Symbols / WMPP.JK $41.00 -8.89% PT Widodo Makmur Perkasa Tbk

Industrials • Conglomerates • Indonesia • JKT
WMPP.JK Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Industrials
Industry Conglomerates
CEO Engineer . Tumiyono M.B.A.
Exch · Country JKT · Indonesia
Market Cap 1.21T
Enterprise Value 4.50T
Income -212.35B
Sales 1.01T
FCF (ttm) -24.06B
Book/sh 9.16
Cash/sh 0.20
Employees 499
Insider 10d —
IPO Dec 06, 2021
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E —
PEG —
P/S 1.19
P/B 4.48
P/C —
EV/EBITDA -425.73
EV/Sales 4.45
Quick Ratio 0.39
Current Ratio 0.61
Debt/Eq 608.31
LT Debt/Eq —
EPS (ttm) -7.22
EPS next Y —
EPS Growth —
Revenue Growth 56.70%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA -1.37%
ROE -39.31%
ROIC —
Gross Margin -0.08%
Oper. Margin -4.41%
Profit Margin -20.99%
Shs Outstand 29.42B
Shs Float 5.63B
Insider Own 80.87%
Instit Own 0.14%
Short Float —
Short Ratio —
Short Interest —
52W High 52.00
vs 52W High -21.15%
52W Low 12.00
vs 52W Low 241.67%
Beta -1.59
Impl. Vol. —
Rel Volume 0.95
Avg Volume 45.62M
Volume 43.19M
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $45.00
Price $41.00
Change -8.89%
About

PT Widodo Makmur Perkasa Tbk, an investment holding company, operates in the consumer goods and agricultural commodities sector in Indonesia. The company operates through Cattles Farm, Feed, Poultry, Karkas, Meat and Processing Meat, Construction, and Trading and Other segments. It engages in the integrated livestock, energy, commodities, slaughter industry, chicken farm and animal feed trade, property, and leather processing industry. The company is also involved in soybean and rice trade, and general consultancy service business; and wholesale trade and cattle breeding, trade of meat and their products, chicken field, wholesale trade of agricultural food, and beverage products. PT Widodo Makmur Perkasa Tbk was founded in 2003 and is based in Jakarta Timur, Indonesia.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$41.00
Latest analyst target
3. DCF / Fair value
$-14.72
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$41.00
Low
—
High
—
Mean
—
News
RSS: Latest WMPP.JK news

No recent news from Yahoo. Try the RSS feed for latest WMPP.JK news.

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
1,011,900.90
+76.62%
572,921.23
-36.85%
907,226.18
-79.33%
4,390,077.67
Operating Revenue
1,011,900.90
+76.62%
572,921.23
-36.85%
907,226.18
-79.33%
4,390,077.67
Cost Of Revenue
1,009,114.08
+51.02%
668,193.16
-47.70%
1,277,502.67
-68.48%
4,052,647.41
Reconciled Cost Of Revenue
1,009,114.08
+51.02%
668,193.16
-47.70%
1,277,502.67
-68.48%
4,052,647.41
Gross Profit
2,786.81
+102.93%
-95,271.93
+74.27%
-370,276.50
-209.73%
337,430.27
Operating Expense
180,210.38
-28.11%
250,666.72
+1.81%
246,208.84
-43.30%
434,221.93
Selling General And Administration
12,074.95
+11.73%
10,807.11
-49.21%
21,277.52
-14.11%
24,773.59
Selling And Marketing Expense
431.70
-84.55%
2,793.96
-9.33%
3,081.62
-47.34%
5,852.42
General And Administrative Expense
11,643.24
+45.30%
8,013.15
-55.96%
18,195.90
-3.83%
18,921.17
Other Operating Expenses
94,448.42
-36.14%
147,902.80
