Indofood Sukses Makmur Tbk PT
IDX:INDF
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
5 813.3831
7 900
|
Price Target |
|
We'll email you a reminder when the closing price reaches IDR.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Balance Sheet
Balance Sheet Decomposition
Indofood Sukses Makmur Tbk PT
Current Assets | 76.6T |
Cash & Short-Term Investments | 45.6T |
Receivables | 10.2T |
Other Current Assets | 20.8T |
Non-Current Assets | 124.6T |
Long-Term Investments | 9.7T |
PP&E | 48.1T |
Intangibles | 57.7T |
Other Non-Current Assets | 9.1T |
Current Liabilities | 42.9T |
Accounts Payable | 5.3T |
Accrued Liabilities | 6.4T |
Short-Term Debt | 23.1T |
Other Current Liabilities | 8.1T |
Non-Current Liabilities | 97.3T |
Long-Term Debt | 48.5T |
Other Non-Current Liabilities | 48.8T |
Balance Sheet
Indofood Sukses Makmur Tbk PT
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3 950 323
|
4 329 537
|
4 251 630
|
3 564 920
|
4 489 205
|
4 714 869
|
17 336 960
|
29 478 126
|
25 945 916
|
28 575 968
|
|
Cash |
3 950 323
|
4 329 537
|
4 251 630
|
3 564 920
|
4 489 205
|
4 714 869
|
0
|
26 390 158
|
21 051 926
|
21 575 281
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
17 336 960
|
3 087 968
|
4 893 990
|
7 000 687
|
|
Short-Term Investments |
10 872 636
|
9 837 146
|
9 644 744
|
10 925 237
|
8 438 984
|
9 085 741
|
1 275
|
1 153 637
|
976 134
|
8 113 389
|
|
Total Receivables |
4 358 424
|
5 116 610
|
5 204 517
|
6 852 885
|
6 572 676
|
5 964 410
|
7 451 670
|
8 464 306
|
9 000 849
|
8 674 000
|
|
Accounts Receivables |
3 555 067
|
4 255 814
|
4 616 846
|
5 039 733
|
5 401 971
|
5 406 033
|
6 429 130
|
7 626 041
|
8 280 536
|
7 978 466
|
|
Other Receivables |
803 357
|
860 796
|
587 671
|
1 813 152
|
1 170 705
|
558 377
|
1 022 540
|
838 265
|
720 313
|
695 534
|
|
Inventory |
8 446 349
|
7 627 360
|
8 670 179
|
9 792 768
|
12 160 812
|
10 376 325
|
11 150 432
|
13 557 229
|
17 287 007
|
15 977 913
|
|
Other Current Assets |
1 535 550
|
15 906 092
|
1 698 553
|
1 812 321
|
1 610 941
|
1 262 100
|
2 477 901
|
1 530 101
|
1 666 762
|
1 760 527
|
|
Total Current Assets |
41 014 127
|
42 816 745
|
29 469 623
|
32 948 131
|
33 272 618
|
31 403 445
|
38 418 238
|
54 183 399
|
54 876 668
|
63 101 797
|
|
PP&E Net |
30 574 871
|
34 184 329
|
35 126 820
|
39 492 287
|
42 388 236
|
43 072 504
|
47 055 764
|
47 893 406
|
48 454 802
|
48 282 616
|
|
PP&E Gross |
30 574 871
|
34 184 329
|
0
|
39 492 287
|
42 388 236
|
43 072 504
|
0
|
47 893 406
|
48 454 802
|
48 282 616
|
|
Accumulated Depreciation |
12 757 038
|
16 468 169
|
0
|
21 206 189
|
23 954 694
|
26 600 605
|
0
|
32 875 649
|
36 126 708
|
38 995 090
|
|
Intangible Assets |
2 761 473
|
2 628 235
|
2 329 997
|
1 830 140
|
2 136 679
|
2 011 090
|
1 858 998
|
1 725 760
|
1 592 522
|
1 446 078
|
|
Goodwill |
3 976 524
|
3 976 524
|
3 976 524
|
3 968 725
|
4 320 534
|
4 305 329
|
56 462 875
|
56 462 875
|
56 358 190
|
56 352 086
|
|
Note Receivable |
1 075 466
|
1 047 707
|
1 336 085
|
1 373 721
|
1 801 589
|
1 717 859
|
1 669 431
|
1 407 426
|
1 070 484
|
1 077 487
|
|
Long-Term Investments |
1 877 887
|
1 940 421
|
3 318 205
|
3 630 371
|
4 213 578
|
5 107 249
|
11 724 332
|
12 144 385
|
12 948 743
|
10 158 808
|
|
Other Long-Term Assets |
4 796 903
|
5 237 565
|
7 142 381
|
5 157 502
|
8 404 562
|
