Financials PT Champ Resto Indonesia Tbk

Equities

End-of-day quote INDONESIA S.E. Other stock markets 18:00:00 2024-05-07 EDT			5-day change	1st Jan Change
1,060 ^IDR	-1.40%		-0.47%	-18.15%

04-27	PT Champ Resto Indonesia Tbk Reports Earnings Results for the Full Year Ended December 31, 2023	CI
2023	PT Champ Resto Indonesia Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023	CI

Fiscal Period: December	2022	2023	2024	2025
Capitalization ¹	3,954,167	2,805,834	2,296,667	-
Enterprise Value (EV) ¹	3,954,167	2,805,834	2,296,667	2,296,667
P/E ratio	63.5 x	131 x	18.3 x	12.3 x
Yield	-	-	-	-
Capitalization / Revenue	3.13 x	1.97 x	1.35 x	1.09 x
EV / Revenue	3.13 x	1.97 x	1.35 x	1.09 x
EV / EBITDA	12.1 x	10 x	5.49 x	4.37 x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Price to Book	-	-	-	-
Nbr of stocks (in thousands)	2,166,667	2,166,667	2,166,667	-
Reference price ²	1,825	1,295	1,060	1,060
Announcement Date	23-04-29	24-04-27	-	-

¹IDR in Million²IDR

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025
Net sales ¹	-	1,265	1,426	1,698	2,107
EBITDA ¹	-	328	280.4	418	526
EBIT ¹	-	70.05	59.26	165	253
Operating Margin	-	5.54%	4.16%	9.72%	12.01%
Earnings before Tax (EBT) ¹	-	59.73	21.58	160	240
Net income ¹	-7.327	62.28	21.35	125	187
Net margin	-	4.92%	1.5%	7.36%	8.88%
EPS ²	-4.000	28.75	9.850	57.80	86.50
Free Cash Flow	-	-	-	-	-
FCF margin	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-
Dividend per Share	-	-	-	-	-
Announcement Date	22-04-01	23-04-29	24-04-27	-	-

¹IDR in Billions²IDR

Estimates

Fiscal Period: December	2021	2022	2023	2024	2025
Net Debt	-	-	-	-	-
Net Cash position	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-
Free Cash Flow	-	-	-	-	-
ROE (net income / shareholders' equity)	-	-	-	32.7%	40.7%
ROA (Net income/ Total Assets)	-	-	-	14.6%	20%
Assets ¹	-	-	-	856.2	935
Book Value Per Share	-	-	-	-	-
Cash Flow per Share	-	-	-	-	-
Capex	-	-	-	-	-
Capex / Sales	-	-	-	-	-
Announcement Date	22-04-01	23-04-29	24-04-27	-	-

¹IDR in Billions

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

1,060 IDR

Average target price

1,710 IDR

Spread / Average Target

+61.32%

	1st Jan change	Capi.
PT CHAMP RESTO INDONESIA TBK	-18.15%	143M
STARBUCKS CORPORATION	-20.73%	86.21B
COMPASS GROUP PLC	+7.55%	49.15B
DARDEN RESTAURANTS, INC.	-9.77%	17.69B
HAIDILAO INTERNATIONAL HOLDING LTD.	+36.86%	14.2B
SODEXO	-17.29%	13.01B
CAVA GROUP, INC.	+83.97%	9.01B
ZENSHO HOLDINGS CO., LTD.	-18.42%	6.06B
JOLLIBEE FOODS CORPORATION	-11.69%	4.32B
JUBILANT FOODWORKS LIMITED	-18.13%	3.65B