Switch theme
Sign up to access all valuation multiples
PT Mayora Indah Tbk makes biscuits, candy, wafers, chocolate, coffee, instant food, cereal, and beverages. Its major brands include Kopiko, Roma, Energen, Torabika, and Beng Beng. The Group has three reportable segments including packaged food processing, packaged beverages processing, and financial services. The Firm generates the majority of its revenue from packaged food processing. The company's business operations are divided into four geographical areas. Food processing, coffee powder processing, instant coffee production, and coffee bean processing are all located in Jabodetabek. Rental services are offered in Surabaya and Medan. Financial services are provided in the Netherlands, while coffee powder processing and instant coffee production are carried out in the Philippines.
1977
15.3K+
LTM Revenue $2.2B
LTM EBITDA $306M
$3.1B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Mayora Indah has a last 12-month revenue of $2.2B and a last 12-month EBITDA of $306M.
In the most recent fiscal year, Mayora Indah achieved revenue of $2.2B and an EBITDA of $267M.
Mayora Indah expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Mayora Indah valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $1.9B | $2.2B | XXX | XXX | XXX |
| Gross Profit | $411M | $505M | XXX | XXX | XXX |
| Gross Margin | 22% | 23% | XXX | XXX | XXX |
| EBITDA | $271M | $267M | XXX | XXX | XXX |
| EBITDA Margin | 14% | 12% | XXX | XXX | XXX |
| Net Profit | $117M | $192M | XXX | XXX | XXX |
| Net Margin | 6% | 9% | XXX | XXX | XXX |
| Net Debt | $131M | $6.4M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Mayora Indah's stock price is IDR 2130 (or $0).
Mayora Indah has current market cap of IDR 47.62T (or $2.9B), and EV of IDR 51.17T (or $3.1B).
See Mayora Indah trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $3.1B | $2.9B | 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, Mayora Indah has market cap of $2.9B and EV of $3.1B.
Mayora Indah's trades at 1.4x LTM EV/Revenue multiple, and 10.1x LTM EBITDA.
Analysts estimate Mayora Indah's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Mayora Indah and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $3.1B | XXX | XXX | XXX |
| EV/Revenue | 1.4x | XXX | XXX | XXX |
| EV/EBITDA | 11.5x | XXX | XXX | XXX |
| P/E | 15.9x | XXX | XXX | XXX |
| P/E/Growth | 1.2x | XXX | XXX | XXX |
| EV/FCF | -22.5x | 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 UpMayora Indah's NTM/LTM revenue growth is 11%
Mayora Indah's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $17K for the same period.
Over next 12 months, Mayora Indah'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 Mayora Indah's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Mayora Indah and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 15% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 12% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -2% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 23% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $17K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 9% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 0% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 12% | 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.
Mayora Indah acquired XXX companies to date.
Last acquisition by Mayora Indah was XXXXXXXX, XXXXX XXXXX XXXXXX . Mayora Indah 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 Mayora Indah founded? | Mayora Indah was founded in 1977. |
| Where is Mayora Indah headquartered? | Mayora Indah is headquartered in Indonesia. |
| How many employees does Mayora Indah have? | As of today, Mayora Indah has 15.3K+ employees. |
| Is Mayora Indah publicy listed? | Yes, Mayora Indah is a public company listed on IDX. |
| What is the stock symbol of Mayora Indah? | Mayora Indah trades under MYOR ticker. |
| When did Mayora Indah go public? | Mayora Indah went public in 1990. |
| Who are competitors of Mayora Indah? | Similar companies to Mayora Indah include e.g. Agthia Group, Acomo, ForFarmers, JDE Peets. |
| What is the current market cap of Mayora Indah? | Mayora Indah's current market cap is $2.9B |
| What is the current revenue of Mayora Indah? | Mayora Indah's last 12-month revenue is $2.2B. |
| What is the current EBITDA of Mayora Indah? | Mayora Indah's last 12-month EBITDA is $306M. |
| What is the current EV/Revenue multiple of Mayora Indah? | Current revenue multiple of Mayora Indah is 1.4x. |
| What is the current EV/EBITDA multiple of Mayora Indah? | Current EBITDA multiple of Mayora Indah is 10.1x. |
| What is the current revenue growth of Mayora Indah? | Mayora Indah revenue growth between 2023 and 2024 was 15%. |
| Is Mayora Indah profitable? | Yes, Mayora Indah 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.
