Subscribe

PT Buyung Poetra Sembada Tbk (HOKI.JK)

IDR53.00 +0.00 (+0.00%)
ID JKT Consumer Defensive Packaged Foods
Address Pasar Induk Beras Cipinang Block K No.17 13240
Jakarta Timur, ID
CEO Sukaking Bujung
IPO 2017-07-03
ISIN ID1000139801

Explore sections of this company profile

Description

PT Buyung Poetra Sembada Tbk (HOKI.JK) is an Indonesian firm specializing in the production and sale of rice and related products. Its extensive range of rice is distributed throughout Indonesia via supermarkets and minimarkets, marketed under well-known brands such as Topikoki, Rumah Limas, Belida, BPS, Daily Meal, and HOKI. Beyond its core agricultural activities, the company maintains diverse business interests including general trading, construction, land logistics, and printing services. It also offers power plant leasing. Established in 2003, the company's main office is situated in Jakarta Timur, Indonesia, and it operates as a subsidiary of PT Buyung Investama Gemilang.

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
IDR53.00 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
21M
Beta
0.04
Float Shares
3.06B
Free Float %
31.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.64% +1.64% -6.06% -15.07% -20.51% -16.22% -33.33% -29.55% -70.19% -27.49% -27.49%
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
53.00
Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.94
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Packaged Foods: +4.4%
    -6.8% Q1'26: +46.7% (vs Q1'25)
  • EPS growth Packaged Foods: +14.6%
    -1,041.9% Q1'26: -18.8% (vs Q1'25)
  • FCF margin FCF growth · Packaged Foods: +15.9%
    -1.7% Q1'26: 0.0% (vs Q1'25)
  • EBIT margin Packaged Foods: +7.9%
    -1.7% Q1'26: -4.8% (vs Q1'25)
  • ROIC Packaged Foods: +7.0%
    -3.3% Q1'26: -16.9% (vs Q1'25)
  • Share dilution Packaged Foods: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Packaged Foods: 0.19×
    37.57× Q1'26: -4.64× (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 (0.04) × ERP
WACC = 63% × Ke + 37% × Kd (7.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 53.00
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 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Dec 2031
1 Rev. Ana.
1 EPS Ana.
Dec 2032
1 Rev. Ana.
1 EPS Ana.
Revenue
1.43T
est: 1.44T (-0.7%)
1.65T
est: 1.83T (-9.6%)
1.17T
est: 1.10T (+6.7%)
933.60B
est: 1.32T (-29.1%)
925.71B
est: 1.56T (-40.8%)
1.28T
est: 1.88T (-31.5%)
1.44T
1.44T – 1.44T
-23.1% YoY
1.44T
1.44T – 1.44T
+0.0% YoY
1.83T
1.83T – 1.83T
+26.9% YoY
1.10T
1.10T – 1.10T
-39.9% YoY
1.32T
1.32T – 1.32T
+19.7% YoY
1.56T
1.56T – 1.56T
+18.7% YoY
1.88T
1.88T – 1.88T
+20.0% YoY
EBITDA
143.04B
est: 73.44B (+94.8%)
168.64B
est: 93.21B (+80.9%)
82.93B
est: 56.06B (+47.9%)
70.55B
est: 67.11B (+5.1%)
56.97B
est: 79.65B (-28.5%)
17.41B
est: 95.55B (-81.8%)
55.25B
55.25B – 55.25B
-42.2% YoY
55.25B
55.25B – 55.25B
+0.0% YoY
70.13B
70.13B – 70.13B
+26.9% YoY
42.17B
42.17B – 42.17B
-39.9% YoY
50.49B
50.49B – 50.49B
+19.7% YoY
59.92B
59.92B – 59.92B
+18.7% YoY
71.89B
71.89B – 71.89B
+20.0% YoY
EBIT
134.31B
est: 42.56B (+215.6%)
159.86B
est: 54.01B (+196.0%)
70.02B
est: 32.48B (+115.6%)
40.69B
est: 38.89B (+4.6%)
22.86B
est: 46.15B (-50.5%)
13.90B
est: 55.37B (-74.9%)
20.38B
20.38B – 20.38B
-63.2% YoY
20.38B
20.38B – 20.38B
+0.0% YoY
25.87B
25.87B – 25.87B
+26.9% YoY
15.56B
15.56B – 15.56B
-39.9% YoY
18.63B
18.63B – 18.63B
+19.7% YoY
22.11B
22.11B – 22.11B
+18.7% YoY
26.52B
26.52B – 26.52B
+20.0% YoY
Net Income
90.20B
est: 84.68B (+6.5%)
103.72B
est: 128.23B (-19.1%)
38.04B
est: 48.39B (-21.4%)
12.12B
est: 54.20B (-77.6%)
90.57M
est: 77.42B (-99.9%)
-1.47B
est: 96.78B (-101.5%)
84.68B
84.68B – 84.68B
-12.5% YoY
84.68B
84.68B – 84.68B
+0.0% YoY
128.23B
128.23B – 128.23B
+51.4% YoY
48.39B
48.39B – 48.39B
-62.3% YoY
54.20B
54.20B – 54.20B
+12.0% YoY
77.42B
77.42B – 77.42B
+42.9% YoY
96.78B
96.78B – 96.78B
+25.0% YoY
SGA
44.48B
est: 59.06B (-24.7%)
41.45B
est: 74.96B (-44.7%)
40.13B
est: 45.08B (-11.0%)
40.16B
est: 53.97B (-25.6%)
40.92B
est: 64.06B (-36.1%)
54.58B
est: 76.84B (-29.0%)
64.36B
64.36B – 64.36B
-16.2% YoY
64.36B
64.36B – 64.36B
+0.0% YoY
81.69B
81.69B – 81.69B
+26.9% YoY
49.13B
49.13B – 49.13B
-39.9% YoY
58.82B
58.82B – 58.82B
+19.7% YoY
69.80B
69.80B – 69.80B
+18.7% YoY
83.74B
83.74B – 83.74B
+20.0% YoY
EPS
9.53
est: 8.75 (+8.9%)
10.91
est: 13.25 (-17.7%)
3.98
est: 5.00 (-20.4%)
1.25
est: 5.60 (-77.7%)
0.19
est: 8.00 (-97.6%)
-0.15
est: 10.00 (-101.5%)
8.75
8.75 – 8.75
-12.5% YoY
8.75
8.75 – 8.75
+0.0% YoY
13.25
13.25 – 13.25
+51.4% YoY
5.00
5.00 – 5.00
-62.3% YoY
5.60
5.60 – 5.60
+12.0% YoY
8.00
8.00 – 8.00
+42.9% YoY
10.00
10.00 – 10.00
+25.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-26 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-25 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-22 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-21 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-20 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-19 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-18 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-13 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-12 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-11 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-08 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-07 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-06 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-05 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-04 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-30 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-29 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-28 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-27 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-24 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-23 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-22 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-21 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-20 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-17 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5
2026-04-16 C- 1/5 1/5 1/5 1/5 1/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
71.14B
OE per share TTM
7.35
Owner's Yield
11.86%
Maintenance CapEx ratio
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.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

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
-70.53M
Shares Outstanding
9.68B

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
Budiman Susilo Sales & Marketing Director and Independent Director male
Junaidi Hendrik Head of the Internal Audit Unit male
Muliati Finance & Accounting Director and Director female
Sukaking Bujung Operational Director & President Director male
Victor Reinhard Lanes Human Resources Manager & Corporate Secretary 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