Stock IGAR PT CHAMPION PACIFIC INDONESIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Champion Pacific Indonesia Tbk

Equities

IGAR

ID1000059306

Non-Paper Containers & Packaging

End-of-day quote INDONESIA S.E.
Other stock markets
 23:00:00 16/05/2024 BST 		5-day change 1st Jan Change
500 IDR +2.46% Intraday chart for PT Champion Pacific Indonesia Tbk +12.61% +14.16%
03-19 PT Champion Pacific Indonesia Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Champion Pacific Indonesia Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 373,327 330,550 344,160 427,770 453,047 424,083
Enterprise Value (EV) 1 266,699 150,711 103,751 143,598 173,238 -16,955
P/E ratio 11 x 7.58 x 7.8 x 5.84 x 6.34 x 11 x
Yield 1.3% 1.47% 1.41% 1.14% - -
Capitalization / Revenue 0.48 x 0.43 x 0.47 x 0.44 x 0.42 x 0.49 x
EV / Revenue 0.34 x 0.19 x 0.14 x 0.15 x 0.16 x -0.02 x
EV / EBITDA 3.7 x 1.57 x 1.03 x 0.95 x 1.14 x -0.2 x
EV / FCF -7.5 x 2.49 x 2.32 x 5.03 x -10.5 x -0.1 x
FCF Yield -13.3% 40.1% 43.2% 19.9% -9.49% -1,006%
Price to Book 1.08 x 0.86 x 0.81 x 0.86 x 0.81 x 0.71 x
Nbr of stocks (in thousands) 972,205 972,205 972,205 972,205 972,205 968,225
Reference price 2 384.0 340.0 354.0 440.0 466.0 438.0
Announcement Date 29/03/19 11/05/20 03/04/21 01/04/22 16/03/23 19/03/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 777,317 776,541 739,402 970,112 1,083,673 857,775
EBITDA 1 71,989 96,192 100,412 151,511 151,747 83,436
EBIT 1 60,414 77,018 78,973 129,719 129,466 62,194
Operating Margin 7.77% 9.92% 10.68% 13.37% 11.95% 7.25%
Earnings before Tax (EBT) 1 61,748 83,534 83,167 135,949 133,379 71,541
Net income 1 33,806 43,608 44,122 73,265 71,472 38,403
Net margin 4.35% 5.62% 5.97% 7.55% 6.6% 4.48%
EPS 2 34.77 44.86 45.38 75.36 73.52 39.79
Free Cash Flow 1 -35,540 60,443 44,781 28,523 -16,439 170,514
FCF margin -4.57% 7.78% 6.06% 2.94% -1.52% 19.88%
FCF Conversion (EBITDA) - 62.84% 44.6% 18.83% - 204.37%
FCF Conversion (Net income) - 138.6% 101.49% 38.93% - 444.01%
Dividend per Share 2 5.000 5.000 5.000 5.000 - -
Announcement Date 29/03/19 11/05/20 03/04/21 01/04/22 16/03/23 19/03/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 106,627 179,838 240,410 284,172 279,810 441,037
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -35,540 60,443 44,781 28,523 -16,439 170,514
ROE (net income / shareholders' equity) 9.66% 11.9% 10.8% 16.2% 13.8% 7%
ROA (Net income/ Total Assets) 6.97% 8.11% 7.69% 11% 9.67% 4.39%
Assets 1 484,910 538,035 573,659 666,571 738,876 875,562
Book Value Per Share 2 356.0 396.0 438.0 509.0 578.0 619.0
Cash Flow per Share 2 110.0 185.0 247.0 292.0 278.0 459.0
Capex 1 39,637 32,567 15,237 8,056 33,387 29,958
Capex / Sales 5.1% 4.19% 2.06% 0.83% 3.08% 3.49%
Announcement Date 29/03/19 11/05/20 03/04/21 01/04/22 16/03/23 19/03/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Plastic Containers & Packaging

1st Jan change Capi.
PT CHAMPION PACIFIC INDONESIA TBK Stock PT Champion Pacific Indonesia Tbk
+14.16% 30.24M
AMCOR PLC Stock Amcor plc
+6.54% 14.83B
APTARGROUP, INC. Stock AptarGroup, Inc.
+19.45% 9.79B
BERRY GLOBAL GROUP, INC. Stock Berry Global Group, Inc.
-9.96% 6.94B
SCIENTEX Stock Scientex
+17.06% 1.48B
TAIWAN HON CHUAN ENTERPRISE CO., LTD. Stock Taiwan Hon Chuan Enterprise Co., Ltd.
+28.40% 1.43B
FP CORPORATION Stock FP Corporation
-10.35% 1.38B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD. Stock Shanghai Zijiang Enterprise Group Co., Ltd.
+29.15% 1.27B
SHENZHEN LEAGUER CO., LTD. Stock Shenzhen Leaguer Co., Ltd.
-21.51% 1.05B
HUANGSHAN NOVEL CO.,LTD Stock Huangshan Novel Co.,Ltd
+21.68% 862M
Plastic Containers & Packaging
  1. Stock Market
  2. Equities
  3. IGAR Stock
  4. Financials PT Champion Pacific Indonesia Tbk