Symbols / HOKI.JK $65.00 +0.00% PT Buyung Poetra Sembada Tbk

Consumer Defensive • Packaged Foods • Indonesia • JKT
HOKI.JK Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Consumer Defensive
Industry Packaged Foods
CEO —
Exch · Country JKT · Indonesia
Market Cap 629.05B
Enterprise Value 695.63B
Income -34.24B
Sales 1.21T
FCF (ttm) 102.40B
Book/sh 61.09
Cash/sh 31.91
Employees 280
Insider 10d —
IPO Jul 03, 2017
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 30.86%
P/E —
Forward P/E —
PEG —
P/S 0.52
P/B 1.06
P/C —
EV/EBITDA 95.37
EV/Sales 0.57
Quick Ratio 1.35
Current Ratio 1.75
Debt/Eq 57.33
LT Debt/Eq —
EPS (ttm) -4.05
EPS next Y —
EPS Growth —
Revenue Growth 65.30%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA -1.29%
ROE -5.58%
ROIC —
Gross Margin 7.25%
Oper. Margin -6.74%
Profit Margin -2.83%
Shs Outstand 9.68B
Shs Float 2.96B
Insider Own 74.19%
Instit Own 0.00%
Short Float —
Short Ratio —
Short Interest —
52W High 107.00
vs 52W High -39.25%
52W Low 63.00
vs 52W Low 3.17%
Beta 0.04
Impl. Vol. —
Rel Volume 0.19
Avg Volume 33.51M
Volume 6.36M
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $65.00
Price $65.00
Change 0.00%
About

PT Buyung Poetra Sembada Tbk engages in the manufacture and trading of rice and its derivative products in Indonesia. The company offers its rice through supermarkets and minimarkets under the Topi Koki, HOKI, Rumah Limas, BPS, Super Belida, HOKAIRI, and Daily Meal brand names. It is involved in the provision of husk power systems; trading of marketable securities; and sale of grains, rental of power plants and other industries. The company was founded in 2003 and is headquartered in Jakarta Timur, Indonesia. PT Buyung Poetra Sembada Tbk operates as a subsidiary of PT Buyung Investama Gemilang.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$65.00
Latest analyst target
3. DCF / Fair value
$190.45
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$65.00
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
1,211,043.06
-6.75%
1,298,675.06
+1.10%
1,284,510.50
+38.76%
925,708.99
Operating Revenue
1,211,043.06
-6.75%
1,298,675.06
+1.10%
1,284,510.50
+38.76%
925,708.99
Cost Of Revenue
1,121,166.29
-6.14%
1,194,458.40
+1.12%
1,181,248.71
+42.08%
831,411.03
Reconciled Cost Of Revenue
1,121,166.29
-6.14%
1,194,458.40
+1.12%
1,181,248.71
+42.08%
831,411.03
Gross Profit
89,876.77
-13.76%
104,216.66
+0.92%
103,261.79
+9.51%
94,297.96
Operating Expense
111,646.09
+20.42%
92,712.97
-2.19%
94,788.33
+24.04%
76,419.55
Research And Development
79.55
-56.90%
184.59
+658.61%
24.33
+28.16%
18.99
Selling General And Administration
63,695.34
+19.64%
53,238.88
-2.45%
54,576.60
+64.36%
33,205.36
Selling And Marketing Expense
47,345.62
+22.33%
38,703.61
-7.90%
42,024.53
+79.69%
23,387.37
General And Administrative Expense
16,349.72
+12.48%
14,535.27
+15.80%
12,552.07
+27.85%
9,818.00
Other Operating Expenses
7,524.14
+194.08%
2,558.57
-33.90%
3,870.86
-54.38%
8,484.65
Total Expenses
1,232,812.38
-4.22%
1,287,171.37
+0.87%
1,276,037.03
+40.56%
907,830.58
Operating Income
-21,769.32
-289.24%
11,503.69
+35.76%
8,473.47
-52.61%
17,878.41
Total Operating Income As Reported
-19,942.78
