YOLFTbeta
Champion Pacific Indonesia Tbk

Champion Pacific Indonesia Tbk

IGAR · JK · Consumer Cyclical / Packaging & Containers

510.00IDR+36.00 (+7.59%)

Price History

Full chart

Market Stats

Previous Close474.00
Open476.00
Day Range474.00 – 520.00
52-Week Range395.17 – 765.64
Volume464.40K
Market Cap436.06B
P/E (TTM)6.39
Forward P/E0.00
EPS73.56
Dividend Yield1.06%
Beta-0.07
50-Day Avg460.58
200-Day Avg468.69

About

PT Champion Pacific Indonesia Tbk, together with its subsidiaries, manufactures and sells flexible packaging products in Indonesia and internationally. The company offers packaging products comprising laminated aluminum foils, laminated plastic films, and coated aluminum foils in the form of rolls, bags, and sheets for the pharmaceutical, food, cosmetics, agrochemical, and other industries. It also engages in management consulting services. The company was formerly known as PT Kageo Igar Jaya Tbk and changed its name to PT Champion Pacific Indonesia Tbk in October 2010. The company was founded in 1975 and is headquartered in Bekasi, Indonesia. PT Champion Pacific Indonesia Tbk operates as a subsidiary of PT Kingsford Holdings.

Company Details

  • SectorConsumer Cyclical
  • IndustryPackaging & Containers
  • CEOMr. Masanobu Ojima
  • Employees534
  • HeadquartersJl. Raya Bekasi Km.28.5, Bekasi, Indonesia, 17133, Indonesia
  • Websitehttps://champion.co.id

Leadership

  • Mr. Masanobu OjimaPresident Director · b. 1972
  • Wibisono Kuntoro AdiHead of Internal Audit
  • Ms. Bogi Dhina Aryanti S.PsiCorporate Secretary · b. 1975

Financials

Income Statement

Currency: IDR2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue289.38B329.41B390.59B365.64B375.21B439.23B411.58B469.19B469.50B501.13B536.17B512.77B556.45B643.40B737.86B677.33B792.79B761.93B777.32B776.54B739.40B970.11B1.08T857.78B869.13B917.32B
Growth (%)-+13.83%+18.57%-6.39%+2.62%+17.06%-6.30%+14.00%+0.07%+6.74%+6.99%-4.36%+8.52%+15.63%+14.68%-8.20%+17.05%-3.89%+2.02%-0.10%-4.78%+31.20%+11.71%-20.85%+1.32%+5.54%
Cost of Revenue218.21B269.32B293.70B272.11B303.58B373.25B355.92B399.67B412.90B421.85B436.81B411.18B471.26B552.65B627.50B576.10B651.72B632.97B676.19B652.95B610.54B791.41B906.53B743.34B745.15B782.50B
Gross Profit------------85.18B90.75B110.36B101.24B141.08B128.96B101.13B123.59B128.87B178.70B177.14B114.44B123.99B134.82B
Gross Margin------------15.31%14.10%14.96%14.95%17.79%16.93%13.01%15.92%17.43%18.42%16.35%13.34%14.27%14.70%
Operating Expense------------25.30B41.12B33.12B36.73B42.67B37.24B43.83B45.96B52.32B47.65B48.51B53.81B51.32B46.87B
Operating Income48.29B27.17B51.75B51.34B35.60B25.84B13.44B28.16B13.66B42.28B55.24B67.01B59.88B49.64B77.24B64.51B98.40B91.72B57.30B77.64B76.54B131.05B128.64B60.63B72.66B87.95B
Operating Margin16.69%8.25%13.25%14.04%9.49%5.88%3.26%6.00%2.91%8.44%10.30%13.07%10.76%7.71%10.47%9.52%12.41%12.04%7.37%10.00%10.35%13.51%11.87%7.07%8.36%9.59%
EBITDA------------62.06B51.51B81.00B68.53B105.96B106.37B73.32B103.79B106.68B159.84B158.38B95.86B99.62B111.70B
EBITDA Margin------------11.15%8.01%10.98%10.12%13.36%13.96%9.43%13.37%14.43%16.48%14.62%11.17%11.46%12.18%
Net Income21.04B8.03B18.52B16.11B25.88B13.78B9.96B15.43B7.35B24.74B32.15B36.47B27.37B19.72B32.59B30.20B46.78B52.01B33.81B60.84B60.77B104.03B102.31B38.40B50.02B59.46B
Net Income Margin7.27%2.44%4.74%4.41%6.90%3.14%2.42%3.29%1.57%4.94%6.00%7.11%4.92%3.06%4.42%4.46%5.90%6.83%4.35%7.83%8.22%10.72%9.44%4.48%5.76%6.48%
R&D---------274.00M169.30M153.66M259.34M32.46M250.45M553.92M279.01M230.42M1.35B2.18B1.72B1.89B4.37B4.63B4.69B5.07B
R&D as % of Total Revenue---------0.05%0.03%0.03%0.05%0.01%0.03%0.08%0.04%0.03%0.17%0.28%0.23%0.19%0.40%0.54%0.54%0.55%
Interest Expense0000000000002.31B1.63B3.48B4.11B2.24B845.94M1.41B1.09B1.02B255.23M292.93M370.59M5.74B230.43M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.41%0.25%0.47%0.61%0.28%0.11%0.18%0.14%0.14%0.03%0.03%0.04%0.66%0.03%

