Switch theme
Sign up to access all valuation multiples
PT Cisarua Mountain Dairy Tbk is a producer of premium dairy products and premium consumer foods in Indonesia. The company operates two segments; Dairy products segment and Consumer foods segment. The majority of revenue is generated from Dairy products segment.
2006
4.5K+
LTM Revenue $563M
LTM EBITDA $116M
$1.9B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Cisarua Mountain Dairy has a last 12-month revenue of $563M and a last 12-month EBITDA of $116M.
In the most recent fiscal year, Cisarua Mountain Dairy achieved revenue of $542M and an EBITDA of $118M.
Cisarua Mountain Dairy expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Cisarua Mountain Dairy valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $467M | $542M | XXX | XXX | XXX |
| Gross Profit | $160M | $194M | XXX | XXX | XXX |
| Gross Margin | 34% | 36% | XXX | XXX | XXX |
| EBITDA | $97.0M | $118M | XXX | XXX | XXX |
| EBITDA Margin | 21% | 22% | XXX | XXX | XXX |
| Net Profit | $63.7M | $74.6M | XXX | XXX | XXX |
| Net Margin | 14% | 14% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Cisarua Mountain Dairy's stock price is IDR 4360 (or $0).
Cisarua Mountain Dairy has current market cap of IDR 34.60T (or $2.1B), and EV of IDR 32.14T (or $1.9B).
See Cisarua Mountain Dairy trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $1.9B | $2.1B | XXX | XXX | XXX | XXX | $0.01 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Cisarua Mountain Dairy has market cap of $2.1B and EV of $1.9B.
Cisarua Mountain Dairy's trades at 3.4x LTM EV/Revenue multiple, and 16.6x LTM EBITDA.
Analysts estimate Cisarua Mountain Dairy's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Cisarua Mountain Dairy and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $1.9B | XXX | XXX | XXX |
| EV/Revenue | 3.6x | XXX | XXX | XXX |
| EV/EBITDA | 16.4x | XXX | XXX | XXX |
| P/E | 22.8x | XXX | XXX | XXX |
| P/E/Growth | 1.7x | XXX | XXX | XXX |
| EV/FCF | 24.1x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpCisarua Mountain Dairy's NTM/LTM revenue growth is 13%
Cisarua Mountain Dairy's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $32K for the same period.
Over next 12 months, Cisarua Mountain Dairy's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Cisarua Mountain Dairy's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Cisarua Mountain Dairy and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 16% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 22% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 22% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 35% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $32K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 19% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 27% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Agthia Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Acomo | XXX | XXX | XXX | XXX | XXX | XXX |
| ForFarmers | XXX | XXX | XXX | XXX | XXX | XXX |
| JDE Peets | XXX | XXX | XXX | XXX | XXX | XXX |
| Sligro Food Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Cisarua Mountain Dairy acquired XXX companies to date.
Last acquisition by Cisarua Mountain Dairy was XXXXXXXX, XXXXX XXXXX XXXXXX . Cisarua Mountain Dairy acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Cisarua Mountain Dairy founded? | Cisarua Mountain Dairy was founded in 2006. |
| Where is Cisarua Mountain Dairy headquartered? | Cisarua Mountain Dairy is headquartered in Indonesia. |
| How many employees does Cisarua Mountain Dairy have? | As of today, Cisarua Mountain Dairy has 4.5K+ employees. |
| Is Cisarua Mountain Dairy publicy listed? | Yes, Cisarua Mountain Dairy is a public company listed on IDX. |
| What is the stock symbol of Cisarua Mountain Dairy? | Cisarua Mountain Dairy trades under CMRY ticker. |
| When did Cisarua Mountain Dairy go public? | Cisarua Mountain Dairy went public in 2021. |
| Who are competitors of Cisarua Mountain Dairy? | Similar companies to Cisarua Mountain Dairy include e.g. Agthia Group, Acomo, ForFarmers, JDE Peets. |
| What is the current market cap of Cisarua Mountain Dairy? | Cisarua Mountain Dairy's current market cap is $2.1B |
| What is the current revenue of Cisarua Mountain Dairy? | Cisarua Mountain Dairy's last 12-month revenue is $563M. |
| What is the current EBITDA of Cisarua Mountain Dairy? | Cisarua Mountain Dairy's last 12-month EBITDA is $116M. |
| What is the current EV/Revenue multiple of Cisarua Mountain Dairy? | Current revenue multiple of Cisarua Mountain Dairy is 3.4x. |
| What is the current EV/EBITDA multiple of Cisarua Mountain Dairy? | Current EBITDA multiple of Cisarua Mountain Dairy is 16.6x. |
| What is the current revenue growth of Cisarua Mountain Dairy? | Cisarua Mountain Dairy revenue growth between 2023 and 2024 was 16%. |
| Is Cisarua Mountain Dairy profitable? | Yes, Cisarua Mountain Dairy is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