8 581 083
|
5 822 142
|
5 454 589
|
5 131 891
|
6 169 085
|
|
Other Assets |
3 976 524
|
3 976 524
|
3 976 524
|
3 968 725
|
4 320 534
|
4 305 329
|
56 462 875
|
56 462 875
|
56 358 190
|
56 352 086
|
|
Total Assets |
86 077 251
N/A
|
91 831 526
+7%
|
82 699 635
-10%
|
88 400 877
+7%
|
96 537 796
+9%
|
96 198 559
0%
|
163 011 780
+69%
|
179 271 840
+10%
|
180 433 300
+1%
|
186 587 957
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
3 818 843
|
3 584 904
|
3 537 873
|
4 075 987
|
4 028 945
|
4 521 883
|
4 407 555
|
5 157 135
|
5 372 311
|
5 353 795
|
|
Accrued Liabilities |
2 815 412
|
2 821 683
|
3 084 844
|
3 066 071
|
3 167 082
|
3 869 435
|
4 830 613
|
5 000 196
|
5 102 093
|
5 460 526
|
|
Short-Term Debt |
8 992 617
|
7 719 144
|
6 916 609
|
10 585 959
|
17 737 338
|
13 005 567
|
13 800 300
|
13 305 721
|
15 254 754
|
16 240 377
|
|
Current Portion of Long-Term Debt |
1 103 097
|
2 992 745
|
3 617 619
|
2 126 908
|
4 502 363
|
1 016 614
|
1 012 705
|
4 089 529
|
1 721 851
|
2 145 316
|
|
Other Current Liabilities |
5 928 866
|
7 989 062
|
2 062 496
|
1 782 838
|
1 768 374
|
2 273 363
|
3 924 702
|
12 850 823
|
3 274 933
|
3 714 490
|
|
Total Current Liabilities |
22 658 835
|
25 107 538
|
19 219 441
|
21 637 763
|
31 204 102
|
24 686 862
|
27 975 875
|
40 403 404
|
30 725 942
|
32 914 504
|
|
Long-Term Debt |
16 837 876
|
16 893 952
|
11 887 855
|
11 607 093
|
7 304 935
|
8 947 686
|
38 699 633
|
44 627 530
|
49 263 699
|
46 298 219
|
|
Deferred Income Tax |
1 016 943
|
1 518 833
|
1 181 562
|
1 127 069
|
991 843
|
874 536
|
789 102
|
894 613
|
913 936
|
1 004 746
|
|
Minority Interest |
15 169 798
|
15 852 242
|
15 225 042
|
15 800 241
|
16 302 520
|
16 424 540
|
36 878 246
|
38 450 834
|
39 779 202
|
41 271 878
|
|
Other Liabilities |
5 289 399
|
5 189 610
|
6 075 514
|
6 926 186
|
7 120 116
|
7 486 987
|
15 893 220
|
6 359 784
|
5 906 685
|
5 905 597
|
|
Total Liabilities |
60 972 851
N/A
|
64 562 175
+6%
|
53 589 414
-17%
|
57 098 352
+7%
|
62 923 516
+10%
|
58 420 611
-7%
|
120 236 076
+106%
|
130 736 165
+9%
|
126 589 464
-3%
|
127 394 944
+1%
|
|
Equity | |||||||||||
Common Stock |
878 043
|
878 043
|
878 043
|
878 043
|
878 043
|
878 043
|
878 043
|
878 043
|
878 043
|
878 043
|
|
Retained Earnings |
15 620 036
|
16 827 340
|
19 642 019
|
21 502 123
|
23 303 960
|
26 779 999
|
31 517 206
|
37 126 406
|
41 298 161
|
47 164 083
|
|
Additional Paid In Capital |
522 249
|
522 249
|
283 732
|
283 732
|
283 732
|
283 732
|
283 732
|
283 732
|
283 732
|
283 732
|
|
Unrealized Security Profit/Loss |
539 039
|
924 426
|
707 446
|
951 812
|
1 425 098
|
1 856 757
|
2 113 892
|
2 493 250
|
2 624 398
|
2 540 342
|
|
Other Equity |
7 545 033
|
8 117 293
|
7 598 981
|
7 686 815
|
7 723 447
|
7 979 417
|
7 982 831
|
7 754 244
|
8 759 502
|
8 326 813
|
|
Total Equity |
25 104 400
N/A
|
27 269 351
+9%
|
29 110 221
+7%
|
31 302 525
+8%
|
33 614 280
+7%
|
37 777 948
+12%
|
42 775 704
+13%
|
48 535 675
+13%
|
53 843 836
+11%
|
59 193 013
+10%
|
|
Total Liabilities & Equity |
86 077 251
N/A
|
91 831 526
+7%
|
82 699 635
-10%
|
88 400 877
+7%
|
96 537 796
+9%
|
96 198 559
0%
|
163 011 780
+69%
|
179 271 840
+10%
|
180 433 300
+1%
|
186 587 957
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
8 780
|
8 780
|
8 780
|
8 780
|
8 780
|
8 780
|
8 780
|
8 780
|
8 780
|
8 780
|