Stock CSMI PT CIPTA SELERA MURNI TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Cipta Selera Murni Tbk

Equities

CSMI

ID1000155401

Restaurants & Bars

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 18/04/2024 am IST 		5-day change 1st Jan Change
2,870 IDR +0.35% Intraday chart for PT Cipta Selera Murni Tbk -.--% -0.35%
29/04 PT Cipta Selera Murni Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
2023 PT Cipta Selera Murni Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 4,40,673 29,70,464 25,70,594 23,50,257
Enterprise Value (EV) 1 4,96,386 30,15,433 26,10,592 23,89,026
P/E ratio -11.7 x -223 x -298 x -744 x
Yield - - - -
Capitalization / Revenue 5.7 x 48.3 x 49.7 x 576 x
EV / Revenue 6.42 x 49 x 50.5 x 586 x
EV / EBITDA -23.2 x -276 x -979 x -2,806 x
EV / FCF -48.2 x 793 x 946 x -2,088 x
FCF Yield -2.08% 0.13% 0.11% -0.05%
Price to Book 14.6 x 154 x 217 x 271 x
Nbr of stocks (in thousands) 8,16,062 8,16,062 8,16,062 8,16,062
Reference price 2 540.0 3,640 3,150 2,880
Announcement Date 30/06/21 28/04/22 31/03/23 30/04/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,27,547 2,02,244 77,317 61,505 51,674 4,077
EBITDA 1 -403.2 3,412 -21,426 -10,925 -2,666 -851.4
EBIT 1 -11,493 -8,271 -29,211 -17,862 -8,048 -2,572
Operating Margin -5.05% -4.09% -37.78% -29.04% -15.57% -63.09%
Earnings before Tax (EBT) 1 -12,017 -11,492 -37,343 -12,988 -8,971 -2,966
Net income 1 -12,115 -11,411 -37,622 -13,298 -8,622 -3,161
Net margin -5.32% -5.64% -48.66% -21.62% -16.69% -77.52%
EPS 2 -19.17 -18.05 -46.10 -16.30 -10.57 -3.870
Free Cash Flow 1 -12,963 -3,425 -10,307 3,802 2,761 -1,144
FCF margin -5.7% -1.69% -13.33% 6.18% 5.34% -28.06%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 02/04/20 02/06/20 30/06/21 28/04/22 31/03/23 30/04/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 33,855 30,067 55,713 44,969 39,998 38,769
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -83.97 x 8.813 x -2.6 x -4.116 x -15 x -45.54 x
Free Cash Flow 1 -12,963 -3,425 -10,307 3,802 2,761 -1,144
ROE (net income / shareholders' equity) -23.7% -26.9% -109% -53.4% -53.8% -29.5%
ROA (Net income/ Total Assets) -4.73% -3.71% -14.2% -9.82% -5.69% -2.29%
Assets 1 2,56,295 3,07,848 2,65,587 1,35,403 1,51,419 1,38,235
Book Value Per Share 2 73.40 59.10 37.10 23.70 14.50 10.60
Cash Flow per Share 2 21.90 19.90 4.900 4.540 0.7500 1.070
Capex 1 18,540 4,030 4,000 5,450 - 101
Capex / Sales 8.15% 1.99% 5.17% 8.86% - 2.48%
Announcement Date 02/04/20 02/06/20 30/06/21 28/04/22 31/03/23 30/04/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Restaurants & Bars

1st Jan change Capi.
PT CIPTA SELERA MURNI TBK Stock PT Cipta Selera Murni Tbk
-0.35% 14Cr
STARBUCKS CORPORATION Stock Starbucks Corporation
-17.74% 8.98TCr
COMPASS GROUP PLC Stock Compass Group PLC
+2.94% 4.56TCr
DARDEN RESTAURANTS, INC. Stock Darden Restaurants, Inc.
-7.74% 1.83TCr
SODEXO Stock Sodexo
-15.03% 1.35TCr
CAVA GROUP, INC. Stock CAVA Group, Inc.
+114.91% 1.06TCr
HAIDILAO INTERNATIONAL HOLDING LTD. Stock Haidilao International Holding Ltd.
+0.41% 1.06TCr
ZENSHO HOLDINGS CO., LTD. Stock Zensho Holdings Co., Ltd.
-17.86% 562.62Cr
JUBILANT FOODWORKS LIMITED Stock Jubilant FoodWorks Limited
-1.68% 441.1Cr
JOLLIBEE FOODS CORPORATION Stock Jollibee Foods Corporation
-13.29% 415.84Cr
Other Restaurants & Bars
  1. Stock Market
  2. Equities
  3. CSMI Stock
  4. Financials PT Cipta Selera Murni Tbk