+47.12%
100,534.13
-62.25%
266,280.73
Total Expenses
1,189,324.46
+29.43%
918,859.88
-39.70%
1,523,711.51
-66.04%
4,486,869.34
Operating Income
-177,423.56
+48.71%
-345,938.65
+43.89%
-616,485.34
-536.92%
-96,791.66
Total Operating Income As Reported
-100,854.76
+55.06%
-224,405.93
+60.67%
-570,537.37
-1909.21%
31,535.11
EBITDA
-122,904.04
+71.98%
-438,701.41
+24.66%
-582,279.69
-622.46%
-80,597.26
Normalized EBITDA
-116,543.26
+63.22%
-316,832.17
+45.47%
-581,044.90
-658.64%
-76,590.31
Reconciled Depreciation
45,570.37
-13.80%
52,868.00
-15.74%
62,744.61
+20.33%
52,144.19
EBIT
-168,474.41
+65.73%
-491,569.42
+23.79%
-645,024.30
-385.93%
-132,741.45
Total Unusual Items
-6,360.78
+94.78%
-121,869.24
-9769.63%
-1,234.79
+69.18%
-4,006.95
Total Unusual Items Excluding Goodwill
-6,360.78
+94.78%
-121,869.24
-9769.63%
-1,234.79
+69.18%
-4,006.95
Special Income Charges
-6,360.78
+94.78%
-121,869.24
-9769.63%
-1,234.79
+69.18%
-4,006.95
Other Special Charges
—
—
—
—
Impairment Of Capital Assets
—
0.00
-100.00%
4.98
0.00
Write Off
6,360.78
-94.78%
121,869.24
+9809.63%
1,229.81
-69.31%
4,006.95
Net Income
-212,348.65
+62.60%
-567,779.62
+35.16%
-875,626.50
-184.65%
-307,614.23
Pretax Income
-275,376.33
+60.07%
-689,645.22
+22.41%
-888,840.55
-124.83%
-395,335.81
Net Non Operating Interest Income Expense
-107,071.34
+46.72%
-200,941.65
+18.39%
-246,215.54
+7.71%
-266,779.54
Interest Expense Non Operating
106,901.92
-46.03%
198,075.80
-18.76%
243,816.25
-7.15%
262,594.36
Net Interest Income
-107,071.34
+46.72%
-200,941.65
+18.39%
-246,215.54
+7.71%
-266,779.54
Interest Expense
106,901.92
-46.03%
198,075.80
-18.76%
243,816.25
-7.15%
262,594.36
Interest Income Non Operating
44.82
-68.22%
141.04
-84.36%
901.58
-56.14%
2,055.64
Interest Income
44.82
-68.22%
141.04
-84.36%
901.58
-56.14%
2,055.64
Other Non Operating Income Expenses
17,054.33
+191.95%
-18,546.53
+18.44%
-22,739.64
+17.78%
-27,656.61
Tax Provision
-40,437.58
+56.58%
-93,139.44
-1073.37%
-7,937.78
+89.86%
-78,264.61
Tax Rate For Calcs
0.00
+8.73%
0.00
+1412.36%
0.00
-95.49%
0.00
Tax Effect Of Unusual Items
-934.05
+94.32%
-16,458.95
-149156.56%
-11.03
+98.61%
-793.25
Net Income Including Noncontrolling Interests
-234,938.75
+60.61%
-596,505.78
+32.28%
-880,902.77
-177.82%
-317,071.20
Net Income From Continuing Operation Net Minority Interest
-212,348.65
+62.60%
-567,779.62
+35.16%
-875,626.50
-184.65%
-307,614.23
Net Income From Continuing And Discontinued Operation
-212,348.65
+62.60%
-567,779.62
+35.16%
-875,626.50
-184.65%
-307,614.23
Net Income Continuous Operations
-234,938.75
+60.61%
-596,505.78
+32.28%
-880,902.77
-177.82%
-317,071.20
Minority Interests
22,590.10
-21.36%
28,726.16
+444.44%
5,276.27
-44.21%
9,456.97
Normalized Income
-206,921.92
+55.25%
-462,369.32
+47.12%
-874,402.74
-187.25%
-304,400.54
Net Income Common Stockholders
-212,348.65
+62.60%
-567,779.62
+35.16%
-875,626.50
-184.65%
-307,614.23
Otherunder Preferred Stock Dividend
0.00
0.00
0.00
0.00
Diluted EPS
—
-19.30
+35.15%
-29.76
-184.51%
-10.46
Basic EPS
—
-19.30
+35.15%
-29.76
-184.51%
-10.46
Basic Average Shares
—
29,419.00
+0.00%
29,419.00
+0.00%
29,419.00
