PT Rajawali Nusantara Indonesia (Persero)

Name: PT Rajawali Nusantara Indonesia (Persero) financial statements and ratios
Creator: Annalist

Consumer staples, food and agriculture · Indonesia · SAK · Fiscal year ends December

Latest report: FY2025, the fiscal year ended 31 December 2025, its statements approved by the board on 22 June 2026. Snapshot FY2025_23eb6b8c.

Compare with peers Buyout model Excel JSON

Overview

Revenue, fiscal year

+55.6% year on year

Profit before tax, fiscal year

n.m. year on year

Net income, fiscal year

n.m. year on year

Diluted EPS, fiscal year

n/a

Pre-tax margin, fiscal year

+10.4pp year on year

Return on equity, fiscal year

Select a figure to see the document it came from.

Key Findings

Findings for the latest fiscal year, with their history over earlier years.

Revenue for the fiscal year ended 31 December 2025 was Rp19.91 trillion, 55.6% higher than in the previous fiscal year.
Newin FY2025 · first stated
Rule: Revenue against the previous fiscal year · Sources Annual report 2025-12
History of this finding, 3 records
1. FY2025 NewRevenue for the fiscal year ended 31 December 2025 was Rp19.91 trillion, 55.6% higher than in the previous fiscal year.Recorded from FY2025_ba36fe3a · data update
2. FY2025 RetiredThe finding changed to higher than a year earlier.Recorded from FY2025_ba36fe3a · data update
3. FY2024 NewRevenue for the fiscal year ended 31 December 2024 was Rp12.80 trillion.Reconstructed · initial
Net income attributable to the company for fiscal 2025 was Rp1.27 trillion, against a net loss of Rp206.5 billion in the previous fiscal year.
Newin FY2025 · first stated
Rule: Net income against the previous fiscal year · Sources Annual report 2025-12
History of this finding, 3 records
1. FY2025 NewNet income attributable to the company for fiscal 2025 was Rp1.27 trillion, against a net loss of Rp206.5 billion in the previous fiscal year.Recorded from FY2025_ba36fe3a · data update
2. FY2025 RetiredThe finding changed to a profit after a loss a year earlier.Recorded from FY2025_ba36fe3a · data update
3. FY2024 NewThe company reported a net loss of Rp206.5 billion for fiscal 2024.Reconstructed · initial
Return on equity for fiscal 2025 was 3.5%.
Newin FY2025 · first stated
Rule: Return on equity against a year earlier · Sources Annual report 2025-12
History of this finding, 1 record
1. FY2025 NewReturn on equity for fiscal 2025 was 3.5%.Recorded from FY2025_ba36fe3a · initial
Operating cash flow for fiscal 2025 was an outflow of Rp1.37 trillion, and free cash flow after purchases of property, plant and equipment an outflow of Rp1.46 trillion.
Interpretation. The company spent more on capital expenditure than its operating cash flow, and paid the difference from cash, borrowing or asset sales.
Confirmedin FY2025 · first stated
Rule: Free cash flow · Sources Annual report 2025-12
History of this finding, 4 records
1. FY2025 ConfirmedOperating cash flow for fiscal 2025 was an outflow of Rp1.37 trillion, and free cash flow after purchases of property, plant and equipment an outflow of Rp1.46 trillion.Recorded from FY2025_23eb6b8c · wording
2. FY2025 NewPurchases of property, plant and equipment exceeded operating cash flow by Rp1.46 trillion in fiscal 2025.Recorded from FY2025_ba36fe3a · data update
3. FY2025 RetiredThe finding changed to negative.Recorded from FY2025_ba36fe3a · data update
4. FY2024 NewFree cash flow for fiscal 2024 was Rp405.8 billion, and operating cash flow was -2.5 times net income attributable to the company.Reconstructed · initial
Net debt was Rp5.18 trillion at 31 December 2025.
Strengthenedin FY2025 · stated since FY2024
Rule: Net debt or net cash · Sources Annual report 2025-12
History of this finding, 3 records
1. FY2025 StrengthenedNet debt was Rp5.18 trillion at 31 December 2025.Recorded from FY2025_23eb6b8c · correction
2. FY2025 WeakenedNet debt was Rp4.82 trillion at 31 December 2025.Recorded from FY2025_ba36fe3a · data update
3. FY2024 NewNet debt was Rp6.75 trillion at 31 December 2024.Reconstructed · initial

Records before FY2025 are reconstructed from the latest snapshot. Ledger: findings.json. Correction of 28 October 2026: Annalist counted the other non-current payables of ID FOOD as long-term debt and left out its loan from the shareholder. Long-term debt at 31 December 2025 was Rp2,996.5 billion against Rp2,595.4 billion, and current debt Rp2,718.0 billion against Rp3,477.2 billion. Records 4, 5, 13, 14 and 16 cite figures that the correction changed. Records 17 to 19 state the corrected findings, among them net debt of Rp5.18 trillion at 31 December 2025.

