Stock CSMI PT CIPTA SELERA MURNI TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Cipta Selera Murni Tbk

Equities

CSMI

ID1000155401

Restaurants & Bars

End-of-day quote INDONESIA S.E.
Other stock markets
 23:00:00 17/04/2024 BST 		5-day change 1st Jan Change
2,870 IDR +0.35% Intraday chart for PT Cipta Selera Murni Tbk -.--% -0.35%
04-29 PT Cipta Selera Murni Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
2023 PT Cipta Selera Murni Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022
Capitalization 1 440,673 2,970,464 2,570,594
Enterprise Value (EV) 1 496,386 3,015,433 2,610,592
P/E ratio -11.7 x -223 x -298 x
Yield - - -
Capitalization / Revenue 5.7 x 48.3 x 49.7 x
EV / Revenue 6.42 x 49 x 50.5 x
EV / EBITDA -23.2 x -276 x -979 x
EV / FCF -48.2 x 793 x 946 x
FCF Yield -2.08% 0.13% 0.11%
Price to Book 14.6 x 154 x 217 x
Nbr of stocks (in thousands) 816,062 816,062 816,062
Reference price 2 540.0 3,640 3,150
Announcement Date 30/06/21 28/04/22 31/03/23
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 246,007 227,547 202,244 77,317 61,505 51,674
EBITDA 1 3,675 -403.2 3,412 -21,426 -10,925 -2,666
EBIT 1 -13,953 -11,493 -8,271 -29,211 -17,862 -8,048
Operating Margin -5.67% -5.05% -4.09% -37.78% -29.04% -15.57%
Earnings before Tax (EBT) 1 -14,220 -12,017 -11,492 -37,343 -12,988 -8,971
Net income 1 -13,828 -12,115 -11,411 -37,622 -13,298 -8,622
Net margin -5.62% -5.32% -5.64% -48.66% -21.62% -16.69%
EPS - -19.17 -18.05 -46.10 -16.30 -10.57
Free Cash Flow 1 1,086 -12,963 -3,425 -10,307 3,802 2,761
FCF margin 0.44% -5.7% -1.69% -13.33% 6.18% 5.34%
FCF Conversion (EBITDA) 29.56% - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 02/04/20 02/04/20 02/06/20 30/06/21 28/04/22 31/03/23
1IDR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 21,865 33,855 30,067 55,713 44,969 39,998
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.949 x -83.97 x 8.813 x -2.6 x -4.116 x -15 x
Free Cash Flow 1 1,086 -12,963 -3,425 -10,307 3,802 2,761
ROE (net income / shareholders' equity) -21.9% -23.7% -26.9% -109% -53.4% -53.8%
ROA (Net income/ Total Assets) -5.67% -4.73% -3.71% -14.2% -9.82% -5.69%
Assets 1 243,865 256,295 307,848 265,587 135,403 151,419
Book Value Per Share - 73.40 59.10 37.10 23.70 14.50
Cash Flow per Share - 21.90 19.90 4.900 4.540 0.7500
Capex 1 24,377 18,540 4,030 4,000 5,450 -
Capex / Sales 9.91% 8.15% 1.99% 5.17% 8.86% -
Announcement Date 02/04/20 02/04/20 02/06/20 30/06/21 28/04/22 31/03/23
1IDR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Restaurants & Bars

1st Jan change Capi.
PT CIPTA SELERA MURNI TBK Stock PT Cipta Selera Murni Tbk
-0.35% 147M
STARBUCKS CORPORATION Stock Starbucks Corporation
-18.91% 88.18B
COMPASS GROUP PLC Stock Compass Group PLC
+5.13% 48.78B
DARDEN RESTAURANTS, INC. Stock Darden Restaurants, Inc.
-6.27% 18.38B
HAIDILAO INTERNATIONAL HOLDING LTD. Stock Haidilao International Holding Ltd.
+37.14% 14.25B
SODEXO Stock Sodexo
-13.87% 13.68B
CAVA GROUP, INC. Stock CAVA Group, Inc.
+79.80% 8.81B
ZENSHO HOLDINGS CO., LTD. Stock Zensho Holdings Co., Ltd.
-11.06% 6.62B
JOLLIBEE FOODS CORPORATION Stock Jollibee Foods Corporation
-10.10% 4.39B
JUBILANT FOODWORKS LIMITED Stock Jubilant FoodWorks Limited
-16.93% 3.72B
Other Restaurants & Bars
  1. Stock Market
  2. Equities
  3. CSMI Stock
  4. Financials PT Cipta Selera Murni Tbk