Diluted Average Shares
—
29,419.00
+0.00%
29,419.00
+0.00%
29,419.00
Diluted NI Availto Com Stockholders
-212,348.65
+62.60%
-567,779.62
+35.16%
-875,626.50
-184.65%
-307,614.23
Depreciation And Amortization In Income Statement
45,570.37
-13.80%
52,868.00
-15.74%
62,744.61
+20.33%
52,144.19
Depreciation Income Statement
45,570.37
-13.80%
52,868.00
-15.74%
62,744.61
+20.33%
52,144.19
Rent And Landing Fees
81.05
-89.80%
794.84
+313.11%
192.41
-37.14%
306.07
Rent Expense Supplemental
81.05
-89.80%
794.84
+313.11%
192.41
-37.14%
306.07
Total Other Finance Cost
214.24
-92.87%
3,006.89
-8.91%
3,300.87
-47.11%
6,240.83
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
4,540,651.98
-2.59%
4,661,331.76
-6.90%
5,006,640.56
-17.52%
6,070,418.95
Current Assets
1,316,846.89
-7.18%
1,418,761.16
-16.99%
1,709,057.83
-36.84%
2,705,983.17
Cash Cash Equivalents And Short Term Investments
28,022.48
+291.33%
7,160.91
-74.43%
28,002.93
-83.64%
171,154.93
Cash And Cash Equivalents
6,037.31
-15.69%
7,160.91
-74.43%
28,002.93
-83.64%
171,154.93
Cash Equivalents
—
—
0.00
-100.00%
103,900.00
Cash Financial
6,037.31
-15.69%
7,160.91
-74.43%
28,002.93
-58.36%
67,254.93
Other Short Term Investments
21,985.17
—
—
—
Accounts Receivable
824,301.88
-10.47%
920,686.52
-12.81%
1,055,958.52
+8.97%
969,020.01
Gross Accounts Receivable
1,235,598.87
-1.58%
1,255,414.71
-1.09%
1,269,273.69
+11.66%
1,136,701.91
Allowance For Doubtful Accounts Receivable
-411,296.99
-22.87%
-334,728.18
-56.92%
-213,315.17
-27.21%
-167,681.90
Other Receivables
2,137.24
-18.92%
2,636.01
-7.66%
2,854.72
-10.89%
3,203.65
Inventory
319,287.36
+1.52%
314,519.24
-25.48%
422,069.26
-64.89%
1,202,082.02
Raw Materials
12,300.78
-14.59%
14,402.77
+7.56%
13,390.62
-76.48%
56,922.10
Work In Process
0.57
-89.67%
5.55
-99.86%
3,852.41
+211.67%
1,236.05
Finished Goods
280,354.14
+0.58%
278,727.63
-10.06%
309,912.91
-50.03%
620,165.40
Prepaid Assets
111,172.45
+3.05%
107,886.95
-11.13%
121,392.26
+0.83%
120,398.59
Restricted Cash
31,080.07
-52.25%
65,083.16
-16.66%
78,096.27
-67.48%
240,123.96
Total Non Current Assets
3,223,805.09
-0.58%
3,242,570.60
-1.67%
3,297,582.72
-1.99%
3,364,435.78
Net PPE
2,813,040.80
-2.02%
2,870,930.55
+0.62%
2,853,294.88
-3.36%
2,952,591.56
Gross PPE
3,494,815.71
+0.31%
3,484,122.63
+3.36%
3,370,991.53
+0.42%
3,356,843.55
Accumulated Depreciation
-681,774.91
-11.18%
-613,192.08
-18.45%
-517,696.65
-28.06%
-404,252.00
Properties
0.00
0.00
0.00
0.00
Land And Improvements
530,591.44
+8.17%
490,497.57
+19.38%
410,869.14
+0.00%
410,869.14
Buildings And Improvements
952,420.73
+0.05%
951,916.97
-4.81%
999,983.44
+0.21%
997,888.82
Machinery Furniture Equipment
456,104.91
-6.33%
486,935.90
-0.21%
487,948.56
-0.57%
490,740.74
Construction In Progress
1,371,283.89
+0.05%
1,370,652.12
+6.97%
1,281,289.94
+1.08%
1,267,645.98
Other Properties
184,414.74
+0.16%
184,120.07
-3.55%
190,900.45
+0.63%
189,698.87
Goodwill And Other Intangible Assets
1,553.62
-29.37%
2,199.78
-29.37%
3,114.53
+979.63%
288.48
Other Intangible Assets
1,553.62
-29.37%
2,199.78
-29.37%
3,114.53
+979.63%
288.48
Non Current Deferred Assets
54,945.52
+113.36%
25,752.88
+0.00%
