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 $583M
LTM EBITDA $122M
$2.2B
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 (LTM) of $583M and a last 12-month EBITDA of $122M.
In the most recent fiscal year, Cisarua Mountain Dairy achieved revenue of $554M and an EBITDA of $120M.
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| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $583M | XXX | $554M | XXX | XXX | XXX |
| Gross Profit | $261M | XXX | $250M | XXX | XXX | XXX |
| Gross Margin | 45% | XXX | 45% | XXX | XXX | XXX |
| EBITDA | $122M | XXX | $120M | XXX | XXX | XXX |
| EBITDA Margin | 21% | XXX | 22% | XXX | XXX | XXX |
| EBIT | $110M | XXX | $102M | XXX | XXX | XXX |
| EBIT Margin | 19% | XXX | 18% | XXX | XXX | XXX |
| Net Profit | $98.2M | XXX | $93.2M | XXX | XXX | XXX |
| Net Margin | 17% | XXX | 17% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Cisarua Mountain Dairy's stock price is IDR 4880 (or $0).
Cisarua Mountain Dairy has current market cap of IDR 38.72T (or $2.4B), and EV of IDR 35.92T (or $2.2B).
See Cisarua Mountain Dairy trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2.2B | $2.4B | 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
Start Free TrialAs of May 30, 2025, Cisarua Mountain Dairy has market cap of $2.4B and EV of $2.2B.
Cisarua Mountain Dairy's trades at 4.0x EV/Revenue multiple, and 18.3x EV/EBITDA.
Equity research analysts estimate Cisarua Mountain Dairy's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Cisarua Mountain Dairy has a P/E ratio of 24.2x.
See valuation multiples for Cisarua Mountain Dairy and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $2.4B | XXX | $2.4B | XXX | XXX | XXX |
| EV (current) | $2.2B | XXX | $2.2B | XXX | XXX | XXX |
| EV/Revenue | 3.8x | XXX | 4.0x | XXX | XXX | XXX |
| EV/EBITDA | 18.1x | XXX | 18.3x | XXX | XXX | XXX |
| EV/EBIT | 20.0x | XXX | 21.5x | XXX | XXX | XXX |
| EV/Gross Profit | 8.5x | XXX | n/a | XXX | XXX | XXX |
| P/E | 24.2x | XXX | 25.5x | XXX | XXX | XXX |
| EV/FCF | 43.3x | XXX | 27.0x | 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.
Start Free TrialCisarua Mountain Dairy's last 12 month revenue growth is 13%
Cisarua Mountain Dairy's revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $33K for the same period.
Cisarua Mountain Dairy's rule of 40 is 34% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Cisarua Mountain Dairy's rule of X is 53% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Cisarua Mountain Dairy and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 13% | XXX | 13% | XXX | XXX | XXX |
| EBITDA Margin | 21% | XXX | 22% | XXX | XXX | XXX |
| EBITDA Growth | 16% | XXX | 16% | XXX | XXX | XXX |
| Rule of 40 | 34% | XXX | 35% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 53% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $33K | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 19% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 27% | 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.
Start Free Trial| 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 $2.4B |
| What is the current revenue of Cisarua Mountain Dairy? | Cisarua Mountain Dairy's last 12 months revenue is $583M. |
| What is the current revenue growth of Cisarua Mountain Dairy? | Cisarua Mountain Dairy revenue growth (NTM/LTM) is 13%. |
| What is the current EV/Revenue multiple of Cisarua Mountain Dairy? | Current revenue multiple of Cisarua Mountain Dairy is 3.8x. |
| Is Cisarua Mountain Dairy profitable? | Yes, Cisarua Mountain Dairy is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Cisarua Mountain Dairy? | Cisarua Mountain Dairy's last 12 months EBITDA is $122M. |
| What is Cisarua Mountain Dairy's EBITDA margin? | Cisarua Mountain Dairy's last 12 months EBITDA margin is 21%. |
| What is the current EV/EBITDA multiple of Cisarua Mountain Dairy? | Current EBITDA multiple of Cisarua Mountain Dairy is 18.1x. |
| What is the current FCF of Cisarua Mountain Dairy? | Cisarua Mountain Dairy's last 12 months FCF is $50.9M. |
| What is Cisarua Mountain Dairy's FCF margin? | Cisarua Mountain Dairy's last 12 months FCF margin is 9%. |
| What is the current EV/FCF multiple of Cisarua Mountain Dairy? | Current FCF multiple of Cisarua Mountain Dairy is 43.3x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
