Subscribe

PT Charoen Pokphand Indonesia Tbk (CPIN.JK)

IDR3,100.00 -20.00 (-0.64%)
ID JKT Consumer Defensive Agricultural Farm Products
Address Jalan Ancol VIII No.1 14430
Jakarta, ID
CEO Tjiu Thomas Effendy
Website cp.co.id
IPO 2005-09-29
ISIN ID1000117708

Explore sections of this company profile

Also trades on Indonesia Stock Exchange · CPIN.JK (IDR) Other OTC · PPOKF (USD)
Description

PT Charoen Pokphand Indonesia Tbk (CPIN) operates in Indonesia, primarily focusing on the production and distribution of poultry feed, processed chicken, and day-old chicks (DOC). The company offers a comprehensive range of poultry feed, including formulations for broilers and layers. Additionally, it provides specialized feeds for parent stock, ducks, native chickens, fighting cocks, and quails, alongside feed solutions for cattle and swine. These products are marketed under a variety of brands such as HI-PRO, HI-PRO-VITE, BINTANG, BONAVITE, ROYAL FEED, TURBO FEED, and TIJI. CPIN's DOC portfolio encompasses broiler DOC, layer DOC, and other specialized varieties like those for parent stock and male layers. Beyond its core offerings, the company supplies various food products under popular brands such as Golden Fiesta, Fiesta, Champ, and Okey. CPIN's business activities further extend to include poultry farming, beverage manufacturing, trading of processed food and medicinal products, production of plastic packaging, sourcing and distribution of feed raw materials, and the operation of restaurants and convenience stores. Established in 1972 and headquartered in Jakarta, Indonesia, the company was formerly known as PT Charoen Pokphand Indonesia Animal Feedmill Co. Limited. It functions as a subsidiary of the PT Charoen Pokphand Indonesia Group.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
IDR3,100.00 -20.00 (-0.64%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
11M
Beta
0.11
Float Shares
7.29B
Free Float %
44.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+4.52% -1.19% -3.48% -3.26% -12.61% -8.37% -15.79% -17.21% -35.00% +32.06% +10,810.04%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3,100.00
DCF (Unlevered) 9,797.31 +216.0%
DCF (Levered) 14,522.42 +368.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 88% Bullish
Rating 2026-05 Change
Strong Buy 2 -1
Buy 5 0
Hold 1 0
Sell 0 -1
Strong Sell 0 0
Quality scores
Altman Z-Score
7.06
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Agricultural Farm Products: +8.2%
    +4.8% Q1'26: +12.7% (vs Q1'25)
  • EPS growth Agricultural Farm Products: +20.0%
    +52.0% Q1'26: +67.2% (vs Q1'25)
  • FCF margin FCF growth · Agricultural Farm Products: +43.8%
    +7.0% Q1'26: +15.1% (vs Q1'25)
  • EBIT margin Agricultural Farm Products: +8.1%
    +10.7% Q1'26: +16.6% (vs Q1'25)
  • ROIC Agricultural Farm Products: +6.0%
    +15.3% Q1'26: +28.1% (vs Q1'25)
  • Share dilution Agricultural Farm Products: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Agricultural Farm Products: 0.61×
    0.73× Q1'26: 0.45× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.08) × ERP
WACC = 91% × Ke + 9% × Kd (8.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 9,669.79 Current price: 3,100.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
5 Rev. Ana.
4 EPS Ana.
Dec 2027
7 Rev. Ana.
7 EPS Ana.
Dec 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
30.11T
est: 30.72T (-2.0%)
38.26T
est: 35.83T (+6.8%)
49.37T
est: 47.99T (+2.9%)
53.96T
est: 53.47T (+0.9%)
58.63T
est: 58.03T (+1.0%)
42.52T
est: 57.34T (-25.9%)
51.70T
est: 49.63T (+4.2%)
56.87T
est: 57.33T (-0.8%)
61.62T
est: 63.69T (-3.3%)
67.48T
est: 65.79T (+2.6%)
70.70T
est: 69.81T (+1.3%)
76.07T
74.64T – 78.31T
+9.0% YoY
81.99T
71.30T – 86.63T
+7.8% YoY
94.56T
92.20T – 96.91T
+15.3% YoY
EBITDA
