Valuation PT Champ Resto Indonesia Tbk

Stocks

End-of-day quote INDONESIA S.E. 05/10/2026			5-day change	1st Jan Change
192.00 ^IDR	+5.49%		+1.59%	-68.00%

07-30	PT Champ Resto Indonesia Tbk Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-30	PT Champ Resto Indonesia Tbk Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Market Cap ¹	3,954,167	2,805,834	1,820,000	1,300,000
Change	-	-29.04%	-35.14%	-28.57%
Enterprise Value (EV) ¹	4,245,609	3,328,123	2,382,409	1,851,006
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	1,265,244	1,425,953	1,540,578	1,443,279
EBITDA ¹	165,854	161,155	170,017	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	291,442	522,290	562,409	551,006
Reference price ²	1,825.00	1,295.00	840.00	600.00
Nbr of stocks (in thousands)	2,166,667	2,166,667	2,166,667	2,166,667
Announcement Date	29/04/23	27/04/24	02/04/25	31/03/26

¹IDR in Million²IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PT CHAMP RESTO INDONESIA TBK	-	-	-	-	23.15M
MCDONALD'S CORPORATION	18.22x	7.26x	13.13x	3.22%	165B
STARBUCKS CORPORATION	41.84x	3.31x	21.49x	2.66%	108B
COMPASS GROUP PLC	22.27x	1.14x	11.22x	2.49%	50.38B
CHIPOTLE MEXICAN GRILL, INC.	27.39x	3.4x	19.24x	-.--%	39.04B
YUM! BRANDS, INC.	14.66x	5.47x	16.28x	2.21%	37.38B
RESTAURANT BRANDS INTERNATIONAL INC.	15.63x	3.69x	11.49x	3.69%	24.37B
DARDEN RESTAURANTS, INC.	17.78x	1.82x	10.99x	3.24%	22.6B
ARAMARK	30.56x	0.95x	12.36x	0.86%	14.56B
YUM CHINA HOLDINGS, INC.	13.62x	0.97x	6.34x	2.95%	13.7B
Average	22.44x	3.11x	13.62x	2.37%	47.46B
Weighted average by Cap.	24.57x	4.44x	15.17x	2.62%