Japfa Comfeed Indonesia Tbk PT
IDX:JPFA

Watchlist Manager
Japfa Comfeed Indonesia Tbk PT Logo
Japfa Comfeed Indonesia Tbk PT
IDX:JPFA
Watchlist
Price: 1 765 IDR 2.02% Market Closed
Market Cap: 20.5T IDR
Have any thoughts about
Japfa Comfeed Indonesia Tbk PT?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

36.1T
+1%
Assets
Growth Rates:
1 Year
+7%
3 Years
+20%
5 Years
+43%
7 Years
+76%
10 Years
+123%
21.5T
-2%
Liabilities
Growth Rates:
1 Year
0%
3 Years
+16%
5 Years
+39%
7 Years
+81%
10 Years
+90%
14.6T
+5%
Equity
Growth Rates:
1 Year
+19%
3 Years
+26%
5 Years
+50%
7 Years
+69%
10 Years
+200%

Balance Sheet Decomposition
Japfa Comfeed Indonesia Tbk PT

36.1T
Assets
21.5T
Liabilities
36.1T
Assets
21.5T
Liabilities
Current Assets 19T
Cash & Short-Term Investments 1.5T
Receivables 2.6T
Other Current Assets 15T
Non-Current Assets 17.1T
Long-Term Investments 1.9T
PP&E 14T
Intangibles 175.6B
Other Non-Current Assets 998.4B
Current Liabilities 11.4T
Accounts Payable 3.9T
Accrued Liabilities 634.3B
Short-Term Debt 4.8T
Other Current Liabilities 2T
Non-Current Liabilities 10.1T
Long-Term Debt 7.8T
Other Non-Current Liabilities 2.3T

