PT Charoen Pokphand Indonesia Tbk (IDX:CPIN)
Indonesia
· Delayed Price · Currency is IDR 4,100.00
+10.00 (0.24%)
Apr 29, 2026, 2:41 PM WIB
IDX:CPIN Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2016 |
| Revenue | 70,704,988 | 67,477,992 | 61,615,850 | 56,867,544 | 51,698,249 | Upgrade
|
| Revenue Growth (YoY) | 4.78% | 9.51% | 8.35% | 10.00% | 21.59% | Upgrade
|
| Cost of Revenue | 57,815,140 | 56,763,520 | 53,406,435 | 49,005,316 | 43,469,943 | Upgrade
|
| Gross Profit | 12,889,848 | 10,714,472 | 8,209,415 | 7,862,228 | 8,228,306 | Upgrade
|
| Selling, General & Admin | 4,742,341 | 4,532,246 | 4,240,480 | 3,869,781 | 3,456,618 | Upgrade
|
| Other Operating Expenses | 14,396 | 194,807 | 310,032 | 189,705 | -46,551 | Upgrade
|
| Operating Expenses | 4,756,737 | 4,727,053 | 4,550,512 | 4,059,486 | 3,410,067 | Upgrade
|
| Operating Income | 8,133,111 | 5,987,419 | 3,658,903 | 3,802,742 | 4,818,239 | Upgrade
|
| Interest Expense | -559,840 | -731,653 | -642,514 | -366,971 | -239,859 | Upgrade
|
| Interest & Investment Income | 116,717 | 44,025 | 28,117 | 21,555 | 39,843 | Upgrade
|
| Currency Exchange Gain (Loss) | 22,875 | -43,437 | 11,885 | -48,469 | -12,110 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | -55,209 | -53,335 | -88,692 | Upgrade
|
| EBT Excluding Unusual Items | 7,712,863 | 5,256,354 | 3,001,182 | 3,355,522 | 4,517,421 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | -1,615 | 215,353 | 137,151 | Upgrade
|
| Asset Writedown | - | - | -2,682 | -33,695 | -7,584 | Upgrade
|
| Legal Settlements | - | - | - | - | -13,442 | Upgrade
|
| Pretax Income | 7,712,863 | 5,256,354 | 2,996,885 | 3,537,180 | 4,633,546 | Upgrade
|
| Income Tax Expense | 2,069,233 | 1,544,753 | 678,797 | 606,823 | 1,014,536 | Upgrade
|
| Earnings From Continuing Operations | 5,643,630 | 3,711,601 | 2,318,088 | 2,930,357 | 3,619,010 | Upgrade
|
| Minority Interest in Earnings | 233 | 1,325 | 496 | -2,015 | 1,951 | Upgrade
|
| Net Income | 5,643,863 | 3,712,926 | 2,318,584 | 2,928,342 | 3,620,961 | Upgrade
|
| Net Income to Common | 5,643,863 | 3,712,926 | 2,318,584 | 2,928,342 | 3,620,961 | Upgrade
|
| Net Income Growth | 52.01% | 60.14% | -20.82% | -19.13% | -5.75% | Upgrade
|
| Shares Outstanding (Basic) | 16,398 | 16,398 | 16,398 | 16,398 | 16,398 | Upgrade
|
| Shares Outstanding (Diluted) | 16,398 | 16,398 | 16,398 | 16,398 | 16,398 | Upgrade
|
| EPS (Basic) | 344.18 | 226.43 | 141.39 | 178.58 | 220.82 | Upgrade
|
| EPS (Diluted) | 344.18 | 226.43 | 141.39 | 178.58 | 220.82 | Upgrade
|
| EPS Growth | 52.01% | 60.14% | -20.82% | -19.13% | -5.75% | Upgrade
|
| Free Cash Flow | 4,042,825 | 3,531,272 | 1,825,677 | -862,212 | -685,395 | Upgrade
|
| Free Cash Flow Per Share | 246.54 | 215.35 | 111.33 | -52.58 | -41.80 | Upgrade
|
| Dividend Per Share | - | 108.000 | 130.000 | - | 108.000 | Upgrade
|
| Dividend Growth | - | -16.92% | - | - | -3.57% | Upgrade
|
| Gross Margin | 18.23% | 15.88% | 13.32% | 13.83% | 15.92% | Upgrade
|
| Operating Margin | 11.50% | 8.87% | 5.94% | 6.69% | 9.32% | Upgrade
|
| Profit Margin | 7.98% | 5.50% | 3.76% | 5.15% | 7.00% | Upgrade
|
| Free Cash Flow Margin | 5.72% | 5.23% | 2.96% | -1.52% | -1.33% | Upgrade
|
| EBITDA | 9,426,681 | 7,383,335 | 4,874,948 | 4,943,939 | 5,803,718 | Upgrade
|
| EBITDA Margin | 13.33% | 10.94% | 7.91% | 8.69% | 11.23% | Upgrade
|
| D&A For EBITDA | 1,293,570 | 1,395,916 | 1,216,045 | 1,141,197 | 985,479 | Upgrade
|
| EBIT | 8,133,111 | 5,987,419 | 3,658,903 | 3,802,742 | 4,818,239 | Upgrade
|
| EBIT Margin | 11.50% | 8.87% | 5.94% | 6.69% | 9.32% | Upgrade
|
| Effective Tax Rate | 26.83% | 29.39% | 22.65% | 17.16% | 21.89% | Upgrade
|
| Advertising Expenses | 505,665 | 278,296 | 97,963 | 77,300 | 78,374 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.