Credit, liquidity, earnings quality and score findings: Analysis.

Data

Source documents1 document, latest Annual report for the year to 31 December 2025List

DownloadsExcel workbook · JSON

SnapshotFY2025_23eb6b8c

Corporate Events

Corporate events are listed for companies whose figures come from 10-K and 10-Q filings; none are listed for this company.

Earnings, Returns and Balance Sheet

Revenue

By fiscal year, rupiah

Profit Before Tax

By fiscal year, rupiah

Profit Attributable to Owners of the Parent

By fiscal year, rupiah

Margins

By fiscal year, per cent

Returns

By fiscal year, per cent

Free Cash Flow

Operating cash flow less capital expenditure, by fiscal year, rupiah

Net Debt

Total debt less cash and short-term investments, at fiscal year end, rupiah

Financial Statements

Figures as filed. Select a figure for its source document and method; a small d marks a figure derived from other figures of the same report.

The statements are loading. They are also available as JSON and CSV.

Ratios

Select a ratio for its formula and the figures it uses, each with its document; (i) gives its definition.

The ratios are loading.

Analysis

Credit update

FY2025

Annual report for the year to 31 December 2025. Changes are against the previous report, and each figure shows its period.

0changes4thresholds crossed

Changes in This Report 0

No finding changed its state in the latest report.

Thresholds Crossed 4

ConfirmedFree Cash Flow
Operating cash flow for fiscal 2025 was an outflow of Rp1.37 trillion, and free cash flow after purchases of property, plant and equipment an outflow of Rp1.46 trillion.
Interpretation. The company spent more on capital expenditure than its operating cash flow, and paid the difference from cash, borrowing or asset sales.
WeakenedLiquidity Cover
Cash, short-term investments and operating cash flow for fiscal 2025 equalled -0.1 times the sum of debt due within 12 months, capital expenditure and dividends.
Interpretation. Cash on hand and 1 year of operating cash flow fall short of the debt due in the next 12 months, capital expenditure and dividends. The company pays the difference with new borrowing, its undrawn credit lines, asset sales or lower spending.
NewCash Backing of Earnings
Net income attributable to the company for fiscal 2025 exceeded operating cash flow by an amount equal to 5.0% of average total assets.
Interpretation. Part of the profit has not come in as cash yet: net income was larger than operating cash flow. Profit made of accounting entries tends to repeat less than profit backed by cash (Sloan, 1996).
ConfirmedBeneish M-score Against Its Threshold
The Beneish M-score for fiscal 2025 was minus 1.53, above the model threshold of minus 1.78.
Interpretation. The accounts show the patterns that Beneish (1999) found in companies that manipulated their earnings. Fast sales growth alone can push the score above minus 1.78.

Fiscal years, with balances at each fiscal year end. Select a value for its formula and the figures it uses.

Credit MetricsLease-adjusted debt, EBITDA and cash flow on the definitions of S&P and Moody's, as far as the filings allow.

Lease-adjusted debt, EBITDA and cash flow on the definitions of S&P and Moody's, as far as the filings allow.

By Fiscal Year

Ratio	FY202431 Dec 2024	FY202531 Dec 2025
Lease-adjusted debtBorrowings plus the obligations of long-term leases, such as rents of stores, offices and warehouses, which credit analysts count as debt.Total debt: borrowings + lease liabilities, or the lines that present them together; IFRS 16 puts every lease on the balance sheet
Liquid assets to debtCash and short-term investments as a share of lease-adjusted debt: the part of the debt that cash on hand could repay at once.(Cash + short-term investments) / lease-adjusted debt

Reconciliation of the Credit Figures

Item	FY202431 Dec 2024	FY202531 Dec 2025
Borrowings	Rp8.26tn	Rp6.07tn
Lease liabilities	Rp15.4bn	Rp13.5bn
Borrowings and lease liabilities presented as one line	Rp0	Rp0
Lease-adjusted debt	Rp8.27tn	Rp6.09tn

Method

Total debt is borrowings and lease liabilities, current and non-current, before the deduction of cash. Under IFRS 16 every lease is on the balance sheet, depreciation includes that of right-of-use assets and finance costs include the interest on lease liabilities, so no lease cost or lease interest is added.
Adjusted EBITDA adds share-based payments, and the impairment that the company reports with depreciation and amortisation, to EBIT and depreciation and amortisation. FFO deducts cash interest and cash taxes.
S&P applies its table to its own adjusted figures, which also deduct surplus cash and adjust for pensions and other items, so the band of an S&P calculation can differ.