25,752.88
-55.48%
57,849.33
Non Current Deferred Taxes Assets
183,383.88
+28.25%
142,994.95
+47.51%
96,938.59
+10.35%
87,844.41
Other Non Current Assets
-28,614.20
-4007.12%
732.36
+175.99%
-963.76
+97.11%
-33,401.25
Total Liabilities Net Minority Interest
4,038,551.08
+1.78%
3,968,008.01
+4.74%
3,788,445.85
-4.65%
3,973,267.42
Current Liabilities
2,153,377.91
-10.95%
2,418,271.70
+8.14%
2,236,253.37
-27.73%
3,094,485.54
Payables
582,012.35
-15.34%
687,494.63
+20.03%
572,790.91
-18.44%
702,305.56
Accounts Payable
173,944.16
-20.11%
217,737.11
-20.56%
274,101.67
-45.62%
504,063.65
Other Payable
229,657.81
-21.74%
293,454.05
+137.27%
123,678.76
+440.95%
22,863.26
Total Tax Payable
178,410.38
+1.20%
176,303.48
+0.74%
175,010.48
-0.21%
175,378.65
Current Debt And Capital Lease Obligation
1,492,628.26
-9.44%
1,648,221.53
+3.56%
1,591,592.09
-31.95%
2,338,968.14
Current Debt
1,492,431.17
-8.89%
1,638,103.93
+3.43%
1,583,742.42
-31.40%
2,308,613.48
Current Capital Lease Obligation
197.08
-98.05%
10,117.59
+28.89%
7,849.67
-74.14%
30,354.67
Other Current Liabilities
592.48
-41.57%
1,013.99
+71.14%
592.48
—
Total Non Current Liabilities Net Minority Interest
1,885,173.17
+21.64%
1,549,736.31
-0.16%
1,552,192.48
+76.63%
878,781.88
Long Term Debt And Capital Lease Obligation
1,568,407.54
+27.52%
1,229,953.02
+0.57%
1,222,928.87
+93.80%
631,027.03
Long Term Debt
1,525,335.80
+27.42%
1,197,119.19
+1.03%
1,184,909.97
+96.45%
603,173.49
Long Term Capital Lease Obligation
43,071.73
+31.18%
32,833.82
-13.64%
38,018.90
+36.50%
27,853.54
Non Current Pension And Other Postretirement Benefit Plans
9,697.01
-23.73%
12,714.67
-24.57%
16,856.20
-17.08%
20,329.35
Tradeand Other Payables Non Current
194,455.52
+0.00%
194,455.52
-2.67%
199,794.31
+64.27%
121,628.62
Non Current Deferred Revenue
112,613.10
+0.00%
112,613.10
+0.00%
112,613.10
+6.44%
105,796.88
Stockholders Equity
254,658.11
-40.02%
424,584.04
-54.09%
924,866.09
-48.58%
1,798,632.07
Common Stock Equity
254,658.11
-40.02%
424,584.04
-54.09%
924,866.09
-48.58%
1,798,632.07
Capital Stock
588,380.00
+0.00%
588,380.00
+0.00%
588,380.00
+0.00%
588,380.00
Common Stock
588,380.00
+0.00%
588,380.00
+0.00%
588,380.00
+0.00%
588,380.00
Share Issued
29,419.00
+0.00%
29,419.00
+0.00%
29,419.00
+0.00%
29,419.00
Ordinary Shares Number
29,419.00
+0.00%
29,419.00
+0.00%
29,419.00
+0.00%
29,419.00
Additional Paid In Capital
853,104.49
+0.00%
853,104.49
+0.00%
853,104.49
-0.02%
853,279.20
Retained Earnings
-1,574,976.48
-15.58%
-1,362,627.83
-71.43%
-794,848.21
-1083.99%
80,778.29
Minority Interest
247,442.80
-7.92%
268,739.72
-8.38%
293,328.62
-1.74%
298,519.45
Total Equity Gross Minority Interest
502,100.90
-27.58%
693,323.75
-43.09%
1,218,194.71
-41.91%
2,097,151.53
Total Capitalization
1,779,993.91
+9.76%
1,621,703.23
-23.13%
2,109,776.06
-12.16%
2,401,805.57
Working Capital
-836,531.02
+16.31%
-999,510.54
-89.59%
-527,195.54
-35.70%
-388,502.38
Invested Capital
3,272,425.08
+0.39%
3,259,807.17
-11.74%
3,693,518.48
-21.59%
4,710,419.05
Total Debt
3,061,035.79
+6.35%
2,878,174.55
+2.26%
2,814,520.96
-5.23%
2,969,995.17
Net Debt
3,011,729.67
+6.49%
2,828,062.22
+3.19%