-310.33%
9,481.47
+12.51%
8,427.44
-60.00%
21,068.11
EBITDA
-6,483.74
-124.52%
26,441.99
+51.83%
17,414.99
-31.39%
25,381.26
Normalized EBITDA
-6,547.71
-125.04%
26,144.36
+51.29%
17,281.09
-31.91%
25,381.26
Reconciled Depreciation
3,345.52
+3.91%
3,219.66
-8.47%
3,517.72
+0.35%
3,505.28
EBIT
-9,829.27
-142.33%
23,222.33
+67.10%
13,897.27
-36.47%
21,875.98
Total Unusual Items
63.97
-78.51%
297.63
+122.29%
133.90
0.00
Total Unusual Items Excluding Goodwill
63.97
-78.51%
297.63
+122.29%
133.90
0.00
Special Income Charges
63.97
-78.51%
297.63
+122.29%
133.90
0.00
Other Special Charges
-63.97
+78.51%
-297.63
-122.29%
-133.90
—
Net Income
-34,242.90
-1041.07%
-3,000.95
-104.74%
-1,465.74
-181.56%
1,797.14
Pretax Income
-34,116.21
-644.07%
-4,585.10
-98.29%
-2,312.29
-449.30%
661.98
Net Non Operating Interest Income Expense
-24,596.13
+15.07%
-28,959.59
-71.11%
-16,925.04
+23.71%
-22,186.38
Interest Expense Non Operating
24,286.95
-12.66%
27,807.43
+71.55%
16,209.56
-23.59%
21,214.00
Net Interest Income
-24,596.13
+15.07%
-28,959.59
-71.11%
-16,925.04
+23.71%
-22,186.38
Interest Expense
24,286.95
-12.66%
27,807.43
+71.55%
16,209.56
-23.59%
21,214.00
Interest Income Non Operating
193.39
-26.19%
262.00
+176.94%
94.61
+508.02%
15.56
Interest Income
193.39
-26.19%
262.00
+176.94%
94.61
+508.02%
15.56
Other Non Operating Income Expenses
1,189.70
-58.74%
2,883.20
-22.80%
3,734.84
-24.85%
4,969.95
Tax Provision
773.76
-49.32%
1,526.64
+44.22%
1,058.54
+85.25%
571.41
Tax Rate For Calcs
0.00
+0.00%
0.00
+0.00%
0.00
+0.00%
0.00
Tax Effect Of Unusual Items
14.07
-78.51%
65.48
+122.29%
29.46
0.00
Net Income Including Noncontrolling Interests
-34,889.98
-470.87%
-6,111.74
-81.31%
-3,370.83
-3821.69%
90.57
Net Income From Continuing Operation Net Minority Interest
-34,242.90
-1041.07%
-3,000.95
-104.74%
-1,465.74
-181.56%
1,797.14
Net Income From Continuing And Discontinued Operation
-34,242.90
-1041.07%
-3,000.95
-104.74%
-1,465.74
-181.56%
1,797.14
Net Income Continuous Operations
-34,889.98
-470.87%
-6,111.74
-81.31%
-3,370.83
-3821.69%
90.57
Minority Interests
647.08
-79.20%
3,110.80
+63.29%
1,905.09
+11.63%
1,706.57
Normalized Income
-34,292.79
-960.68%
-3,233.10
-105.91%
-1,570.17
-187.37%
1,797.14
Net Income Common Stockholders
-34,242.90
-1041.07%
-3,000.95
-104.74%
-1,465.74
-181.56%
1,797.14
Otherunder Preferred Stock Dividend
0.00
0.00
0.00
0.00
Diluted EPS
—
-0.31
-106.67%
-0.15
-178.95%
0.19
Basic EPS
—
-0.31
-106.67%
-0.15
-178.95%
0.19
Basic Average Shares
—
9,677.75
+0.00%
9,677.75
+0.00%
9,677.75
Diluted Average Shares
—
9,677.75
+0.00%
9,677.75
+0.00%
9,677.75
Diluted NI Availto Com Stockholders
-34,242.90
-1041.07%
-3,000.95
-104.74%
-1,465.74
-181.56%
1,797.14
Depreciation And Amortization In Income Statement
3,345.52
+3.91%
3,219.66
-8.47%
3,517.72
+0.35%
3,505.28
Depreciation Income Statement
3,345.52
+3.91%
3,219.66
-8.47%
3,517.72
+0.35%
3,505.28
Rent And Landing Fees
43.86
+28.99%
34.00
-48.97%
66.63
+4.90%
63.51
Rent Expense Supplemental
43.86
+28.99%
34.00
-48.97%
66.63
+4.90%
63.51
Total Other Finance Cost
502.57
-64.46%
1,414.17
+74.57%
810.08
-18.00%
987.94
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
