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%		-1.54%	-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	4/29/23 A	4/27/24 A	4/2/25 A	3/31/26 A

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	-	-	-	-	21.96M
MCDONALD'S CORPORATION	18.13x	7.22x	13.07x	3.23%	164B
STARBUCKS CORPORATION	41.72x	3.32x	21.55x	2.66%	108B
COMPASS GROUP PLC	22.18x	1.15x	11.25x	2.48%	50.55B
CHIPOTLE MEXICAN GRILL, INC.	28.74x	3.54x	20.07x	-.--%	40.95B
YUM! BRANDS, INC.	14.57x	5.44x	16.2x	2.22%	37.15B
RESTAURANT BRANDS INTERNATIONAL INC.	15.64x	3.69x	11.5x	3.69%	24.38B
DARDEN RESTAURANTS, INC.	17.83x	1.83x	11.02x	3.23%	22.67B
ARAMARK	30.74x	0.96x	12.41x	0.86%	14.64B
YUM CHINA HOLDINGS, INC.	13.53x	0.96x	6.29x	2.97%	13.61B
Average	22.56x	3.12x	13.71x	2.37%	47.6B
Weighted average by Cap.	24.66x	4.43x	15.26x	2.61%