Cisarua Mountain Dairy Tbk PT (JK:CMRY) — Stock Price
Cisarua Mountain Dairy Tbk PT (JK:CMRY) is currently trading at Rp4610.00 IDR, down 2.95% today. Over the past 52 weeks, shares have ranged between Rp4120.00 and Rp6300.00. This page tracks Cisarua Mountain Dairy Tbk PT's live share price on the JK exchange, its daily price and volume history, and — where reported — its income statement, balance sheet, cash flow statement, and earnings history. For company valuation and market capitalisation context, see CMRY stock market capitalisation.
Cisarua Mountain Dairy Tbk PT (CMRY) Stock Price Chart — Daily History & Trading Volume
The chart below tracks Cisarua Mountain Dairy Tbk PT's daily closing share price and trading volume on the JK exchange over the past year, giving a clear view of recent price momentum and liquidity.
Cisarua Mountain Dairy Tbk PT Income Statement — Revenue, Profit & Earnings by Year
Cisarua Mountain Dairy Tbk PT's annual income statement shows how revenue converts into profit each fiscal year, including gross profit, operating income, EBITDA, and net income.
| Fiscal Year | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Total Revenue | Rp10.72 Trillion | Rp9.03 Trillion | Rp7.77 Trillion | Rp6.38 Trillion | Rp4.10 Trillion |
| Cost of Revenue | Rp5.93 Trillion | Rp4.94 Trillion | Rp4.54 Trillion | Rp3.71 Trillion | Rp2.12 Trillion |
| Gross Profit | Rp4.79 Trillion | Rp4.08 Trillion | Rp3.23 Trillion | Rp2.67 Trillion | Rp1.97 Trillion |
| Research & Development | Rp8.37 Billion | Rp8.86 Billion | Rp8.04 Billion | Rp6.96 Billion | Rp5.93 Billion |
| SG&A | Rp16.83 Billion | Rp86.44 Billion | Rp81.45 Billion | Rp40.18 Billion | Rp20.68 Billion |
| Total Operating Expenses | Rp2.52 Trillion | Rp2.41 Trillion | Rp1.81 Trillion | Rp1.42 Trillion | Rp965.79 Billion |
| Operating Income | Rp2.27 Trillion | Rp1.67 Trillion | Rp1.43 Trillion | Rp1.26 Trillion | Rp1.01 Trillion |
| EBITDA | Rp2.49 Trillion | Rp2.10 Trillion | Rp1.73 Trillion | Rp1.44 Trillion | Rp1.08 Trillion |
| EBIT | Rp2.27 Trillion | Rp1.91 Trillion | Rp1.57 Trillion | Rp1.35 Trillion | Rp1.02 Trillion |
| Interest Expense | Rp2.49 Billion | Rp107.00 Million | Rp6.03 Billion | Rp2.58 Billion | Rp1.94 Billion |
| Income Before Tax | Rp2.56 Trillion | Rp1.90 Trillion | Rp1.56 Trillion | Rp1.34 Trillion | Rp1.02 Trillion |
| Income Tax Expense | Rp527.52 Billion | Rp385.37 Billion | Rp319.38 Billion | Rp282.13 Billion | Rp225.90 Billion |
| Net Income | Rp2.03 Trillion | Rp1.52 Trillion | Rp1.24 Trillion | Rp1.06 Trillion | Rp790.20 Billion |
Cisarua Mountain Dairy Tbk PT Balance Sheet — Assets, Liabilities & Shareholder Equity
The balance sheet below summarizes Cisarua Mountain Dairy Tbk PT's financial position at each fiscal year-end — what it owns (assets), what it owes (liabilities), and the resulting shareholder equity.