989,189.11
-12.00%
1,124,071.40
+7.44%
1,046,190.98
+28.90%
811,603.66
Current Assets
620,780.13
-15.05%
730,730.40
+14.54%
637,958.26
+63.71%
389,697.58
Cash Cash Equivalents And Short Term Investments
308,832.79
-3.67%
320,587.95
+16.08%
276,175.68
+179.60%
98,774.28
Cash And Cash Equivalents
13,135.67
-6.19%
14,002.56
+180.76%
4,987.34
+26.35%
3,947.09
Cash Financial
13,135.67
-6.19%
14,002.56
+180.76%
4,987.34
+26.35%
3,947.09
Other Short Term Investments
295,697.12
-3.55%
306,585.39
+13.05%
271,188.34
+185.98%
94,827.19
Accounts Receivable
168,055.92
+34.19%
125,241.66
-16.37%
149,761.16
-15.90%
178,070.93
Gross Accounts Receivable
170,632.72
+34.36%
126,993.26
-17.82%
154,536.30
-16.17%
184,345.37
Allowance For Doubtful Accounts Receivable
-2,576.81
-47.11%
-1,751.59
+63.32%
-4,775.14
+23.90%
-6,274.43
Other Receivables
1,405.66
+22.34%
1,148.98
-3.79%
1,194.22
-91.95%
14,841.53
Inventory
106,202.97
-58.52%
256,030.68
+26.70%
202,079.39
+326.57%
47,372.60
Raw Materials
97,326.41
-60.49%
246,338.37
+25.38%
196,469.31
+390.40%
40,063.45
Finished Goods
8,876.56
-8.42%
9,692.31
+72.77%
5,610.08
-23.25%
7,309.16
Prepaid Assets
36,282.79
+30.88%
27,721.13
+483.87%
4,747.81
-90.62%
50,638.23
Other Current Assets
—
—
4,000.00
—
Total Non Current Assets
368,408.98
-6.34%
393,340.99
-3.65%
408,232.72
-3.24%
421,906.09
Net PPE
279,669.21
-6.89%
300,354.06
-6.52%
321,305.64
-5.58%
340,300.97
Gross PPE
444,902.88
-0.54%
447,296.11
+1.32%
441,484.08
+1.69%
434,127.52
Accumulated Depreciation
-165,233.67
-12.45%
-146,942.04
-22.27%
-120,178.44
-28.09%
-93,826.54
Properties
0.00
0.00
0.00
0.00
Land And Improvements
111,400.41
-0.97%
112,496.29
-5.79%
119,403.81
+0.00%
119,403.81
Buildings And Improvements
109,201.49
-8.55%
119,405.50
-1.48%
121,198.30
-0.92%
122,324.66
Machinery Furniture Equipment
201,707.90
+2.06%
197,630.31
+2.69%
192,448.92
+2.28%
188,153.75
Construction In Progress
14,506.13
-5.52%
15,353.24
+149.13%
6,162.76
+3085.47%
193.46
Other Properties
8,086.95
+235.45%
2,410.77
+6.19%
2,270.30
-43.97%
4,051.83
Long Term Equity Investment
11,988.63
+0.89%
11,882.80
+31.44%
9,040.44
0.00
Non Current Deferred Taxes Assets
4,478.48
+32.74%
3,373.80
-16.27%
4,029.43
+5.24%
3,828.83
Other Non Current Assets
14.50
-31.44%
21.15
+605.00%
3.00
-98.34%
180.76
Total Liabilities Net Minority Interest
387,130.96
-18.73%
476,342.77
+23.85%
384,617.37
+169.45%
142,744.11
Current Liabilities
353,841.91
-18.25%
432,851.97
+18.73%
364,553.82
+205.82%
119,206.78
Payables
22,532.60
-58.41%
54,176.36
-17.40%
65,586.47
+141.92%
27,110.97
Accounts Payable
20,227.01
+51.03%
13,393.15
-40.13%
22,369.72
-8.32%
24,400.83
Other Payable
1,316.46
-96.71%
39,997.89
-4.61%
41,929.65
+1953.26%
2,042.10
Total Tax Payable
989.13
+25.95%
785.32
-38.99%
1,287.10
+92.67%
668.04
Current Debt And Capital Lease Obligation
328,600.23
-12.73%
376,554.12
+31.45%
286,460.86
+215.55%
90,780.58
Current Debt
327,564.73
-12.78%
375,581.75
+31.53%
285,547.78
+219.97%
89,242.76
Current Capital Lease Obligation
1,035.50
+6.49%
972.37
+6.49%
913.08
-40.62%
1,537.82
Total Non Current Liabilities Net Minority Interest
33,289.05
-23.46%
43,490.81
