Valuation PT Champ Resto Indonesia Tbk

Stocks

End-of-day quote INDONESIA S.E. 29/10/2026			5-day change	1st Jan Change
177.00 ^IDR	+4.73%		-2.75%	-70.50%

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	29/4/23	27/4/24	2/4/25	31/3/26

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	-	-	-	-	20.09M
MCDONALD'S CORPORATION	19.57x	7.7x	13.93x	2.99%	177B
STARBUCKS CORPORATION	46.1x	3.61x	23.38x	2.44%	118B
COMPASS GROUP PLC	25.17x	1.27x	12.49x	2.2%	56.93B
YUM! BRANDS, INC.	16.82x	5.9x	17.52x	2%	40.98B
CHIPOTLE MEXICAN GRILL, INC.	25.54x	3.19x	18.1x	-.--%	36.36B
RESTAURANT BRANDS INTERNATIONAL INC.	16.69x	3.85x	11.99x	3.46%	25.99B
DARDEN RESTAURANTS, INC.	19.26x	1.96x	11.86x	3%	24.5B
YUM CHINA HOLDINGS, INC.	15.12x	1.08x	7.12x	2.67%	15.15B
ARAMARK	30.73x	0.96x	12.37x	0.85%	14.65B
Average	23.89x	3.28x	14.31x	2.18%	50.95B
Weighted average by Cap.	26.55x	4.71x	16.09x	2.44%