Financials PT Champ Resto Indonesia Tbk

Equities

ENAK

ID1000166101

Restaurants & Bars

End-of-day quote INDONESIA S.E. 06:00:00 2024-07-14 pm EDT 5-day change 1st Jan Change
1,005 IDR 0.00% Intraday chart for PT Champ Resto Indonesia Tbk -0.50% -22.39%

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 3,954,167 2,805,834 2,177,500 - -
Enterprise Value (EV) 1 3,954,167 2,805,834 2,177,500 2,177,500 2,177,500
P/E ratio 63.5 x 131 x 39.7 x 27.5 x 21 x
Yield - - - - -
Capitalization / Revenue 3.13 x 1.97 x 1.3 x 1.17 x 1.04 x
EV / Revenue 3.13 x 1.97 x 1.3 x 1.17 x 1.04 x
EV / EBITDA 12.1 x 10 x 5.69 x 4.68 x 4.11 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book - - 6.53 x - -
Nbr of stocks (in thousands) 2,166,667 2,166,667 2,166,667 - -
Reference price 2 1,825 1,295 1,005 1,005 1,005
Announcement Date 4/29/23 4/27/24 - - -
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net sales 1 - 1,265 1,426 1,669 1,857 2,096
EBITDA 1 - 328 280.4 383 465 530
EBIT 1 - 70.05 59.26 100 137 172
Operating Margin - 5.54% 4.16% 5.99% 7.38% 8.21%
Earnings before Tax (EBT) 1 - 59.73 21.58 70 101 133
Net income 1 -7.327 62.28 21.35 55 79 104
Net margin - 4.92% 1.5% 3.3% 4.25% 4.96%
EPS 2 -4.000 28.75 9.850 25.30 36.50 47.80
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/1/22 4/29/23 4/27/24 - - -
1IDR in Billions2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) - - - 18.4% 22.4% 26.3%
ROA (Net income/ Total Assets) - - - 5% 7% 9.2%
Assets 1 - - - 1,100 1,129 1,130
Book Value Per Share 2 - - - 154.0 - -
Cash Flow per Share - - - - - -
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 4/1/22 4/29/23 4/27/24 - - -
1IDR in Billions2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1,005 IDR
Average target price
1,400 IDR
Spread / Average Target
+39.30%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. ENAK Stock
  4. Financials PT Champ Resto Indonesia Tbk