PT Wismilak Inti Makmur Tbk (IDX:WIIM)
Indonesia · Delayed Price · Currency is IDR 1,530.00
+45.00 (3.03%)
Oct 30, 2026, 4:13 PM WIB
IDX:WIIM 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 | 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 |
Revenue Revenue Growth | 3,867,564 | 3,591,031 | 2,770,820 | 2,675,743 | 1,737,992 | 1,303,776 |
Revenue Growth | 24.56% | 29.60% | 3.55% | 53.96% | 33.30% | 11.59% |
Gross Profit Gross Profit Growth | 1,555,728 | 1,396,729 | 1,062,985 | 1,274,915 | 778,293 | 642,987 |
Operating Income Operating Income Growth | 745,714 | 556,807 | 376,400 | 615,455 | 303,490 | 203,069 |
Net Income Net Income Growth | 574,244 | 419,208 | 298,682 | 494,313 | 249,332 | 176,668 |
Earnings Per Share EPS Growth | 275.66 | 201.77 | 143.89 | 238.50 | 119.33 | 84.13 |
EPS Growth | 90.91% | 40.23% | -39.67% | 99.87% | 41.84% | 2.56% |
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 |
Cigarette Cigarette Growth | 6,501,288 | 6,247,296 | 4,548,931 | 4,714,025 | 3,474,166 | 2,566,732 |
Marketing and Distribution Marketing and Distribution Growth | 5,908,433 | 5,515,084 | 3,966,115 | 4,507,139 | 3,754,434 | 2,787,659 |
Elimination Elimination Growth | -5,674,283 | -5,380,689 | -3,764,157 | -4,346,379 | -3,524,249 | -2,620,699 |
Total Total Growth | 6,735,437 | 6,381,691 | 4,750,890 | 4,874,785 | 3,704,350 | 2,733,692 |
Fiscal Year | Current | 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 |
Cash & Investments Cash & Investments Growth | 213,407 | 350,559 | 429,760 | 298,756 | 712,075 | 522,156 |
Total Debt Total Debt Growth | 191,637 | 339,640 | 424,465 | 34,343 | 7,568 | 10,089 |
Net Cash (Debt) Net Cash Growth | 21,770 | 10,919 | 5,295 | 264,413 | 704,507 | 512,067 |
Net Cash Growth | - | 106.24% | -98.00% | -62.47% | 37.58% | 27.22% |
Net Cash Per Share Net Cash Per Share Growth | 10.45 | 5.26 | 2.55 | 127.58 | 337.18 | 243.86 |
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 |
Operating Cash Flow Operating Cash Flow Growth | 490,327 | 362,498 | 156,885 | -199,192 | 300,474 | 179,922 |
Capital Expenditures CapEx Growth | -271,039 | -223,139 | -203,365 | -129,276 | -55,739 | -44,232 |
Free Cash Flow Free Cash Flow Growth | 219,288 | 139,359 | -46,480 | -328,468 | 244,735 | 135,690 |
Free Cash Flow Growth | 210.65% | - | - | - | 80.36% | -30.91% |
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 |
Gross Margin | 40.23% | 38.90% | 38.36% | 47.65% | 44.78% | 49.32% |
Operating Margin | 19.28% | 15.51% | 13.58% | 23.00% | 17.46% | 15.57% |
Pretax Margin | 19.18% | 15.29% | 13.60% | 23.73% | 18.38% | 16.48% |
Profit Margin | 14.85% | 11.67% | 10.78% | 18.47% | 14.35% | 13.55% |
FCF Margin | 5.67% | 3.88% | -1.68% | -12.28% | 14.08% | 10.41% |
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 |
Dividend Per Share Dividend Per Share Growth | 104.400 | 104.400 | 64.800 | 107.100 | 72.900 | 21.600 |
Dividend Per Share Growth | 61.11% | 61.11% | -39.50% | 46.91% | 237.50% | 5.37% |
Dividend Yield | 6.82% | 6.36% | 9.26% | 6.04% | 11.42% | 5.05% |
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 | 5.07 | 8.17 | 4.87 | 7.44 | 5.31 | 5.09 |
Forward PE | 4.79 | 8.27 | 3.12 | 5.85 | 11.06 | 11.06 |
P/FCF Ratio | 10.69 | 24.58 | - | - | 5.41 | 6.62 |
PS Ratio | 0.52 | 0.95 | 0.52 | 1.37 | 0.76 | 0.69 |