Champ Resto Indonesia PT

ENAK · JK · Consumer Cyclical / Restaurants

173.00IDR+1.00 (+0.58%)

Price History

Full chart

Market Stats

Previous Close172.00

Open175.00

Day Range169.00 – 176.00

52-Week Range179.00 – 705.00

Volume1.26M

Market Cap393.03B

P/E (TTM)0.00

Forward P/E0.00

EPS-61.81

Dividend Yield0.00%

Beta0.02

50-Day Avg229.84

200-Day Avg362.89

About

PT Champ Resto Indonesia Tbk operates as a restaurant chain company in Indonesia. It engages in the operation of GRILLMAN, a Korean and Japanese restaurant; Gokana Ramen & Teppan, a full-service Japanese restaurant; Raa Cha Suki & BBQ, a self-service concept; Monsieur Spoon, a French artisan brand; and Dewata, which serves Indonesian food. The company also operates CROCO, a bakery café; BMK, which serves traditional Indonesian menus; Chopstix, which serves Asian fusion cuisines; and Platinum Resto & Café, which serves comfort food. In addition, it engages in the wholesale trade of coffee, tea, cocoa, bakery products, and food and beverages. The company was founded in 2010 and is based in Jakarta Selatan, Indonesia.

Company Details

SectorConsumer Cyclical
IndustryRestaurants
CEOMr. Ridwan Budijono
Employees4.44K
HeadquartersJl. Raya, Jakarta Selatan, Indonesia, 12530, Indonesia
Websitehttps://www.champ-group.com

Leadership

Mr. Ridwan BudijonoPresident Director · b. 1977
Mr. Christopher SupitFinance Director, Corporate Secretary & Director · b. 1974
Mr. Hendrik Alexander Wanggur MboiOperational Director & Director · b. 1976
Iwan SantosoHead of Internal Audit Division · b. 1975

Financials

Income Statement

Currency: IDR	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	744.91B	1.09T	560.18B	789.36B	1.27T	1.43T	1.54T	1.44T
Growth (%)	-	+45.97%	-48.48%	+40.91%	+60.29%	+12.70%	+8.04%	-6.32%
Cost of Revenue	267.81B	397.55B	236.14B	309.74B	513.98B	540.50B	546.93B	691.58B
Gross Profit	477.09B	689.82B	324.04B	479.62B	751.27B	885.46B	993.65B	751.70B
Gross Margin	64.05%	63.44%	57.85%	60.76%	59.38%	62.10%	64.50%	52.08%
Operating Expense	382.94B	534.64B	438.08B	452.14B	681.22B	826.20B	937.97B	766.79B
Operating Income	94.15B	155.18B	-114.04B	27.48B	70.05B	59.26B	55.68B	-15.09B
Operating Margin	12.64%	14.27%	-20.36%	3.48%	5.54%	4.16%	3.61%	-1.05%
EBITDA	121.43B	204.19B	36.39B	198.27B	267.42B	268.62B	170.02B	195.78B
EBITDA Margin	16.30%	18.78%	6.50%	25.12%	21.14%	18.84%	11.04%	13.56%
Net Income	52.02B	101.66B	-135.77B	-7.33B	62.28B	21.35B	17.85B	-74.97B
Net Income Margin	6.98%	9.35%	-24.24%	-0.93%	4.92%	1.50%	1.16%	-5.19%
Interest Expense	24.83B	21.73B	30.44B	44.23B	33.30B	45.85B	43.19B	42.18B
Interest Expense % of Total Revenue	3.33%	2.00%	5.43%	5.60%	2.63%	3.22%	2.80%	2.92%

Balance Sheet

Currency: IDR	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	371.46B	521.11B	672.18B	671.16B	817.51B	1.06T	1.09T	1.06T
Total Liabilities	279.54B	310.32B	561.80B	606.32B	548.78B	794.97B	806.47B	816.35B
Total Equity	91.92B	210.79B	110.37B	64.84B	268.73B	264.33B	283.64B	246.36B
Cash	36.24B	67.83B	59.77B	57.98B	63.41B	48.82B	41.35B	17.96B
Total Debt	204.55B	215.68B	427.47B	418.14B	392.98B	569.81B	602.46B	567.67B
Net Debt	168.30B	147.85B	367.70B	360.16B	329.56B	520.99B	561.11B	549.71B

Cash Flow

Currency: IDR	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	74.39B	146.32B	987.40M	62.46B	224.08B	170.84B	100.63B	58.60B
Investing Cash Flow	-95.64B	-163.53B	-64.96B	-43.38B	-142.93B	-220.86B	-131.59B	-106.27B
Financing Cash Flow	32.45B	48.80B	55.92B	-20.86B	50.08B	35.77B	23.39B	24.25B
Capital Expenditure	86.47B	153.96B	63.78B	39.40B	133.73B	212.62B	127.76B	99.43B
Free Cash Flow	-12.08B	-7.64B	-62.79B	23.06B	90.35B	-41.78B	-27.13B	-40.82B
Dividends Paid	15.00B	0	0	-	0	26.00B	0	-
FCF to OCF	-16.24%	-5.22%	-6359.49%	36.92%	40.32%	-24.46%	-26.95%	-69.66%
Dividend Paid to FCF	-124.14%	0.00%	0.00%	-	0.00%	-62.23%	0.00%	-

Earnings

Report Date	Apr 26, 2022	Jul 31, 2022	Nov 1, 2022	Dec 31, 2022	May 2, 2023	Aug 18, 2023
EPS Estimate	-	-	-	-	-	-
EPS Actual	0.82	18.99	1.69	7.24	7.24	12.49
Surprise	-	-	-	-	-	-
Timing	Pre-market	After-hours	After-hours	-	After-hours	After-hours

Key Statistics & Ratios

Market Cap393.03B

Enterprise Value984.54B

Trailing P/E0.00

Forward P/E0.00

Price / Sales0.30

Price / Book2.45

EPS-61.81

Book Value84.23

Revenue (TTM)1.32T

Gross Profit (TTM)864.08B

EBITDA-16.92B

Profit Margin-10.17%

Operating Margin-5.85%

Return on Equity-58.22%

Return on Assets-4.51%

Shares Outstanding2.16B

Shares Float210.03M

Beta0.02

Dividend Yield0.00%

Dividend Rate0.00

Payout Ratio0.00%

Dividends

20231×

12.00Jun 22, 2023