+116.77%
20,063.55
-14.76%
23,537.34
Long Term Debt And Capital Lease Obligation
16,560.87
-46.46%
30,929.71
+314.74%
7,457.63
-44.08%
13,335.18
Long Term Debt
11,111.11
-54.55%
24,444.44
0.00
-100.00%
3,354.31
Long Term Capital Lease Obligation
5,449.76
-15.97%
6,485.27
-13.04%
7,457.63
-25.28%
9,980.87
Non Current Pension And Other Postretirement Benefit Plans
16,728.17
+33.17%
12,561.10
-0.36%
12,605.92
+23.56%
10,202.16
Non Current Deferred Taxes Liabilities
—
—
—
0.00
Stockholders Equity
591,169.96
-7.08%
636,204.46
-3.62%
660,118.94
-1.57%
670,666.80
Common Stock Equity
591,169.96
-7.08%
636,204.46
-3.62%
660,118.94
-1.57%
670,666.80
Capital Stock
241,943.82
+0.00%
241,943.82
+0.00%
241,943.82
+0.00%
241,943.82
Common Stock
241,943.82
+0.00%
241,943.82
+0.00%
241,943.82
+0.00%
241,943.82
Share Issued
9,677.75
+0.00%
9,677.75
+0.00%
9,677.75
+0.00%
9,677.75
Ordinary Shares Number
9,677.75
+0.00%
9,677.75
+0.00%
9,677.75
+0.00%
9,677.75
Additional Paid In Capital
162,091.99
+0.00%
162,091.99
+0.00%
162,091.99
+0.00%
162,091.99
Retained Earnings
198,837.05
-18.48%
243,921.56
-4.24%
254,731.76
-4.21%
265,931.06
Minority Interest
10,888.19
-5.52%
11,524.16
+692.22%
1,454.66
+180.49%
-1,807.25
Total Equity Gross Minority Interest
602,058.15
-7.05%
647,728.62
-2.09%
661,573.61
-1.09%
668,859.55
Total Capitalization
602,281.07
-8.83%
660,648.91
+0.08%
660,118.94
-2.06%
674,021.11
Working Capital
266,938.21
-10.39%
297,878.44
+8.95%
273,404.44
+1.08%
270,490.80
Invested Capital
929,845.80
-10.27%
1,036,230.66
+9.58%
945,666.72
+23.90%
763,263.87
Total Debt
345,161.11
-15.29%
407,483.83
+38.64%
293,918.49
+182.30%
104,115.76
Net Debt
325,540.17
-15.67%
386,023.64
+37.59%
280,560.44
+216.48%
88,649.98
Capital Lease Obligations
6,485.27
-13.04%
7,457.63
-10.91%
8,370.72
-27.33%
11,518.69
Net Tangible Assets
591,169.96
-7.08%
636,204.46
-3.62%
660,118.94
-1.57%
670,666.80
Tangible Book Value
591,169.96
-7.08%
636,204.46
-3.62%
660,118.94
-1.57%
670,666.80
Investment Properties
72,258.17
-7.01%
77,709.18
+7.89%
72,028.78
-4.94%
75,770.09
Investmentsin Associatesat Cost
11,988.63
+0.89%
11,882.80
+31.44%
9,040.44
0.00
Other Equity Interest
-12,552.91
+0.00%
-12,552.91
-2187.37%
601.37
+842325.16%
-0.07
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Investing Cash Flow
3,135.26
+111.95%
-26,227.35
+85.30%
-178,436.41
-183.74%
-62,887.30
Net PPE Purchase And Sale
-3,864.90
+76.54%
-16,472.94
-52.92%
-10,772.24
+81.06%
-56,871.36
Purchase Of PPE
-3,973.01
+76.77%
-17,106.27
-58.08%
-10,821.05
+80.97%
-56,871.36
Sale Of PPE
108.11
-82.93%
633.33
+1197.53%
48.81
0.00
Capital Expenditure
-3,973.01
+76.77%
-17,106.27
-58.08%
-10,821.05
+80.97%
-56,871.36
Net Investment Purchase And Sale
-3,889.58
+80.85%
-20,312.06
+86.93%
-155,421.86
-80.90%
-85,916.76
Purchase Of Investment
-4,066.08
+92.79%
-56,396.79
+63.90%
-156,241.86
-81.85%
-85,916.76
Sale Of Investment
176.50
-99.51%
36,084.73
+4300.58%
820.00
0.00
Net Business Purchase And Sale
0.00
+100.00%
-1,893.00
+78.97%
-9,000.00
-111.26%
79,900.82
Purchase Of Business
0.00
+100.00%
-1,893.00
+78.97%
-9,000.00
0.00
Net Intangibles Purchase And Sale
—
—
-4,000.00
—
