PT Wismilak Inti Makmur Tbk (IDX:WIIM)

IDX:WIIM 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	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%

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
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

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	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

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	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%

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	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%

Dividends

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
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	5.80%	6.73%	10.69%	7.66%	15.60%	7.11%

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	6.29	8.17	4.87	7.44	5.31	5.09
Forward PE	6.28	8.27	3.12	5.85	11.06	11.06
P/FCF Ratio	16.51	24.58	-	-	5.41	6.62
PS Ratio	0.94	0.95	0.52	1.37	0.76	0.69

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