PT Malindo Feedmill Tbk (IDX:MAIN)
Indonesia · Delayed Price · Currency is IDR 575.00
+10.00 (1.77%)
Oct 30, 2026, 4:07 PM WIB
PT Malindo Feedmill Tbk Financials Overview
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Revenue Revenue Growth | 14,777,333 | 12,692,872 | 12,502,827 | 12,058,023 | 11,101,647 | 9,130,618 |
Revenue Growth | 20.11% | 1.52% | 3.69% | 8.62% | 21.59% | 30.43% |
Gross Profit Gross Profit Growth | 1,469,518 | 1,282,049 | 1,504,870 | 877,886 | 655,867 | 690,566 |
Operating Income Operating Income Growth | 604,198 | 568,552 | 756,245 | 307,562 | 146,179 | 234,550 |
Net Income Net Income Growth | 427,388 | 393,616 | 488,029 | 63,373 | 26,240 | 60,376 |
Earnings Per Share EPS Growth | 190.79 | 176.00 | 217.99 | 28.00 | 11.72 | 26.97 |
EPS Growth | 60.55% | -19.26% | 678.54% | 138.89% | -56.54% | - |
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 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 |
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash & Investments Cash & Investments Growth | 394,835 | 483,910 | 329,176 | 287,547 | 477,398 | 179,658 |
Total Debt Total Debt Growth | 2,769,529 | 1,757,532 | 1,781,541 | 2,482,314 | 3,036,597 | 2,749,556 |
Net Cash (Debt) Net Cash Growth | -2,374,694 | -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 | -1062.69 | -571.00 | -648.74 | -980.35 | -1143.14 | -1147.92 |
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Cash Flow Operating Cash Flow Growth | -105,422 | 717,450 | 901,940 | 461,818 | 268,953 | -273,558 |
Capital Expenditures CapEx Growth | -726,060 | -386,091 | -158,687 | -103,222 | -276,576 | -334,680 |
Free Cash Flow Free Cash Flow Growth | -831,482 | 331,358 | 743,253 | 358,596 | -7,623 | -608,237 |
Free Cash Flow Growth | - | -55.42% | 107.27% | - | - | - |
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Gross Margin | 9.94% | 10.10% | 12.04% | 7.28% | 5.91% | 7.56% |
Operating Margin | 4.09% | 4.48% | 6.05% | 2.55% | 1.32% | 2.57% |
Pretax Margin | 3.71% | 3.95% | 5.10% | 0.92% | 0.29% | 0.84% |
Profit Margin | 2.89% | 3.10% | 3.90% | 0.53% | 0.24% | 0.66% |
FCF Margin | -5.63% | 2.61% | 5.95% | 2.97% | -0.07% | -6.66% |
Fiscal Year | Current | FY 2025 | FY 2024 |
|---|---|---|---|
| Period Ending | Nov '26 Nov 1, 2026 | Dec '25 Dec 31, 2025 | Dec '24 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 | 9.04% | 6.02% | 8.50% |
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Nov '26 Nov 1, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
PE Ratio | 3.01 | 4.90 | 3.51 | 18.19 | 41.81 | 24.84 |
Forward PE | 5.32 | 5.79 | 5.48 | 10.30 | 18.44 | 7.92 |
P/FCF Ratio | - | 5.82 | 2.30 | 3.22 | - | - |
PS Ratio | 0.09 | 0.15 | 0.14 | 0.10 | 0.10 | 0.16 |