2,740,649.46
+0.00%
2,740,632.04
Capital Lease Obligations
43,268.82
+0.74%
42,951.42
-6.36%
45,868.57
-21.20%
58,208.20
Net Tangible Assets
253,104.49
-40.08%
422,384.25
-54.18%
921,751.56
-48.74%
1,798,343.59
Tangible Book Value
253,104.49
-40.08%
422,384.25
-54.18%
921,751.56
-48.74%
1,798,343.59
Fixed Assets Revaluation Reserve
240,946.22
+19.96%
200,852.35
+46.25%
137,332.93
+0.00%
137,332.93
Inventories Adjustments Allowances
0.00
0.00
0.00
+100.00%
-4,006.95
Investment Properties
3,777.50
+0.00%
3,777.50
+0.27%
3,767.50
+0.00%
3,767.50
Other Inventories
26,631.86
+24.55%
21,383.29
-77.47%
94,913.32
-82.02%
527,765.41
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Investing Cash Flow
-5,051.03
-182.46%
6,125.78
-92.13%
77,864.63
+120.01%
-389,131.71
Net PPE Purchase And Sale
-5,051.03
-182.46%
6,125.78
+134.38%
-17,816.49
+97.08%
-610,570.70
Purchase Of PPE
-6,580.03
-120.53%
-2,983.80
+83.45%
-18,033.07
+97.11%
-625,056.49
Sale Of PPE
1,529.00
-83.22%
9,109.57
+4106.06%
216.58
-98.50%
14,485.79
Capital Expenditure
-6,580.03
-120.53%
-2,983.80
+83.45%
-18,033.07
+97.11%
-625,056.49
Financing Cash Flow
-6,743.97
-296.62%
3,430.02
+101.21%
-282,678.60
-128.36%
996,811.87
Net Issuance Payments Of Debt
-18,370.43
-238.71%
-5,423.68
+98.57%
-378,045.20
-132.07%
1,178,937.39
Issuance Of Debt
—
—
0.00
-100.00%
1,700,310.72
Repayment Of Debt
-18,370.43
-238.71%
-5,423.68
+98.57%
-378,045.20
+27.49%
-521,373.32
Long Term Debt Issuance
—
—
0.00
-100.00%
1,700,310.72
Long Term Debt Payments
-18,370.43
-238.71%
-5,423.68
+98.57%
-378,045.20
+27.49%
-521,373.32
Net Long Term Debt Issuance
-18,370.43
-238.71%
-5,423.68
+98.57%
-378,045.20
-132.07%
1,178,937.39
Short Term Debt Issuance
—
—
—
252,711.11
Short Term Debt Payments
—
—
—
-131,786.51
Net Short Term Debt Issuance
—
—
—
120,924.60
Net Common Stock Issuance
—
—
—
0.00
Net Other Financing Charges
12,017.92
+2.10%
11,770.85
-87.77%
96,227.39
+170.35%
-136,787.44
Changes In Cash
-1,123.60
+94.61%
-20,842.02
+85.44%
-143,152.00
-6.91%
-133,904.14
Beginning Cash Position
7,160.91
-74.43%
28,002.93
-83.64%
171,154.93
-43.89%
305,059.07
End Cash Position
6,037.31
-15.69%
7,160.91
-74.43%
28,002.93
-83.64%
171,154.93
Free Cash Flow
4,091.37
+112.26%
-33,381.62
-176.51%
43,628.90
+103.19%
-1,366,640.79
Cash Flowsfromusedin Operating Activities Direct
10,671.40
+135.11%
-30,397.82
-149.30%
61,661.97
+108.31%
-741,584.30
Classesof Cash Payments
-996,703.55
-64.55%
-605,730.64
+5.22%
-639,065.57
+86.20%
-4,632,448.36
Classesof Cash Receiptsfrom Operating Activities
1,019,459.87
+69.94%
599,897.33
-24.69%
796,581.16
-81.02%
4,196,482.09
Common Stock Issuance
—
—
—
0.00
Interest Paid Direct
-1,684.44
+92.35%
-22,013.04
+74.58%
-86,590.00
+69.84%
-287,080.48
Issuance Of Capital Stock
—
—
—
0.00
Paymentsto Suppliersfor Goodsand Services
-996,703.55
-64.55%
-605,730.64
+5.22%
-639,065.57
+86.20%
-4,632,448.36
Receiptsfrom Customers
1,019,459.87
+69.94%
599,897.33
-24.69%
796,581.16
-81.02%
4,196,482.09
Taxes Refund Paid Direct
-10,400.47
-307.63%
-2,551.47
+72.46%
-9,263.62
+50.03%
-18,537.55
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