|
End-of-day quote
INDONESIA S.E.
11/09/2026
|
5-day change | 1st Jan Change | ||
| 224.00 IDR | -1.75% |
|
-5.08% | -62.67% |
Company Valuation: PT Champ Resto Indonesia Tbk
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Market Cap 1 | 39,54,167 | 28,05,834 | 18,20,000 | 13,00,000 |
| Change | - | -29.04% | -35.14% | -28.57% |
| Enterprise Value (EV) 1 | 42,45,609 | 33,28,123 | 23,82,409 | 18,51,006 |
| Change | - | -21.61% | -28.42% | -22.31% |
| P/E | 63.5x | 131x | 102x | -17.3x |
| PBR | 14.7x | 10.6x | 6.42x | 5.26x |
| PEG | -0x | -2x | -6.2x | 0x |
| Capitalization / Revenue | 3.13x | 1.97x | 1.18x | 0.9x |
| EV / Revenue | 3.36x | 2.33x | 1.55x | 1.28x |
| EV / EBITDA | 25.6x | 20.7x | 14x | 45x |
| EV / EBIT | 47.2x | 54.2x | 40.1x | -81x |
| EV / FCF | 77.3x | 43.4x | 18.4x | 16.6x |
| FCF Yield | 1.29% | 2.3% | 5.43% | 6.01% |
| Dividend per Share 2 | 12 | - | - | - |
| Rate of return | 0.66% | - | - | - |
| EPS 2 | 28.75 | 9.855 | 8.239 | -34.6 |
| Distribution rate | 41.7% | - | - | - |
| Net sales 1 | 12,65,244 | 14,25,953 | 15,40,578 | 14,43,279 |
| EBITDA 1 | 1,65,854 | 1,61,155 | 1,70,017 | 41,167 |
| EBIT 1 | 90,036 | 61,423 | 59,419 | -22,860 |
| Net income 1 | 62,285 | 21,352 | 17,852 | -74,974 |
| Net Debt 1 | 2,91,442 | 5,22,290 | 5,62,409 | 5,51,006 |
| Reference price 2 | 1,825.00 | 1,295.00 | 840.00 | 600.00 |
| Nbr of stocks (in thousands) | 21,66,667 | 21,66,667 | 21,66,667 | 21,66,667 |
| Announcement Date | 29/04/23 | 27/04/24 | 02/04/25 | 31/03/26 |
1IDR in Million2IDR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 2.8Cr | |
| 43.4x | 3.52x | 22.89x | 2.54% | 11TCr | |
| 23.42x | 1.19x | 11.67x | 2.38% | 5.26TCr | |
| 18.43x | 1.87x | 11.3x | 3.12% | 2.36TCr | |
| 32.09x | 1.4x | 11.75x | 0.74% | 1.16TCr | |
| 32.9x | 0.48x | 8.97x | 2.93% | 953.9Cr | |
| 12.52x | 1.51x | 7.4x | 2.23% | 935.83Cr | |
| 37.13x | 2.58x | 14.27x | 0.39% | 786.44Cr | |
| 11.25x | 0.9x | 5.53x | 8.02% | 704.82Cr | |
| 14.47x | 2.54x | 9.92x | 3.22% | 699.39Cr | |
| Average | 25.07x | 1.78x | 11.52x | 2.84% | 2.42TCr | |
| Weighted average by Cap. | 32.48x | 2.42x | 16.47x | 2.59% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- ENAK Stock
- Valuation PT Champ Resto Indonesia Tbk
Select your edition
All financial news and data tailored to specific country editions
