Valuation PT Champ Resto Indonesia Tbk

Stocks

End-of-day quote INDONESIA S.E. Other stock markets 25/06/2026			5-day change	1st Jan Change
314.00 ^IDR	+2.61%		+15.44%	-47.67%

04-30	PT Champ Resto Indonesia Tbk Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-31	PT Champ Resto Indonesia Tbk Reports Earnings Results for the Full Year Ended December 31, 2025	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	-	-	-	-	36.82M
STARBUCKS CORPORATION	51.27x	3.44x	23.02x	2.43%	118B
COMPASS GROUP PLC	24.53x	1.23x	12.16x	2.26%	55.18B
DARDEN RESTAURANTS, INC.	20.25x	2x	12.24x	2.8%	24.45B
MIXUE GROUP	12.98x	1.87x	8.35x	2.92%	12.08B
CAVA GROUP, INC.	147.75x	6.17x	48.23x	-.--%	9.57B
SODEXO	25.43x	0.44x	8.08x	3.39%	8.49B
HAIDILAO INTERNATIONAL HOLDING LTD.	11.77x	1.03x	5.83x	7.48%	7.93B
ZENSHO HOLDINGS CO., LTD.	27.62x	1.16x	10.76x	0.93%	7.52B
FOOD & LIFE COMPANIES LTD.	33.39x	2.32x	13.03x	0.44%	6.63B
Average	39.44x	2.19x	15.75x	2.52%	24.99B
Weighted average by Cap.	40.86x	2.57x	18.14x	2.46%