2010 2011 2012 2013 2014 2015

Ekuitas (T) 4.0 3.7 4.0 4.3 4.6 4.8

Saham beredar (M) 38.15
Nilai buku persaham (rupiah) 106 96 104 112 121 127
UNVR
Penjualan (T) 19.7 23.5 27.3 30.8 34.5 36.5
ROE 84% 113% 122% 126% 125% 122%
Harga saham 2260

2010 2011 2012 2013 2014 2015

Ekuitas (T) 2.0 2.4 3.0 3.9 4.1 5.2
Saham beredar (M) 22.4
Nilai buku persaham (rupiah) 89 107 134 174 183 232
MYOR
Penjualan (T) 7.2 9.5 10.5 12.0 14.2 14.8
ROE 24% 20% 24% 26% 10% 24%
Harga saham 143.14

2010 2011 2012 2013 2014 2015

Ekuitas (T) 1.3 1.4 1.7 2.0 2.3 2.8
Saham beredar (M) 11.6
Nilai buku persaham (rupiah) 112 121 147 172 198 241
ULTJ
Penjualan (T) 1.9 2.1 2.8 3.5 3.9 4.4
ROE 8% 9% 21% 16% 13% 19%
Harga saham 150

2010 2011 2012 2013 2014 2015

Ekuitas (T) 3.0 3.3 4.3 5.2 5.3 6.1
Saham beredar (M) 11.7
Nilai buku persaham (rupiah) 256 282 368 444 453 521
JPFA
Penjualan (T) 14.0 15.6 17.8 21.4 24.5 25.0
ROE 31% 19% 23% 11% 7% 8%
Harga saham 256

2010 2011 2012 2013 2014 2015

Ekuitas (T) 0.5 0.5 0.6 0.7 0.8 1.0
Saham beredar (M) 1.3
Nilai buku persaham (rupiah) 346 377 445 530 628 769
STTP
Penjualan (T) 0.8 1.0 1.3 1.7 2.2 2.5
ROE 10% 9% 13% 17% 15% 18%
Harga saham 250

2010 2011 2012 2013 2014 2015

 Ekuitas (T) 8.9 10.2 12.0 16.3 15.0 16.4
Saham beredar (M) 11.7
Nilai buku persaham (rupiah) 761 872 1024 1393 1282 1401
ICBP
Penjualan (T) 18.0 19.4 21.7 25.1 30.0 31.7
ROE 19% 18% 17% 17% 18% 18%
Harga saham 2550

Rekap data Penjualan

Penjualan (T) 2010 2011 2012 2013 2014 2015
Mayora 7.2 9.5 10.5 12.0 14.2 14.8
Ultrajaya 1.9 2.1 2.8 3.5 3.9 4.4
Japfa 14.0 15.6 17.8 21.4 24.5 25.0
Indofood CBP 18.0 19.4 21.7 25.1 30.0 31.7
Unilever 19.7 23.5 27.3 30.8 34.5 36.5

Rekap data Ekuitas

Ekuitas (T) 2010 2011 2012 2013 2014 2015
Mayora 2.0 2.4 3.0 3.9 4.1 5.2
Ultrajaya 1.3 1.4 1.7 2.0 2.3 2.8
Japfa 3.0 3.3 4.3 5.2 5.3 6.1
Indofood CBP 8.9 10.2 12.0 16.3 15.0 16.4
Unilever 4.0 3.7 4.0 4.3 4.6 4.8

Rekap data Nilai Buku

Nilai buku (Rupiah) 2010 2011 2012 2013 2014 2015
Mayora 89 107 134 174 183 232
Ultrajaya 112 121 147 172 198 241
Japfa 256 282 368 444 453 521
Indofood CBP 761 872 1,024 1,393 1,282 1,401
Unilever 106 96 104 112 121 127
 2016 2017 2018 2019 2020 CAGR Kenaikan Rata-rata UNVR
4.7 5.2 7.4 5.3 4.9 2.00% 21.9% MYOR
38.15 ULTJ
123 136 194 138 129 2.00% 21.9% JPFA
40.1 41.2 41.8 42.9 43.0 8.12% 118.2% STTP
136% 135% 120% 140% 145% 124% ICBP
Sekarang 6750 198.67%
Rank berdasarkan R
2016 2017 2018 2019 2020 CAGR Kenaikan Rata-rata No Penjualan
6.3 7.4 8.5 9.7 10.6 18.09% 427.5% 1 MYOR
22.4 2 ULTJ
281 330 379 432 471 18.09% 427.5% 3 JPFA
18.3 20.8 24.1 25.0 24.5 13.02% 239.9% 4 ICBP
22% 22% 21% 21% 18% 21% 5 UNVR
Sekarang 2720 1800.24%
Rank berdasarkan pertumbuh
2016 2017 2018 2019 2020 CAGR Kenaikan Rata-rata No Penjualan
3.5 4.2 4.8 5.5 4.5 13.31% 248.8% 1 MYOR
11.6 2 ULTJ
302 362 414 478 391 13.31% 248.8% 3 JPFA
4.7 4.9 5.5 6.2 5.9 12.00% 210.5% 4 ICBP
20% 17% 15% 18% 21% 16% 5 UNVR
Sekarang 1535 923.33%
Rank berdasarkan pertumbuh
2016 2017 2018 2019 2020 CAGR Kenaikan Rata-rata No Penjualan
9.4 9.8 10.2 11.2 10.7 13.53% 255.7% 1 MYOR
11.7 2 JPFA
803 838 868 957 912 13.53% 255.7% 3 ULTJ
27.1 29.6 36.2 38.9 37.0 10.21% 164.3% 4 ICBP
23% 11% 22% 16% 8% 16% 5 UNVR
Sekarang 1920 650.00%

2016 2017 2018 2019 2020 CAGR Kenaikan Rata-rata

1.2 1.4 1.6 2.1 2.5 18.71% 455.6%
1.3
923 1077 1231 1615 1923 18.71% 455.6%
2.6 2.8 2.8 3.5 3.8 17.43% 398.7%
15% 16% 16% 22% 19% 15%
Sekarang 7550 2920.00%

2016 2017 2018 2019 2020 CAGR Kenaikan Rata-rata

 18.5 19.5 21.6 25.3 29.4 12.70% 230.7%
11.7
1581 1667 1846 2162 2515 12.70% 230.7%
34.5 35.6 38.4 42.3 46.6 10.01% 159.7%
20% 19% 20% 19% 8% 18%
Sekarang 8825 246.08%

2016 2017 2018 2019 2020 CAGR Kenaikan

18.3 20.8 24.1 25.0 23.4 13.02% 225.0%
4.7 4.9 5.5 6.2 5.9 12.00% 210.5%
27.1 29.6 36.2 38.9 37.0 10.21% 164.3%
34.5 35.6 38.4 42.3 45.2 10.01% 159.7%
40.1 41.2 41.8 42.9 43.0 8.12% 118.2%

2016 2017 2018 2019 2020 CAGR Kenaikan

6.3 7.4 8.5 9.7 10.6 18.09% 427.5%
3.5 4.2 4.8 5.5 4.5 13.31% 248.8%
9.4 9.8 10.2 11.2 10.7 13.53% 255.7%
18.5 19.5 21.6 25.3 27.0 12.70% 230.7%
4.7 5.2 7.4 5.3 4.9 2.00% 21.9%

2016 2017 2018 2019 2020 CAGR Kenaikan

281 330 379 432 471 18.09% 427.5%
302 362 414 478 391 13.31% 248.8%
803 838 868 957 912 13.53% 255.7%
1,581 1,667 1,846 2,162 2,515 12.70% 230.7%
123 136 194 138 129 2.00% 21.9%
 Penjualan Nilai Buku Return 11 th
118.2% 21.9% 198.67%
239.9% 427.5% 1800.24%
210.5% 248.8% 923.33%
164.3% 255.7% 650.00%
398.7% 455.6% 2920.00%
159.7% 230.7% 246.08% Jika diibaratkan Bisnis Bakso

