000	65.000
Dividend Per Share Growth	-20.00%	-20.00%	-
Dividend Yield	7.70%	6.48%	10.01%

Valuation

Chart

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug 12, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
PE Ratio	3.24	4.90	3.51	18.19	41.81	24.84
Forward PE	6.25	5.79	5.48	10.30	18.44	7.92
P/FCF Ratio	-	5.82	2.30	3.22	-	-
PS Ratio	0.11	0.15	0.14	0.10	0.10	0.16

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 12, 2026

Data Sources Report a data error