2.78T
est: 3.25T (-14.7%)
5.42T
est: 3.80T (+42.7%)
4.60T
est: 5.09T (-9.5%)
7.32T
est: 5.67T (+29.3%)
5.81T
est: 6.15T (-5.5%)
5.99T
est: 6.08T (-1.4%)
6.11T
est: 5.26T (+16.2%)
5.35T
est: 6.07T (-11.9%)
5.16T
est: 8.81T (-41.5%)
6.26T
est: 9.10T (-31.2%)
9.09T
est: 9.66T (-5.9%)
10.53T
10.33T – 10.84T
+9.0% YoY
11.35T
9.87T – 11.99T
+7.8% YoY
13.08T
12.76T – 13.41T
+15.3% YoY
EBIT
2.74T
est: 2.67T (+2.6%)
4.53T
est: 3.11T (+45.7%)
3.68T
est: 4.16T (-11.6%)
6.42T
est: 4.64T (+38.4%)
4.96T
est: 5.04T (-1.4%)
5.14T
est: 4.98T (+3.2%)
4.96T
est: 4.31T (+15.2%)
3.96T
est: 4.97T (-20.4%)
3.69T
est: 8.08T (-54.3%)
5.93T
est: 8.35T (-28.9%)
7.57T
est: 8.86T (-14.5%)
9.65T
9.47T – 9.93T
+9.0% YoY
10.40T
9.04T – 10.99T
+7.8% YoY
11.99T
11.70T – 12.29T
+15.3% YoY
Net Income
1.84T
est: 1.87T (-1.6%)
2.22T
est: 2.98T (-25.4%)
2.50T
est: 2.47T (+1.0%)
4.55T
est: 4.48T (+1.6%)
3.63T
est: 3.62T (+0.5%)
3.84T
est: 3.07T (+25.2%)
3.62T
est: 3.33T (+8.9%)
2.93T
est: 3.36T (-12.9%)
2.32T
est: 2.71T (-14.4%)
3.71T
est: 3.10T (+19.7%)
5.64T
est: 4.87T (+15.8%)
5.87T
5.61T – 6.12T
+20.4% YoY
6.03T
5.06T – 7.45T
+2.9% YoY
5.29T
3.75T – 6.83T
-12.3% YoY
SGA
541.31B
est: 913.01B (-40.7%)
747.66B
est: 1.06T (-29.8%)
1.08T
est: 1.43T (-24.2%)
969.80B
est: 1.59T (-39.0%)
1.02T
est: 1.72T (-40.8%)
956.86B
est: 1.70T (-43.9%)
1.15T
est: 1.47T (-22.2%)
1.92T
est: 1.70T (+12.8%)
2.09T
est: 2.40T (-13.1%)
2.44T
est: 2.48T (-1.6%)
4.43T
est: 2.64T (+68.1%)
2.87T
2.82T – 2.96T
+9.0% YoY
3.10T
2.69T – 3.27T
+7.8% YoY
3.57T
3.48T – 3.66T
+15.3% YoY
EPS
112.02
est: 113.84 (-1.6%)
135.00
est: 181.45 (-25.6%)
153.00
est: 150.88 (+1.4%)
277.74
est: 273.25 (+1.6%)
222.26
est: 220.63 (+0.7%)
234.30
est: 187.17 (+25.2%)
220.82
est: 202.78 (+8.9%)
178.58
est: 205.01 (-12.9%)
141.39
est: 165.13 (-14.4%)
226.43
est: 193.32 (+17.1%)
344.18
est: 303.64 (+13.4%)
354.85
342.02 – 373.40
+16.9% YoY
386.43
308.65 – 454.09
+8.9% YoY
322.70
228.90 – 416.50
-16.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-11 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-08 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-07 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-06 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-05 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-04 A 4/5 3/5 4/5 5/5 3/5 4/5 3/5
2026-04-30 A- 4/5 3/5 4/5 5/5 2/5 4/5 3/5
2026-04-29 A- 4/5 3/5 4/5 5/5 2/5 4/5 3/5
2026-04-28 A- 4/5 3/5 4/5 5/5 2/5 4/5 3/5
2026-04-27 A- 4/5 3/5 4/5 5/5 2/5 4/5 3/5
2026-04-24 A- 4/5 3/5 4/5 5/5 2/5 4/5 3/5
2026-04-23 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-04-22 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-04-21 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-04-20 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-04-17 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-04-16 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5
2026-04-15 A- 4/5 3/5 4/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.78T
OE per share TTM
352.49
Owner's Yield
8.47%
Maintenance CapEx ratio
8.36%
Maint CapEx / Avg PPE
28.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
762.60M
Shares Outstanding
16.40B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Bambang Sutrasno Regional Head of Sumatera
Benjamin Limi Regional Head of Java 3
Benny Susanto Head of Procurement
Christian Tiono Regional Head of Other Islands
David Djoko Prajitno Head of Information Technology
Eric Handoko Regional Head of Java 1
Hadijanto Kartika Corporate Secretary male
Hartono Ludy Regional Head of Java 2
Sanit Yuennan Regional Head of Bali, Maluku & Papua
Sudirto Head of Human Capital
T. Felix Basani Tangidy Head of Internal Audit Unit male
Tjiu Thomas Effendy President Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits