Analisis Saham PT Central Proteina Prima Tbk (CPRO) Per Q3 Desember 2025
Analisis mendalam saham CPRO per Q3 2025: profit inflection +64% H1, capacity expansion, pet food growth, valuation murah, dan skenario harga Rp 120-140 dalam 18-24 bulan.
Disclaimer:
Analisis ini adalah opini edukasi, bukan nasihat atau rekomendasi investasi. Kami tidak menerima komisi maupun afiliasi dari emiten yang dibahas. Saham berisiko tinggi—lakukan riset mandiri (DYOR - Do Your Own Research) dan konsultasi dengan penasihat keuangan berlisensi sebelum mengambil keputusan. Hasil masa lalu tidak menjamin kinerja masa depan.
Tanggal Analisis: 5 Januari 2026
Harga Saat Ini: Rp 86 per lembar
Ticker: CPRO (Bursa Efek Indonesia)
Nama Perusahaan: PT Central Proteina Prima Tbk
Sektor: Akuakultur Terintegrasi - Pakan Udang/Ikan, Pet Food, Produk Makanan Olahan, Benur (Feed, Pet Food, Frozen Seafood, Hatchery)
Nilai Pasar: Rp 5,123T
Jumlah Saham Beredar: 59,57 Miliar lembar
Didirikan: 1980 (46 tahun) | IPO 2006 | Pemilik Keluarga Jiaravanon (Thai-Indonesian)
Overview: Quality Aquaculture Turnaround, Profit Inflection +64% H1, Capacity Expansion, Pet Food Growthh2
CPRO adalah perusahaan akuakultur terintegrasi dengan profit inflection spektakuler: H1 2025 profit +64.5% YoY ke Rp 293M, full-year 2025 estimate Rp 569M (+77.8% vs 2024 Rp 320M weak), kapasitas ekspansi Rp 200M ongoing (feed machines, hatchery, new pet food plant), segmen pet food tumbuh double-digit dengan ekspor ke 7 negara dan target tambah 4-5 2026, fundamental solid (ROA 5.7%, ROE 10.12%, FCF positive Rp 357M), valuation cheap P/E 12.67x + P/B 1.28x, momentum +30% YTD, Cs-137 closure jadi catalyst tambahan.
CPRO adalah perusahaan akuakultur terintegrasi dengan portofolio divercified: pakan (82.7% revenue), pet food brands (BOLT dog, CLEO cat, Hiro fish) expanding globally, produk makanan olahan beku (Champ, Fiesta, Frosh), dan benur udang/ikan. TTM revenue stabil Rp 9.729 Miliar, TTM profit Rp 404M (4.15% margin). 2025 fundamental transformation: 2024 slump Rp 320M profit, 2025 H1 spectacular +64.5% to Rp 293M, full-year guidance Rp 569M expected (+77.8% inflection). Capex Rp 200M 2025-2027 untuk feed capacity expansion + new pet food plant Jateng (2027 target). Pet food CPPETINDO subsidiary: double-digit growth annually, export Malaysia strong, entry Thailand/Saudi 2026, domestic penetration masih rendah tapi tumbuh (kepemilikan pet rising). Fundamental solid: ROA 5.7%, ROE 10.12%, ROIC 9.36% (improving), D/E 0.48x moderate, OCF Rp 575M, FCF Rp 357M positive. Valuation attractive: P/E 12.67x (vs historical 15-18x), P/B 1.28x fair, P/S 0.53x cheap. Momentum +30% YTD strong + Cs-137 seafood contamination closure = positive catalyst untuk aquaculture market share recovery. Piotroski 7.0 strong financial signals. Estimasi fair value berada di kisaran Rp 120-140 dalam 18-24 bulan (40-63% di atas harga saat ini).
Status Kini (Data Q3 2025, H1 2025, TTM) - TURNAROUND INFLECTION:
| Item | Nilai | Status |
|---|---|---|
| Pendapatan TTM | Rp 9.729 Miliar | Stabil, pakan core |
| Laba Kotor TTM | Rp 1.993 Miliar | 20.5% gross margin |
| EBITDA TTM | Rp 900 Miliar | 9.3% EBITDA margin |
| Laba Bersih TTM | Rp 404 Miliar | 4.15% margin ✓ |
| H1 2025 Profit | Rp 293 Miliar | +64.5% YoY ✓ SPECTACULAR |
| 2024 Profit | Rp 320 Miliar | Weak (baseline) |
| 2025F Profit | Rp 569 Miliar | +77.8% guidance ✓ |
| Capex 2025-27 | Rp 200 Miliar | Feed + pet food plant |
| OCF TTM | Rp 575 Miliar | Positive strong ✓ |
| FCF TTM | Rp 357 Miliar | Excellent ✓ |
| D/E Ratio | 0,48x | Moderate ✓ |
| Altman Score | 1,09 | Weak structural (typical aqua) |
| Dividen 2024 | Rp 0 | None (reinvest) |
| P/E (TTM) | 12,67x | CHEAP ✓ |
| Momentum YTD | +30% | Strong |
Profil Aquaculture Quality + Turnaround:
- ✓ Profit inflection visible - H1 +64.5%, 2025 guidance +77.8% vs 2024 weak
- ✓ Capacity expansion funded - Rp 200M capex internally funded, FCF positive
- ✓ Pet food growth - Double-digit, CPPETINDO subsidiary scaling, export momentum
- ✓ Market catalyst - Cs-137 contamination closure opens aqua market opportunity
- ✓ Valuation cheap - P/E 12.67x, P/B 1.28x, P/S 0.53x attractive
- ✓ Financial solid - OCF Rp 575M, FCF Rp 357M, D/E 0.48x manageable
- ✓ Momentum strong - +30% YTD, post-H1 results strength
- ✓ Diversification - Feed + pet food + frozen food multi-segment
Kesimpulan Awal: CPRO adalah QUALITY AQUACULTURE TURNAROUND - H1 profit +64% inflection spectacular, 2025 guidance +77.8%, valuation cheap, catalysts clear, momentum strong. Karakter saham ini bercirikan turnaround dengan horizon 18-24 bulan.
ANALISIS FUNDAMENTAL - 5 PILAR (RECOVERING)h2
PILAR 1: PROFITABILITAS & MARGINh3
Status: ✓ INFLECTION VISIBLE, RECOVERY STRONG
✓ H1 2025 profit +64.5% YoY - Spectacular recovery signal.
✓ Full-year 2025 guidance Rp 569M (+77.8%) - Sustained improvement.
✓ Gross margin 20.5%, EBITDA 9.3% - Operational efficiency solid.
✓ 2024 was trough - Rp 320M baseline, now recovering clearly.
Assessment: Profitability inflection strong = HIGHEST CONVICTION SIGNAL.
PILAR 2: ARUS KAS & PEMBIAYAANh3
Status: ✓ STRONG POSITIVE, CAPEX INTERNALLY FUNDED
✓ OCF Rp 575M strong - Operational cash solid.
✓ FCF Rp 357M positive - After capex Rp 200M, cash margin good.
✓ Capex Rp 200M fully funded - No dilution, no financing stress.
✓ No dividend (reinvest) - Capital allocation for expansion optimal.
Assessment: Cashflow excellent = SELF-FUNDING GROWTH.
PILAR 3: UTANG & SOLVABILITASh3
Status: 🟡 MODERATE, MANAGEABLE
🟡 D/E 0.48x moderate - Typical for aquaculture, sustainable.
🟡 Altman 1.09 weak - Structural (aqua industry), improving.
✓ Debt history: Paid early USD 51M SFA Tranche A, remaining B small.
✓ No solvency concerns - Debt trend declining.
Assessment: Leverage manageable = ACCEPTABLE FOR AQUACULTURE.
PILAR 4: HASIL INVESTASI & RETURNh3
Status: ✓ SOLID, IMPROVING
✓ ROA 5.7%, ROE 10.12%, ROIC 9.36% - All positive, solid.
✓ Returns improving - Profit recovery lifting returns.
✓ ROIC >cost of capital - Value creation evident.
Assessment: Returns solid = GOOD CAPITAL DEPLOYMENT.
PILAR 5: DIVIDEN & RETURN PEMEGANG SAHAMh3
Status: 🟡 NO DIVIDEN NOW, CAPITAL GAIN FOCUS
🟡 No dividend (reinvest capex) - Strategy correct for growth.
✓ But FCF positive - Dividend resume likely 2027+ post-expansion.
✓ Capital appreciation potential strong - Transformation story = 2-3x upside.
✓ Expected return +40-63% - Substantial from current levels.
Assessment: Dividen sacrificed for growth OK, capital appreciation main return.
RINGKASAN 5 PILARh2
| Pilar | Status | Nilai |
|---|---|---|
| 1. Profitabilitas | ✓ Inflection visible, recovery strong | 4/5 |
| 2. Arus Kas | ✓ Strong positive, capex funded | 4/5 |
| 3. Utang & Solvabilitas | 🟡 Moderate, manageable | 3/5 |
| 4. Return Investasi | ✓ Solid, improving | 3.5/5 |
| 5. Dividen | 🟡 None now, resume 2027 | 2/5 |
| RATA-RATA | ✓ QUALITY TURNAROUND | 3.3/5 |
Score 3.3/5 Fair (but inflection trajectory strong). Turnaround justifies rating.
VALUASI & FAIR VALUEh2
Fair Value Estimation (Turnaround Model):
| Model | Fair Value | Current (Rp 86) | Upside |
|---|---|---|---|
| P/E 14x (forward 2025) | Rp 98-108 | Rp 86 | +14-26% |
| P/E 16x (growth 2026) | Rp 110-130 | Rp 86 | +28-51% |
| EV/EBITDA 10x (normalized) | Rp 115-130 | Rp 86 | +34-51% |
| Sum-of-Parts (segments) | Rp 130-160 | Rp 86 | +51-86% |
| Analyst consensus | Rp 110-140 (est) | Rp 86 | +28-63% |
🟢 CONSENSUS FAIR VALUE Rp 120-140 = Current Rp 86 at discount 15-30%.
SKENARIO 2-TAHUNh2
| Scenario | Probability | Return | Target | Narrative |
|---|---|---|---|---|
| Bull | 40% | +80% | Rp 155 | Capex on-schedule, pet food acceleration, margin +2%, profit Rp 700M |
| Base | 45% | +40% | Rp 120 | Steady growth, capex completion, margin stable, profit Rp 600M |
| Bear | 15% | -20% | Rp 69 | Execution delays, aqua cyclical weakness, margin pressure |
| Expected | +43% | Rp 123 | Probability-weighted attractive return |
🟢 Expected return +43% over 2Y + dividen 2027+ = 5% CAGR strong.
Ringkasan & Level Teknikal Kuncih2
Faktor pendukung tesis:
- Profit inflection H1 +64.5% YoY spectacular, 2025 guidance +77.8%
- Capex Rp 200M internally funded (FCF Rp 357M), no dilution
- Pet food segment (CPPETINDO) double-digit growth, export momentum
- Cs-137 contamination closure = positive catalyst for aqua market
- Valuation cheap P/E 12.67x, P/B 1.28x, P/S 0.53x
- Cashflow strong OCF Rp 575M, FCF Rp 357M positive
- Fundamental solid D/E 0.48x moderate, Piotroski 7.0 strong
- Momentum +30% YTD, post-H1 results strength
- Analyst target Rp 110-140 (+28-63% upside)
Secara level harga, zona Rp 75-80 berada di area pelemahan/dip dari harga saat ini (Rp 86); Rp 110-120 mendekati estimasi fair value awal; zona Rp 120-140 mencerminkan skenario di mana sebagian besar upside sudah terealisasi; di atas Rp 150 valuasi mulai mencerminkan skenario fair value penuh tercapai.
Katalis Kunci (2026):
| Event | Timeline | Impact |
|---|---|---|
| 2025 full-year results | Feb 2026 | Test Rp 569M profit guidance |
| H2 2025 performance | Jan-Feb 2026 | Sequential growth confirmation |
| Pet food export progress | Q1-Q2 2026 | Thailand, Saudi registration status |
| Capex project updates | Quarterly | Feed machine, hatchery, plant progress |
| 2026 guidance announcement | May 2026 | Expect Rp 700M+ profit guided |
Siklus capacity ramp relevan pada horizon 18-24 bulan.
KOMPETITOR, ANCAMAN, PELUANGh2
Competitive Landscape (Aquaculture Indonesia):
CPRO leader in integrated aquaculture chain. Main competitors: smaller regional players + imports.
Ancaman (Manageable):
- 🟡 Aquaculture cyclical (commodity shrimp/fish prices)
- 🟡 Disease outbreak risk (low currently, mitigated by standards)
- 🟡 Competition from imports (Thai, Vietnamese feed)
Peluang (Strong):
- 🟢 Cs-137 closure market recovery (+market share opportunity)
- 🟢 Pet food expansion (Indonesia pet ownership rising, low penetration)
- 🟢 Export acceleration (Thailand, Saudi Arabia, 4-5 new countries 2026)
- 🟢 Aquaculture recovery (post-contamination closure)
KESIMPULANh2
CPRO adalah QUALITY AQUACULTURE TURNAROUND dengan SPECTACULAR PROFIT INFLECTION.
Strengths:
- ✓ Profit inflection H1 +64.5% YoY (strongest signal)
- ✓ 2025 guidance +77.8% (sustained recovery expected)
- ✓ Capex expansion internally funded (Rp 200M, FCF positive)
- ✓ Pet food growth momentum (CPPETINDO double-digit, export scaling)
- ✓ Valuation cheap P/E 12.67x, P/B 1.28x, P/S 0.53x
- ✓ Catalyst clear (Cs-137 closure market recovery)
- ✓ Fundamental solid (ROA 5.7%, ROE 10.12%, FCF positive)
Weaknesses (Minor):
- 🟡 Aquaculture cyclical (commodity price dependent)
- 🟡 Pet food new (CPPETINDO still scaling)
- 🟡 Altman 1.09 weak (structural for aquaculture)
Profil saham ini bercirikan turnaround dengan horizon 18-24 bulan, dengan potensi capital appreciation 40-60% berdasarkan skenario di atas.
Expected Return: +43% capital (2Y) + 2-3% dividen (2027+) = 5% CAGR strong.
Secara ringkas, harga Rp 86 saat ini berada di bawah estimasi fair value Rp 120-140 (40-63% di bawahnya), dengan profit inflection yang spektakuler, valuasi murah, katalis yang jelas, capex yang didanai secara internal, dan momentum yang kuat mendukung skenario tersebut terealisasi dalam 18-24 bulan ke depan.
Analisis dibuat 5 Januari 2026 berdasarkan Q3 2025 results, H1 2025 performance (+64% profit), 2025-2027 capex plans, CPPETINDO pet food expansion, Cs-137 closure catalyst, dan analyst consensus.
Comments