Rank berdasarkan Return Nilai Investasi

Akhir
Penjualan Nilai Buku Return 11 th Awal
225.0% 427.5% 1800.24% Rp10,000,000 Rp190,023,753
210.5% 248.8% 923.33% Rp10,000,000 Rp102,333,333
164.3% 255.7% 650.00% Rp10,000,000 Rp75,000,000
159.7% 230.7% 246.08% Rp10,000,000 Rp34,607,843
118.2% 21.9% 198.67% Rp10,000,000 Rp29,867,257

Rank berdasarkan pertumbuhan Penjualan Mangkok

Akhir
Penjualan Nilai Buku Return 11 th terjual di awal
225.0% 427.5% 1800.24% 1,000 3,250
210.5% 248.8% 923.33% 1,000 3,105
164.3% 255.7% 650.00% 1,000 2,643
159.7% 230.7% 246.08% 1,000 2,597
118.2% 21.9% 198.67% 1,000 2,182

Rank berdasarkan pertumbuhan nilai buku Nilai buku per

Akhir
Penjualan Nilai Buku Return 11 th saham awal
225.0% 427.5% 1800.24% 1,000,000 5,275,000
164.3% 255.7% 650.00% 1,000,000 3,556,667
210.5% 248.8% 923.33% 1,000,000 3,487,692
159.7% 230.7% 246.08% 1,000,000 3,306,742
118.2% 21.9% 198.67% 1,000,000 1,219,313
 Rekap data Penjualan berdasarkan R
Penjualan (T) 2010 2011 2012 2013 2014 2015
MYOR 7.2 9.5 10.5 12.0 14.2 14.8
ULTJ 1.9 2.1 2.8 3.5 3.9 4.4
JPFA 14.0 15.6 17.8 21.4 24.5 25.0
ICBP 18.0 19.4 21.7 25.1 30.0 31.7
UNVR 19.7 23.5 27.3 30.8 34.5 36.5

Pertumbuhan Penjualan Per Tahun

14.00% 12.51%
12.00%
12.00%
10.21%
9.67% M
10.00%
8.12% UL
JP
8.00%
CAGR

IC
UN
6.00%

4.00%

2.00%

0.00%
MYOR ULTJ JPFA ICBP UNVR

Penjualan
Tahun MYOR ULTJ JPFA ICBP UNVR
2010 7.2 1.9 14.0 18.0 19.7
2011 9.5 2.1 15.6 19.4 23.5
2012 10.5 2.8 17.8 21.7 27.3
2013 12.0 3.5 21.4 25.1 30.8
2014 14.2 3.9 24.5 30.0 34.5
2015 14.8 4.4 25.0 31.7 36.5
2016 18.3 4.7 27.1 34.5 40.1
2017 20.8 4.9 29.6 35.6 41.2
2018 24.1 5.5 36.2 38.4 41.8
2019 25.0 6.2 38.9 42.3 42.9
2020 23.4 5.9 37.0 45.2 43.0
 CAGR 12.51% 12.00% 10.21% 9.67% 8.12%
Kenaikan 225.0% 210.5% 164.3% 159.7% 118.2%
Return 11 th 1800.24% 923.33% 650.00% 246.08% 198.67%

Dalam triliun rupiah

Penjualan berdasarkan Rank
2016 2017 2018 2019 2020 CAGR Kenaikan Return 11 th
18.3 20.8 24.1 25.0 23.4 12.51% 225.0% 1800.24%
4.7 4.9 5.5 6.2 5.9 12.00% 210.5% 923.33%
27.1 29.6 36.2 38.9 37.0 10.21% 164.3% 650.00%
34.5 35.6 38.4 42.3 45.2 9.67% 159.7% 246.08%
40.1 41.2 41.8 42.9 43.0 8.12% 118.2% 198.67%

Tahun Kenaikan Penjualan Dibandingkan dengan

Tahun 2010
250.0% 225.0%
210.5%
MYOR MYOR
200.0%
8.12% ULTJ 164.3% 159.7% ULTJ
JPFA JPFA
ICBP 150.0% ICBP
Kenaikan