Balance Sheet
Japfa Comfeed Indonesia Tbk PT

Rotate your device to view
Balance Sheet
Currency: IDR
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
763 021
797 893
2 701 265
1 642 106
1 160 393
1 003 759
1 335 645
1 059 925
1 772 391
1 502 603
Cash
763 021
797 893
0
1 642 106
1 160 393
1 003 759
1 335 645
1 059 925
1 772 391
1 473 288
Cash Equivalents
0
0
2 701 265
0
0
0
0
0
0
29 315
Short-Term Investments
16 723
0
11 283
0
1 212
1 683
1 834
27 306
41 605
2 707
Total Receivables
1 312 779
0
1 297 333
1 626 891
2 308 222
2 372 728
1 982 331
2 428 541
2 496 061
2 585 758
Accounts Receivables
1 242 642
0
1 211 728
1 540 603
1 957 205
2 188 589
1 880 016
2 347 809
2 405 250
2 456 138
Other Receivables
70 137
0
85 605
86 288
351 017
184 139
102 315
80 732
90 811
129 620
Inventory
5 836 454
0
4 064 574
7 331 907
9 167 947
9 098 622
7 988 133
10 356 278
12 456 416
12 876 600
Other Current Assets
780 338
0
2 681 048
588 421
697 030
396 356
437 195
289 103
234 995
250 655
Total Current Assets
8 709 315
0
10 755 503
11 189 325
13 334 804
12 873 148
11 745 138
14 161 153
17 001 468
17 218 323
PP&E Net
6 689 112
0
6 002 672
7 131 599
9 295 141
11 351 720
11 887 715
11 825 504
12 922 797
13 876 868
PP&E Gross
6 689 112
0
0
7 131 599
9 295 141
11 351 720
11 887 715
11 825 504
12 922 797
13 876 868
Accumulated Depreciation
2 843 672
3 388 836
0
4 598 887
5 785 264
6 698 326
7 867 485
9 058 270
9 941 476
10 699 389
Intangible Assets
0
0
35 576
27 321
46 927
45 555
27 679
35 753
36 807
25 192
Goodwill
70 136
0
70 136
70 136
93 479
155 417
155 417
155 417
155 417
155 417
Note Receivable
0
0
269 852
340 446
428 159
522 146
291 400
193 875
67 208
34 823
Long-Term Investments
78 623
0
840 622
857 226
1 101 640
1 183 441
1 205 239
1 582 102
1 645 361
1 811 546
Other Long-Term Assets
183 249
0
278 381
343 495
527 205
519 468
639 172
635 852
861 829
987 262
Other Assets
70 136
0
70 136
70 136
93 479
155 417
155 417
155 417
155 417
155 417
Total Assets
15 730 435
N/A
0
N/A
18 252 742
N/A
19 959 548
+9%
24 827 355
+24%
26 650 895
+7%
25 951 760
-3%
28 589 656
+10%
32 690 887
+14%
34 109 431
+4%
Liabilities
Accounts Payable
2 004 273
0
2 316 970
3 216 003
3 633 402
2 765 968
2 503 816
2 345 377
3 443 507
4 117 814
Accrued Liabilities
147 736
0
211 270
229 456
552 930
572 103
557 657
671 560
575 741
553 805
Short-Term Debt
2 212 890
0
759 154
797 201
1 451 403
3 277 953
423 271
1 314 599
3 868 963
4 078 013
Current Portion of Long-Term Debt
281 808
0
1 107
1 190
149 779
245 033
527 666
718 002
567 244
841 055
Other Current Liabilities
269 741
0
1 905 048
525 790
1 902 007
880 901
1 995 269
2 014 628
956 985
1 093 375
Total Current Liabilities
4 916 448
0
5 193 549
4 769 640
7 689 521
7 741 958
6 007 679
7 064 166
9 412 440
10 684 062
Long-Term Debt
4 745 561
0
3 609 090
5 272 376
5 166 098
5 674 273
6 819 400
7 140 524
8 430 453
7 926 622
Deferred Income Tax
10 939
0
19 816
14 314
14 325
15 110
13 094
6 396
13 661
23 153
Minority Interest
425 725
0
508 873
565 255
607 394
675 944
734 060
869 326
906 732
940 921
Other Liabilities
767 493
0
1 066 230
1 241 178
1 191 734
1 322 740
1 699 617
1 275 860
1 179 556
1 308 382
Total Liabilities
10 866 166
N/A
0
N/A
10 397 558
N/A
11 862 763
+14%
14 669 072
+24%
15 430 025
+5%
15 273 850
-1%
16 356 272
+7%
19 942 842
+22%
20 883 140
+5%
Equity
Common Stock
1 666 250
0
1 816 250
1 816 250
1 879 461
1 879 461
1 879 461
1 879 461
1 879 461
1 879 461
Retained Earnings
2 408 794
0
4 581 628
4 831 695
6 566 042
7 628 734
7 701 911
9 372 177
10 176 490
10 479 668
Additional Paid In Capital
895 615
0
1 447 315
1 451 977
1 691 782
1 694 351
1 148 067
1 148 067
1 148 067
1 150 393
Unrealized Security Profit/Loss
0
340 237
0
0
0
0
0
0
0
0
Treasury Stock
17 717
0
17 717
23 857
9 205
7 207
79 950
155 058
155 058
147 851
Other Equity
88 673
0
27 708
20 720
30 203
25 531
28 421
11 263
300 915
135 380
Total Equity
4 864 269
N/A
0
N/A
7 855 184
N/A
8 096 785
+3%
10 158 283
+25%
11 220 870
+10%
10 677 910
-5%
12 233 384
+15%
12 748 045
+4%
13 226 291
+4%
Total Liabilities & Equity
15 730 435
N/A
0
N/A
18 252 742
N/A
19 959 548
+9%
24 827 355
+24%
26 650 895
+7%
25 951 760
-3%
28 589 656
+10%
32 690 887
+14%
34 109 431
+4%
Shares Outstanding
Common Shares Outstanding
10 661
0
11 390
11 386
11 717
11 719
11 658
11 620
11 620
11 628

See Also

Summary
JPFA intrinsic value, competitors valuation, and company profile.
DCF Valuation
JPFA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
JPFA stock valuation using valuation multiples.
Wall Street Estimates
JPFA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
JPFA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 197,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.