Liquidity and MaturitiesUses above sourcesLiquidity cover −0.13x, Debt due within 12 months Rp3.48tn · FY2025

Cash and operating cash flow against debt due within 12 months, capital expenditure and dividends.

Cash, short-term investments and operating cash flow for fiscal 2025 equalled -0.1 times the sum of debt due within 12 months, capital expenditure and dividends.
Interpretation. Cash on hand and 1 year of operating cash flow fall short of the debt due in the next 12 months, capital expenditure and dividends. The company pays the difference with new borrowing, its undrawn credit lines, asset sales or lower spending.
Weakenedin FY2025 · stated since FY2024−0.13x from 0.37x in FY2024
Rule: Liquidity cover · Sources Annual report 2025-12
History of this finding, 3 records
1. FY2025 WeakenedCash, short-term investments and operating cash flow for fiscal 2025 equalled -0.1 times the sum of debt due within 12 months, capital expenditure and dividends.Recorded from FY2025_23eb6b8c · correction
2. FY2025 StrengthenedCash, short-term investments and operating cash flow for fiscal 2025 equalled -0.2 times the sum of debt due within 12 months, capital expenditure and dividends.Recorded from FY2025_ba36fe3a · data update
3. FY2024 NewCash, short-term investments and operating cash flow for fiscal 2024 equalled 0.4 times the sum of debt due within 12 months, capital expenditure and dividends.Reconstructed · initial

Sources and Uses, Fiscal 2025

Sources	Amount
Cash and short-term investments	Rp910bn
Operating cash flow	−Rp1.37tn
Sources	−Rp465bn

Uses	Amount
Debt due within 12 months	Rp3.48tn
Capital expenditure	Rp82.0bn
Dividends paid	Rp0
Uses	Rp3.57tn

Liquidity cover −0.13x

By Fiscal Year

Ratio	FY202431 Dec 2024	FY202531 Dec 2025
Liquidity coverCash on hand plus a year of operating cash flow, against the cash needed in the next 12 months for maturing debt, capital spending and dividends. Above 1, these sources cover the uses without new borrowing.(Cash + short-term investments + operating cash flow) / (debt due within 12 months + capital expenditure + dividends); the flows of the fiscal year or of the last 4 quarters are taken as those of the next 12 months, and undrawn facilities are not included
Debt due within 12 monthsBorrowings and lease liabilities due within the next 12 months, which the company must repay or refinance.Current borrowings + current lease liabilities, or the current line that presents them together

Method

Debt due within 12 months is current borrowings and current lease liabilities.
Capital expenditure and dividends of the fiscal year are taken as those of the next 12 months. Undrawn credit facilities are not included.

Earnings QualityEarnings above cash flowCash-flow accruals 5.0% · FY2025

Accruals and the cash backing of reported earnings.

Net income attributable to the company for fiscal 2025 exceeded operating cash flow by an amount equal to 5.0% of average total assets.
Interpretation. Part of the profit has not come in as cash yet: net income was larger than operating cash flow. Profit made of accounting entries tends to repeat less than profit backed by cash (Sloan, 1996).
Newin FY2025 · first stated
Rule: Cash backing of earnings · Sources Annual report 2025-12
History of this finding, 1 record
1. FY2025 NewNet income attributable to the company for fiscal 2025 exceeded operating cash flow by an amount equal to 5.0% of average total assets.Recorded from FY2025_ba36fe3a · initial

By Fiscal Year

Ratio	FY202531 Dec 2025
Cash-flow accrualsNet income less operating cash flow, against average assets: the part of profit not received in cash in the same period. Research associates high accruals with lower earnings in later years; a negative figure means cash exceeded profit.(Net income attributable to the company - operating cash flow) / average total assets
Total accrualsAccruals that also cover long-term operating and financial assets and liabilities (Richardson, Sloan, Soliman and Tuna, 2005). Acquisitions raise the figure.Change in net operating working capital, net non-current operating assets and net financial assets / average total assets (Richardson, Sloan, Soliman and Tuna, 2005)
Free cash flow to net incomeFree cash flow against net income. Below 1, investment and working capital take up part of the profit.(Operating cash flow - capital expenditure) / net income attributable to the company

Method

Cash-flow accruals are net income attributable to the company less operating cash flow, over average total assets. Balance sheet accruals follow Sloan (1996) and total accruals Richardson, Sloan, Soliman and Tuna (2005).
Balance sheet and total accruals include the assets and liabilities that acquisitions bring in and disposals take out; cash-flow accruals exclude them.

Forensic and Distress ScoresBeneish above thresholdBeneish −1.53

Published distress and misstatement models, with their original coefficients and thresholds.