118.2%
UNVR UNVR

100.0%

50.0%

0.0%
UNVR MYOR ULTJ JPFA ICBP UNVR

Pertumbuhan Penjualan
50.0

45.0

40.0

35.0 MYOR
ULTJ
30.0 JPFA
25.0 ICBP
UNVR
20.0

15.0

10.0

5.0

0.0
25.0 ICBP
UNVR
20.0

15.0

10.0

5.0

0.0
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020
an dengan

MYOR
ULTJ
JPFA
118.2% ICBP
UNVR

UNVR
 Rekap data Ekuitas berdasarkan Rank
Ekuitas (T) 2010 2011 2012 2013 2014 2015
MYOR 2.0 2.4 3.0 3.9 4.1 5.2
JPFA 3.0 3.3 4.3 5.2 5.3 6.1
ULTJ 1.3 1.4 1.7 2.0 2.3 2.8
ICBP 8.9 10.2 12.0 16.3 15.0 16.4
UNVR 4.0 3.7 4.0 4.3 4.6 4.8

Pertumbuhan Ekuitas Per Tahun

20.00% 18.09%
18.00%
16.00% 13.53% 13.31%
12.70% M
14.00%
12.00% JP
CAGR

UL
10.00%
IC
8.00%
UN
6.00%
4.00% 2.00%
2.00%
0.00%
MYOR JPFA ULTJ ICBP UNVR
Ekuitas (T)

Ekuitas
Tahun MYOR JPFA ULTJ ICBP UNVR
2010 2.0 3.0 1.3 8.9 4.0
2011 2.4 3.3 1.4 10.2 3.7
2012 3.0 4.3 1.7 12.0 4.0
2013 3.9 5.2 2.0 16.3 4.3
2014 4.1 5.3 2.3 15.0 4.6
2015 5.2 6.1 2.8 16.4 4.8
2016 6.3 9.4 3.5 18.5 4.7
2017 7.4 9.8 4.2 19.5 5.2
2018 8.5 10.2 4.8 21.6 7.4
2019 9.7 11.2 5.5 25.3 5.3
2020 10.6 10.7 4.5 27.0 4.9
 CAGR 18.09% 13.53% 13.31% 12.70% 2.00%
Kenaikan 427.5% 255.7% 248.8% 230.7% 21.9%

Dalam triliun rupiah

itas berdasarkan Rank
2016 2017 2018 2019 2020 CAGR Kenaikan
6.3 7.4 8.5 9.7 10.6 18.09% 427.5%
9.4 9.8 10.2 11.2 10.7 13.53% 255.7%
3.5 4.2 4.8 5.5 4.5 13.31% 248.8%
18.5 19.5 21.6 25.3 27.0 12.70% 230.7%
4.7 5.2 7.4 5.3 4.9 2.00% 21.9%

Tahun Kenaikan Ekuitas Dibandingkan dengan

Tahun 2010
427.5%
450.0%
400.0%
MYOR MYOR
350.0%
JPFA JPFA
ULTJ 300.0% 255.7% 248.8% ULTJ
ICBP 230.7% ICBP
Kenaikan

250.0%
UNVR UNVR
200.0%
2.00% 150.0%
100.0%
UNVR 21.9%
50.0% 0
0.0%
MYOR JPFA ULTJ ICBP UNVR

Pertumbuhan Ekuitas (Modal bersih)

30.0

25.0

MYOR
20.0 JPFA
ULTJ
15.0 ICBP
UNVR

10.0

5.0

0.0
15.0 ICBP
UNVR

10.0

5.0

0.0
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020
engan

MYOR
JPFA
ULTJ
ICBP
UNVR

0
 Nilai Buku
Tahun MYOR JPFA ULTJ ICBP UNVR
2010 89 256 112 761 106
2011 107 282 121 872 96
2012 134 368 147 1,024 104
2013 174 444 172 1,393 112
2014 183 453 198 1,282 121
2015 232 521 241 1,401 127
2016 281 803 302 1,581 123
2017 330 838 362 1,667 136
2018 379 868 414 1,846 194
2019 432 957 478 2,162 138
2020 471 912 391 2,515 129
CAGR 18.09% 13.53% 13.31% 12.70% 2.00%
Kenaikan 427.5% 255.7% 248.8% 230.7% 21.9%

Dalam rupiah
 Pertumbuhan Nilai Buku
3,000

2,500

MYOR
2,000 JPFA
ULTJ
1,500 ICBP
UNVR

1,000

500

0
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020