| Fiscal Year | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Total Assets | Rp8.74 Trillion | Rp8.19 Trillion | Rp7.05 Trillion | Rp6.22 Trillion | Rp5.60 Trillion |
| Total Current Assets | Rp4.19 Trillion | Rp4.39 Trillion | Rp4.54 Trillion | Rp4.03 Trillion | Rp4.83 Trillion |
| Cash & Equivalents | Rp817.27 Billion | Rp1.21 Trillion | Rp2.07 Trillion | Rp2.11 Trillion | — |
| Short-term Investments | Rp753.02 Billion | Rp1.18 Trillion | Rp527.34 Billion | Rp47.55 Billion | Rp3.59 Trillion |
| Net Receivables | Rp1.10 Trillion | Rp946.92 Billion | Rp895.68 Billion | Rp780.46 Billion | Rp656.52 Billion |
| Inventory | Rp1.34 Trillion | Rp961.35 Billion | Rp909.92 Billion | Rp908.65 Billion | Rp462.55 Billion |
| Property, Plant & Equipment | Rp2.33 Trillion | Rp1.85 Trillion | Rp1.66 Trillion | Rp1.28 Trillion | Rp674.47 Billion |
| Goodwill | — | — | — | — | — |
| Total Liabilities | Rp1.96 Trillion | Rp1.44 Trillion | Rp1.11 Trillion | Rp964.92 Billion | Rp906.84 Billion |
| Total Current Liabilities | Rp1.88 Trillion | Rp1.39 Trillion | Rp1.06 Trillion | Rp915.87 Billion | Rp844.89 Billion |
| Long-term Debt | — | — | Rp0.00 | Rp23.55 Billion | Rp32.83 Billion |
| Net Debt | Rp-947.49 Billion | Rp-1.28 Trillion | Rp-2.20 Trillion | Rp-2.12 Trillion | Rp-3.62 Trillion |
| Total Stockholder Equity | Rp6.78 Trillion | Rp6.75 Trillion | Rp5.94 Trillion | Rp5.26 Trillion | Rp4.70 Trillion |
| Retained Earnings | Rp2.96 Trillion | Rp2.93 Trillion | Rp2.12 Trillion | Rp1.44 Trillion | Rp876.53 Billion |
Cisarua Mountain Dairy Tbk PT Cash Flow Statement — Operating, Investing & Financing Activities
This cash flow statement breaks down how Cisarua Mountain Dairy Tbk PT generates and spends cash across operating, investing, and financing activities each fiscal year, including free cash flow and capital expenditures.
| Fiscal Year | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Cash Flow | Rp2.08 Trillion | Rp1.73 Trillion | Rp1.54 Trillion | Rp1.09 Trillion | Rp729.93 Billion |
| Capital Expenditures | Rp661.19 Billion | Rp379.41 Billion | Rp489.97 Billion | Rp740.68 Billion | Rp299.59 Billion |
| Free Cash Flow | Rp1.41 Trillion | Rp1.35 Trillion | Rp918.25 Billion | Rp350.68 Billion | Rp430.35 Billion |
| Investing Cash Flow | Rp-423.88 Billion | Rp-1.93 Trillion | Rp-914.69 Billion | Rp-1.48 Trillion | Rp-288.54 Billion |
| Financing Cash Flow | Rp-1.98 Trillion | Rp-715.84 Billion | Rp-592.80 Billion | Rp-513.37 Billion | Rp3.16 Trillion |
| Dividends Paid | Rp1.98 Trillion | Rp714.16 Billion | Rp555.43 Billion | Rp500.01 Billion | Rp400.01 Billion |
| Stock-Based Compensation | — | — | — | — | — |
| Depreciation | Rp218.19 Billion | Rp193.53 Billion | Rp157.26 Billion | Rp30.82 Billion | Rp65.39 Billion |
| Change in Cash | Rp-332.44 Billion | Rp-917.04 Billion | Rp38.11 Billion | Rp-1.50 Trillion | Rp3.59 Trillion |
Cisarua Mountain Dairy Tbk PT Earnings History — EPS Actual vs. Analyst Estimates
Track Cisarua Mountain Dairy Tbk PT's quarterly earnings per share (EPS) against Wall Street estimates, along with the earnings surprise percentage for each reporting period.
| Report Date | EPS Actual | EPS Estimate | Surprise |
|---|---|---|---|
| Apr 29, 2026 | 69.94 | 68.42 | +2.22% |
| Feb 27, 2026 | 54.43 | 56.36 | -3.42% |
| Oct 30, 2025 | 76.53 | 54.39 | +40.71% |
| Jul 28, 2025 | 64.76 | 56.39 | +14.84% |
| May 12, 2025 | 60.48 | 52.54 | +15.11% |
| Feb 28, 2025 | 45.81 | 42.31 | +8.27% |
| Oct 28, 2024 | 44.54 | 50.33 | -11.50% |
| Jul 26, 2024 | 52.44 | 48.74 | +7.59% |