Stock PZZA PT SARIMELATI KENCANA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Sarimelati Kencana Tbk

Equities

PZZA

ID1000143407

Restaurants & Bars

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-07-10 pm EDT 		5-day change 1st Jan Change
240 IDR -0.83% Intraday chart for PT Sarimelati Kencana Tbk +3.45% -35.14%
Apr. 30 PT Sarimelati Kencana Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 01 PT Sarimelati Kencana Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,659,250 3,354,281 2,434,447 2,043,734 1,622,965 1,112,032
Enterprise Value (EV) 1 2,481,083 3,302,632 2,852,479 2,383,316 2,355,837 1,859,095
P/E ratio 14.4 x 16.8 x -26.1 x 33.6 x -69.2 x -11.6 x
Yield - - 2.71% - - -
Capitalization / Revenue 0.74 x 0.84 x 0.7 x 0.6 x 0.45 x 0.31 x
EV / Revenue 0.69 x 0.83 x 0.82 x 0.7 x 0.65 x 0.52 x
EV / EBITDA 6.47 x 7.61 x 21 x 8.93 x 10.6 x 10.4 x
EV / FCF -33.1 x -41.8 x 41.2 x 8.82 x -123 x 8.77 x
FCF Yield -3.02% -2.4% 2.43% 11.3% -0.81% 11.4%
Price to Book 2.19 x 2.5 x 2.12 x 1.75 x 1.38 x 1.03 x
Nbr of stocks (in thousands) 3,021,875 3,021,875 3,005,491 3,005,491 3,005,491 3,005,491
Reference price 2 880.0 1,110 810.0 680.0 540.0 370.0
Announcement Date 3/29/19 4/3/20 5/7/21 4/4/22 4/17/23 4/1/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,573,974 3,986,701 3,458,406 3,418,811 3,612,319 3,543,983
EBITDA 1 383,356 433,847 136,095 266,947 221,448 179,297
EBIT 1 260,154 274,837 -47,210 65,409 15,264 -37,838
Operating Margin 7.28% 6.89% -1.37% 1.91% 0.42% -1.07%
Earnings before Tax (EBT) 1 234,291 269,975 -91,386 47,807 -26,416 -98,910
Net income 1 173,096 200,021 -93,520 60,770 -23,456 -96,225
Net margin 4.84% 5.02% -2.7% 1.78% -0.65% -2.72%
EPS 2 61.31 66.19 -31.08 20.22 -7.804 -32.02
Free Cash Flow 1 -74,921 -79,100 69,319 270,068 -19,181 211,953
FCF margin -2.1% -1.98% 2% 7.9% -0.53% 5.98%
FCF Conversion (EBITDA) - - 50.93% 101.17% - 118.21%
FCF Conversion (Net income) - - - 444.41% - -
Dividend per Share - - 21.96 - - -
Announcement Date 3/29/19 4/3/20 5/7/21 4/4/22 4/17/23 4/1/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 418,031 339,582 732,872 747,063
Net Cash position 1 178,167 51,649 - - - -
Leverage (Debt/EBITDA) - - 3.072 x 1.272 x 3.309 x 4.167 x
Free Cash Flow 1 -74,921 -79,100 69,319 270,068 -19,181 211,953
ROE (net income / shareholders' equity) 21.9% 15.7% -7.51% 5.25% -1.96% -8.56%
ROA (Net income/ Total Assets) 9.23% 8.3% -1.36% 1.84% 0.41% -0.97%
Assets 1 1,875,889 2,410,033 6,878,487 3,305,403 -5,788,817 9,882,390
Book Value Per Share 2 401.0 443.0 383.0 388.0 390.0 358.0
Cash Flow per Share 2 107.0 36.50 20.20 32.90 18.20 17.00
Capex 1 306,092 414,641 283,091 186,281 351,952 131,424
Capex / Sales 8.56% 10.4% 8.19% 5.45% 9.74% 3.71%
Announcement Date 3/29/19 4/3/20 5/7/21 4/4/22 4/17/23 4/1/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Quick Service Restaurants

1st Jan change Capi.
PT SARIMELATI KENCANA TBK Stock PT Sarimelati Kencana Tbk
-35.14% 44.79M
MCDONALD'S CORPORATION Stock McDonald's Corporation
-14.07% 181B
CHIPOTLE MEXICAN GRILL, INC. Stock Chipotle Mexican Grill, Inc.
+25.82% 80.07B
YUM! BRANDS, INC. Stock Yum! Brands, Inc.
-0.87% 36.38B
RESTAURANT BRANDS INTERNATIONAL INC. Stock Restaurant Brands International Inc.
-7.82% 22.09B
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP Stock Restaurant Brands International Limited Partnership
-10.34% 21.56B
DOMINO'S PIZZA INC. Stock Domino's Pizza Inc.
+14.76% 16.65B
YUM CHINA HOLDINGS, INC. Stock Yum China Holdings, Inc.
-25.17% 11.77B
WINGSTOP INC. Stock Wingstop Inc.
+49.51% 11.24B
AMERICANA RESTAURANTS INTERNATIONAL PLC Stock Americana Restaurants International PLC
-0.96% 7.11B
Quick Service Restaurants
  1. Stock Market
  2. Equities
  3. PZZA Stock
  4. Financials PT Sarimelati Kencana Tbk