Subscribe

PT Malindo Feedmill Tbk (MAIN.JK)

IDR675.00 +0.00 (+0.00%)
ID JKT Consumer Defensive Agricultural Farm Products
Address Komplek Golden Plaza 12420
Jakarta Selatan, JK, ID
CEO Tuang Nguang Lau
IPO 2006-02-10
ISIN ID1000119407

Explore sections of this company profile

Description

PT Malindo Feedmill Tbk, together with its subsidiaries, engages in the production of animal feed in Indonesia. The company operates through Feedmill, Breeder, Broiler, and Food and Poultry Processing segments. It also involved in the parent stock and day old chicken farm; broiler chicken farm; processing and preserving of meat; providing of food and beverages; and duck farm and slaughterhouse with packaging of poultry meat. It provides its products under the SunnyGold brand name. PT Malindo Feedmill Tbk was founded in 1997 and is headquartered in Jakarta Selatan, Indonesia. PT Malindo Feedmill Tbk is a subsidiary of Dragon Amity Pte. Ltd.

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
IDR675.00 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
-0.03
Float Shares
783.51M
Free Float %
35.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.60% -0.60% -2.92% +5.06% +12.93% -7.26% +9.93% +89.50% -4.05% -43.54% +267.26%
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
675.00
DCF (Unlevered) 25,918.25 +3,739.7%
DCF (Levered) 59,648.89 +8,736.9%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.55
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
3 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Agricultural Farm Products: +8.2%
    +1.5% Q1'26: +16.6% (vs Q1'25)
  • EPS growth Agricultural Farm Products: +20.0%
    -19.1% Q1'26: +97.4% (vs Q1'25)
  • FCF margin FCF growth · Agricultural Farm Products: +43.8%
    +2.8% Q1'26: +2.9% (vs Q1'25)
  • EBIT margin Agricultural Farm Products: +8.1%
    +4.5% Q1'26: +4.4% (vs Q1'25)
  • ROIC Agricultural Farm Products: +6.0%
    +10.7% Q1'26: +12.2% (vs Q1'25)
  • Share dilution Agricultural Farm Products: +0.0%
    -0.4% Q1'26: -0.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Agricultural Farm Products: 0.61×
    2.12× Q1'26: 1.94× (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 (-0.02) × ERP
WACC = 51% × Ke + 49% × Kd (5.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 25,918.25 Current price: 675.00
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
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
4.78T
est: 4.77T (+0.1%)
5.25T
est: 5.45T (-3.7%)
5.44T
est: 5.51T (-1.2%)
6.71T
est: 6.53T (+2.7%)
7.45T
est: 7.67T (-2.8%)
7.00T
est: 6.51T (+7.6%)
9.13T
est: 8.39T (+8.8%)
11.10T
est: 10.41T (+6.7%)
12.06T
est: 12.90T (-6.5%)
12.50T
est: 12.46T (+0.4%)
12.69T
est: 12.57T (+1.0%)
13.28T
13.28T – 13.28T
+5.7% YoY
14.34T
14.34T – 14.34T
+8.0% YoY
20.77T
20.77T – 20.77T
+44.8% YoY
EBITDA
102.22B
est: 264.56B (-61.4%)
643.43B
est: 302.16B (+112.9%)
346.13B
est: 305.38B (+13.3%)
776.42B
est: 362.17B (+114.4%)
677.05B
est: 425.62B (+59.1%)
475.67B
est: 360.98B (+31.8%)
509.80B
est: 465.48B (+9.5%)
471.12B
est: 577.18B (-18.4%)
577.36B
est: 1.09T (-47.1%)
790.65B
est: 1.05T (-25.0%)
827.67B
est: 1.06T (-22.1%)
1.12T
1.12T – 1.12T
+5.7% YoY
1.21T
1.21T – 1.21T
+8.0% YoY
1.76T
1.76T – 1.76T
+44.8% YoY
EBIT
90.42B
est: 153.49B (-41.1%)
440.12B
est: 175.31B (+151.1%)
117.80B
est: 177.17B (-33.5%)
541.25B
est: 210.12B (+157.6%)
429.58B
est: 246.93B (+74.0%)
207.69B
est: 209.43B (-0.8%)
239.77B