The Beneish M-score for fiscal 2025 was minus 1.53, above the model threshold of minus 1.78.
Interpretation. The accounts show the patterns that Beneish (1999) found in companies that manipulated their earnings. Fast sales growth alone can push the score above minus 1.78.
Confirmedin FY2025 · first stated
Rule: Beneish M-score against its threshold · Sources Annual report 2025-12
History of this finding, 2 records
1. FY2025 ConfirmedThe Beneish M-score for fiscal 2025 was minus 1.53, above the model threshold of minus 1.78.Recorded from FY2025_23eb6b8c · correction
2. FY2025 NewThe Beneish M-score for fiscal 2025 was minus 1.53, above the model threshold of minus 1.78.Recorded from FY2025_ba36fe3a · initial

By Fiscal Year

Ratio	FY202531 Dec 2025
Beneish M-scoreA screen for earnings manipulation, built from 8 changes in the accounts, such as receivables growing faster than sales. Above minus 1.78 the model groups a company with the companies in the Beneish sample that manipulated their earnings.-4.84 + 0.920 DSRI + 0.528 GMI + 0.404 AQI + 0.892 SGI + 0.115 DEPI - 0.172 SGAI + 4.679 TATA - 0.327 LVGI (Beneish, 1999); model threshold -1.78	above threshold

Beneish M-score

fiscal 2025

A screen for earnings manipulation, built from 8 changes in the accounts, such as receivables growing faster than sales. Above minus 1.78 the model groups a company with the companies in the Beneish sample that manipulated their earnings.

Below the threshold, −1.78 and below

−1.53Above the threshold, above −1.78

The score of minus 1.53 is above the model threshold of minus 1.78. Of the 8 measures, sales growth raises the score most. The score is a screen; a conclusion requires a review of the accounts.

Part	Value	Coefficient	Contribution
Intercept			−4.840
Days sales in receivables indexReceivables against sales, against a year earlier. A rise can mean sales recorded before customers pay.	1.027	0.920	0.945
Gross margin indexGross margin a year earlier against the current gross margin. Above 1, margins fell, which the model treats as a risk factor.	1.283	0.528	0.677
Asset quality indexAssets other than current assets and property, plant and equipment, as a share of total assets, against a year earlier. A rise can mean more costs recorded as assets.	0.894	0.404	0.361
Sales growth indexSales against a year earlier. The model treats fast growth as a risk factor.	1.556	0.892	1.388
Depreciation indexThe rate of depreciation a year earlier against the current rate. Above 1, depreciation slowed, which raises profit.	1.000	0.115	0.115
Selling, general and administrative expenses indexOverheads against sales, against a year earlier.	0.503	−0.172	−0.087
Total accruals to total assetsNet income less operating cash flow, against total assets: profit not backed by cash. It carries the largest coefficient in the model.	0.049	4.679	0.230
Leverage indexDebt against total assets, against a year earlier.	0.978	−0.327	−0.320
Score			−1.530

Beneish (1999), estimated on 74 companies identified as earnings manipulators in SEC enforcement releases and the press for 1982 to 1992, against 2,332 Compustat companies. The model classes a score above minus 1.78 with the first group. An index whose inputs are not reported counts as 1.

Source Documents

Documents of this snapshot, latest first. A report that states no date of publication carries the date on which its board approved the statements.

Document	Date	Id	SHA-256
Annual report for the year to 31 December 2025	22 Jun 2026, the date on which the board approved the statements	AR:id-food-2025-12-31	f519ec9e4e2b

Checks

6161 checks, all passed

Statement arithmetic54 passedIn every annual report used, the lines of each statement add up to the totals printed under them, profit before tax less income tax gives the profit, the balance sheet balances, and the cash at the end of each year is the cash at its start with its change. A report that fails one is not used. Checked at error level.

Fiscal calendar3 passedFiscal years last 350 to 380 days, and each starts on the day after the one before. Checked at error level.

Coverage2 passedThe latest fiscal year gives total assets and a profit figure. Checked at error level.

Balance sheet identity2 passedTotal assets equal total liabilities and equity at each balance sheet date. Checked at error level.

Data Quality

How many values of this snapshot the checks prove, and how many Annalist derives, withholds and tracks as restated. Every company.

Values published	66
Confirmed by other figures	9.1%, 6 values
Confirmed by a second document	0.0%, 0 values
Derived from reported figures	0.0%, 0 values
Values withheld	0
Restated figures tracked	0
Changes compared on one basis	0
Company lines mapped	0 of 0 reviewed

Citation

Annalist, PT Rajawali Nusantara Indonesia (Persero), snapshot id-food/FY2025_23eb6b8c (as of FY2025); <item label>, <period>; source <document id> (<document url>)

Snapshot FY2025_23eb6b8c · dataset SHA-256 23eb6b8cb99680487117d77eac837a094b41c41ba09d48daaf6622db0596e577 · findings rules 0.4

Data: info.json · dataset.json · validation.json · documents.json