Nippon Indosari Corpindo

PT Nippon Indosari Corpindo Tbk is Indonesia’s largest producer of bread products and its the country's only bread producing company that is listed on the Indonesia Stock Exchange (IDX). The company has shown robust growth in recent years due to the increased consumption of bread products by Indonesia's rising middle class. Nippon Indosari controls a 90 percent market share in Indonesia's mass production of bread products. Its Sari Roti line of bread is a well-known brand in Indonesia.

Profile

Industry Sector Consumer Goods Industry
Industry Sub Sector Food and Beverages
Established 1995
Listed 28 June 2010
Listed company code ROTI
Listed Shares 5,061,800,000
Dividend Yes
Major Shareholders (>5%) Indoritel Makmur Indonesia (31.50%)
Bonlight Investments Limited (26.50%)
Shikishima Baking Co Ltd (8.50%)
Key Subsidiaries -


Stock Quote Nippon Indosari Corpindo - ROTI:

In November 2013, Nippon Indosari Corpindo conducted a 1:5 stock split

Flash content not available on Ipad

Business Summary

Nippon Indosari was established in Indonesia as a Foreign Investment Company in 1995. It started operating commercially in 1997 by producing and selling bread products that were branded Sari Roti in their sole factory in Cikarang (West Java). A second factory was opened in 2005 in Pasuruan (East Java) to penetrate markets in East Java and Bali. To meet Indonesia’s increasing demand for bread products, the company established another factory in Cikarang in 2008 and decided to become a public company in 2010. Part of the money it generated through this IPO was used to build three additional factories in Semarang (Central Java), Medan (North Sumatra) as well as Cibitung (West Java) in 2011. In 2012, Nippon Indosari opened two new factories in Palembang (Sumatra) and Makassar (Sulawesi). In 2013, the company opened two new plants in Cikande (Banten) and Purwakarta (West Java).

In 2014, the company's total of ten factories have a combined production capacity of 4.2 million pieces of bread per day (from 3.5 million pieces per day in 2013). Nippon Indosari's best sold bread products are Sari Roti Sweet Bread and Sari Roti White Bread. Together these two products account for almost 100 percent of total sales.

In 2013, Nippon Indosari issued Bond Program Phase I with the principal amount of IDR 500 billion (USD $44.2 million) with an 8 percent (per year) fixed coupon rate maturing in five years (this bond issuance was listed on the Indonesia Stock Exchange in June 2013). Proceeds are allocated to business expansion (56 percent) and the remainder for bank loan repayments to Bank Central Asia (BCA). The company is rated idAA- by Pefindo (an independent credit rating agency), reflecting its strong market position, strong cash flow and support from all shareholders (bond ratings are reviewed annually).


Nippon Indosari Corpindo's Financial Highlights:

       2008      2009      2010      2011      2012      2013
Net Sales     383.6     485.9     612.2     813.3   1,190.8   1,505.5
Gross Profit     161.2     222.1     289.0     379.4     556.4     698.6 
Net Income      42.4      57.1      99.8     115.9     149.1     158.0
Total Assets     308.6     347.0     568.3     759.1   1,204.9   1,822.7
Total Liabilities
    177.9     179.1     112.8     212.7     538.3   1,035.4
Earnings per share¹       49       66      106      115      147     31,22²
Dividend per Share¹        -        -        -      28.6     36.83  

in billion IDR (Rupiah), except stated otherwise
¹ in IDR (Rupiah)
² adjusted to 1:5 stock split
Source: Nippon Indosari Corpindo, Annual Report 2012

The map below - that indicates Nippon Indosari's spatial distribution of factories - shows a major presence on the island of Java, Indonesia's most populous island. The bigger cities on Java are where Indonesia's middle class is rising sharply. Having multiple factories across Java therefore means that its products are produced close to its (potential) markets. This is important for curtailing logistics costs as the country lacks quality and quantity of infrastructure.

Nippon Indosari Location of Factories Indonesia Investments


Although bread products are highly unlikely to replace rice as Indonesia's main staple food, strong sales of bread products in recent years - and in combination with the current low per capita consumption of bread in Indonesia - indicates that this market contains high potential for growth. Bread products are increasingly more consumed by Indonesia's expanding middle class. Currently, there are only a few mass producers of bread products in Indonesia, while there are many small or home producers and some boutique bakeries. Only the mass producers, such as Nippon Indosari, have well developed distribution lines throughout the country in combination with a growing number of sales outlets.


Future Projection Nippon Indosari Corpindo's Financial Highlights:

      2012     2013    2014F    2015F    2016F
Net Sales   1,190.8   1,505.5   1,933.0   2,394.0   2,967.0
EBITDA     240.2     294.8     414.2     513.3     638.6
Net Income     149.1     158.0     205.8     270.5     349.1
P/E Ratio (x)      44.7      41.8      32.3      24.6     19.1
PBV (x)      9.99      8.45      6.81      5.56     4.50

in billion IDR (Rupiah), except stated otherwise
Source: CIMB Securities

Location