Purchase Of Intangibles
—
—
-4,000.00
—
Net Other Investing Changes
—
4,000.00
+200.00%
-4,000.00
—
Financing Cash Flow
-101,936.26
-209.03%
93,490.48
-60.84%
238,718.73
+269.31%
-140,997.28
Net Issuance Payments Of Debt
-53,333.33
-149.88%
106,923.47
-43.71%
189,937.07
+246.03%
-130,062.93
Issuance Of Debt
537,000.00
+86.78%
287,500.00
+25.00%
230,000.00
+155.56%
90,000.00
Repayment Of Debt
-590,333.33
-226.92%
-180,576.53
-350.73%
-40,062.93
+81.79%
-220,062.93
Long Term Debt Issuance
0.00
-100.00%
40,000.00
0.00
—
Long Term Debt Payments
-13,333.33
-139.10%
-5,576.53
+44.58%
-10,062.93
+0.00%
-10,062.93
Net Long Term Debt Issuance
-13,333.33
-138.73%
34,423.47
+442.08%
-10,062.93
+0.00%
-10,062.93
Short Term Debt Issuance
537,000.00
+116.97%
247,500.00
+7.61%
230,000.00
+155.56%
90,000.00
Short Term Debt Payments
-577,000.00
-229.71%
-175,000.00
-483.33%
-30,000.00
+85.71%
-210,000.00
Net Short Term Debt Issuance
-40,000.00
-155.17%
72,500.00
-63.75%
200,000.00
+266.67%
-120,000.00
Net Common Stock Issuance
—
0.00
-100.00%
13,311.84
—
Common Stock Dividend Paid
-9,677.75
+0.00%
-9,677.75
—
-9,677.75
Cash Dividends Paid
-9,677.75
+0.00%
-9,677.75
+0.00%
-9,677.75
+0.00%
-9,677.75
Net Other Financing Charges
-37,952.80
-1260.04%
-2,790.57
-104.66%
59,825.21
+239200.85%
25.00
Changes In Cash
7,150.13
+407.57%
1,408.69
+173.30%
-1,921.82
-141.63%
4,616.41
Beginning Cash Position
-33,245.86
+4.06%
-34,654.55
-5.87%
-32,732.74
+40.18%
-54,718.54
End Cash Position
-26,095.73
+21.51%
-33,245.86
+4.06%
-34,654.55
-5.87%
-32,732.74
Free Cash Flow
101,978.12
+222.92%
-82,960.71
-13.61%
-73,025.19
-148.16%
151,629.62
Cash Flowsfromusedin Operating Activities Direct
105,951.13
+260.89%
-65,854.44
-5.87%
-62,204.13
-129.83%
208,500.98
Classesof Cash Payments
-1,031,787.44
+23.48%
-1,348,435.28
-0.21%
-1,345,631.28
-72.66%
-779,361.68
Classesof Cash Receiptsfrom Operating Activities
1,167,918.42
-11.23%
1,315,727.65
+1.00%
1,302,757.92
+27.68%
1,020,341.42
Common Stock Issuance
—
0.00
-100.00%
13,311.84
—
Dividends Received CFI
10,889.74
+16.58%
9,340.62
+318.84%
2,230.10
0.00
Interest Paid Direct
-24,687.81
+9.70%
-27,341.22
-74.28%
-15,688.25
+28.52%
-21,948.26
Interest Received Direct
193.39
-26.19%
262.00
+176.94%
94.61
+508.02%
15.56
Issuance Of Capital Stock
—
0.00
-100.00%
13,311.84
—
Net Investment Properties Purchase And Sale
0.00
+100.00%
-889.98
+39.56%
-1,472.41
0.00
Other Cash Adjustment Outside Changein Cash
—
—
—
17,369.40
Other Cash Paymentsfrom Operating Activities
-52,309.66
+42.33%
-90,708.36
-23.57%
-73,407.43
-54.62%
-47,477.09
Paymentson Behalfof Employees
-40,262.36
-8.20%
-37,212.02
-0.61%
-36,986.82
-3.72%
-35,659.23
Paymentsto Suppliersfor Goodsand Services
-939,215.43
+23.05%
-1,220,514.90
+1.19%
-1,235,237.03
-77.42%
-696,225.35
Purchase Of Investment Properties
0.00
+100.00%
-889.98
+39.56%
-1,472.41
0.00
Receiptsfrom Customers
1,167,918.42
-11.23%
1,315,727.65
+1.00%
1,302,757.92
+27.68%
1,020,341.42
Sale Of Business
—
—
0.00
-100.00%
79,900.82
Taxes Refund Paid Direct
-5,685.44
+6.30%
-6,067.59
-62.36%
-3,737.13
+64.56%
-10,546.07
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category