est: 270.06B (-11.2%)
195.00B
est: 334.87B (-41.8%)
307.56B
est: 1.08T (-71.6%)
773.98B
est: 1.05T (-26.1%)
566.81B
est: 1.06T (-46.4%)
1.12T
1.12T – 1.12T
+5.7% YoY
1.21T
1.21T – 1.21T
+8.0% YoY
1.75T
1.75T – 1.75T
+44.8% YoY
Net Income
-62.83B
est: -1.88B (-3,251.1%)
289.79B
est: 280.89B (+3.2%)
48.88B
est: 33.69B (+45.1%)
284.80B
est: 262.83B (+8.4%)
152.49B
est: 263.14B (-42.1%)
-38.95B
est: -58.88B (+33.8%)
60.38B
est: 59.42B (+1.6%)
26.24B
est: 33.95B (-22.7%)
63.37B
est: 484.49B (-86.9%)
488.03B
est: 453.46B (+7.6%)
393.62B
est: 272.34B (+44.5%)
408.46B
408.46B – 408.46B
+50.0% YoY
383.59B
383.59B – 383.59B
-6.1% YoY
320.52B
320.52B – 320.52B
-16.4% YoY
SGA
159.28B
est: 140.95B (+13.0%)
164.82B
est: 160.99B (+2.4%)
203.60B
est: 162.70B (+25.1%)
235.20B
est: 192.96B (+21.9%)
222.49B
est: 226.76B (-1.9%)
196.77B
est: 192.32B (+2.3%)
214.52B
est: 248.00B (-13.5%)
273.14B
est: 307.51B (-11.2%)
565.90B
est: 367.58B (+54.0%)
307.85B
est: 354.97B (-13.3%)
289.86B
est: 358.07B (-19.1%)
378.58B
378.58B – 378.58B
+5.7% YoY
408.68B
408.68B – 408.68B
+8.0% YoY
591.93B
591.93B – 591.93B
+44.8% YoY
EPS
-33.68
est: -0.84 (-3,921.3%)
95.00
est: 125.47 (-24.3%)
19.00
est: 15.05 (+26.2%)
127.21
est: 117.40 (+8.4%)
68.11
est: 117.54 (-42.1%)
-17.40
est: -26.30 (+33.8%)
26.97
est: 26.54 (+1.6%)
11.72
est: 15.17 (-22.7%)
28.31
est: 217.21 (-87.0%)
217.99
est: 203.30 (+7.2%)
176.47
est: 122.10 (+44.5%)
183.13
183.13 – 183.13
+50.0% YoY
171.97
171.97 – 171.97
-6.1% YoY
143.70
143.70 – 143.70
-16.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-05-26 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-05-25 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-05-22 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-05-21 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-05-20 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-05-19 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-05-18 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-05-13 A- 4/5 1/5 4/5 4/5 2/5 4/5 5/5
2026-05-12 A- 4/5 1/5 4/5 4/5 2/5 4/5 5/5
2026-05-11 A- 4/5 1/5 4/5 4/5 2/5 4/5 5/5
2026-05-08 A- 4/5 1/5 4/5 4/5 2/5 4/5 5/5
2026-05-07 A- 4/5 1/5 4/5 4/5 2/5 4/5 5/5
2026-05-06 A- 4/5 1/5 4/5 4/5 2/5 4/5 5/5
2026-05-05 A- 4/5 1/5 4/5 4/5 2/5 4/5 5/5
2026-05-04 A- 4/5 1/5 4/5 4/5 2/5 4/5 5/5
2026-04-30 A- 4/5 1/5 4/5 5/5 2/5 4/5 5/5
2026-04-29 A- 4/5 1/5 4/5 5/5 2/5 4/5 5/5
2026-04-28 A- 4/5 1/5 4/5 5/5 2/5 4/5 5/5
2026-04-27 A- 4/5 1/5 4/5 5/5 1/5 4/5 5/5
2026-04-24 A- 4/5 1/5 4/5 5/5 1/5 4/5 5/5
2026-04-23 A- 4/5 1/5 4/5 5/5 1/5 4/5 5/5
2026-04-22 A- 4/5 1/5 4/5 5/5 1/5 4/5 5/5
2026-04-21 A- 4/5 1/5 4/5 5/5 1/5 4/5 5/5
2026-04-20 A- 4/5 1/5 4/5 5/5 1/5 4/5 5/5
2026-04-17 A- 4/5 1/5 4/5 5/5 1/5 4/5 5/5
2026-04-16 A- 4/5 1/5 4/5 5/5 1/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
453.52B
OE per share TTM
203.33
Owner's Yield
24.50%
Maintenance CapEx ratio
95.08%
Maint CapEx / Avg PPE
20.1%

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
145.82M
Shares Outstanding
2.23B

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
Andre Andreas Hendjan Corporate Secretary male
Joo Hwa Lau Deputy Chief Executive Officer & Director male
Matius Libra Head of Internal Audit male
Rudy Hartono Husin Director of Accounting & Finance and Director male
Tuang Nguang Lau DMSM President Director male
Zefanya Angeline Halim Head of Investor Relations female
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