Balance Sheet

Currency: IDR2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets228.64B250.48B237.58B236.24B283.46B274.73B290.14B329.80B305.78B317.81B347.47B355.58B312.34B314.75B349.89B383.94B439.47B513.02B570.20B617.59B665.86B809.37B863.64B908.81B971.68B1.01T
Total Liabilities108.40B133.91B98.12B75.01B96.11B71.69B78.24B100.12B72.77B60.75B54.23B64.99B70.31B89.00B86.44B73.47B65.72B71.08B87.28B80.67B72.28B117.90B76.71B76.97B77.83B114.35B
Total Equity103.61B105.02B121.96B137.74B159.95B170.54B177.13B189.80B191.51B207.28B240.13B227.99B163.01B143.84B166.71B194.60B238.85B315.38B346.12B384.73B425.43B494.55B562.32B596.99B636.42B681.63B
Cash12.59B11.55B10.25B13.69B9.13B12.41B7.99B33.33B36.30B75.23B165.03B137.85B50.18B16.56B17.66B64.28B103.66B142.75B106.63B179.84B240.41B284.17B279.81B442.63B487.92B461.79B
Total Debt------------5.42B4.52B2.92B--------1.59B63.19M1.64B
Net Debt-------------44.76B-12.05B-14.74B-64.28B-103.66B-142.75B-106.63B-179.84B-240.41B-284.17B-279.81B-441.04B-487.86B-460.14B

Cash Flow

Currency: IDR2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow14.72B17.49B44.59B43.62B-34.06B28.20B15.95B41.02B29.39B84.93B26.84B32.19B31.57B25.76B80.06B63.69B88.10B2.01B110.40B76.50B58.60B106.37B205.33B100.72B118.06B
Investing Cash Flow---------38.22B26.67B--24.40B-13.11B-5.16B-30.51B-13.36B-45.24B-34.22B-29.42B-7.87B-7.50B-41.51B-18.90B-43.56B-57.91B
Financing Cash Flow8.13B7.85B----1.36B6.36B-----95.83B-52.09B-19.59B-2.92B-10.54B-3.88B-4.75B-6.85B-8.55B-8.07B-9.69B-12.75B-12.51B-87.20B
Capital Expenditure42.41B35.12B17.18B14.72B30.07B10.40B5.75B10.17B4.81B4.66B6.54B5.24B24.57B13.21B5.72B30.91B14.02B45.37B39.64B35.15B16.09B8.66B33.39B29.96B44.00B58.11B
Free Cash Flow------------7.62B18.36B20.04B49.15B49.67B42.73B-37.63B75.25B60.41B49.93B72.99B175.38B56.72B59.94B
Dividends Paid9.08B10.85B2.88B3.79B6.73B5.27B3.61B2.96B5.24B2.98B2.90B48.44B91.55B38.76B9.69B4.84B4.84B3.88B3.78B5.07B4.73B4.84B4.84B7.76B077.54B
FCF to OCF------------23.68%58.17%77.78%61.40%77.99%48.50%-1871.27%68.16%78.97%85.21%68.61%85.41%56.32%50.77%
Dividend Paid to FCF------------1201.17%211.04%48.35%9.86%9.75%9.07%-10.05%6.74%7.83%9.69%6.63%4.42%0.00%129.35%

Earnings

Report DateMar 31, 2009Jun 30, 2009Sep 30, 2009Dec 31, 2009Mar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Mar 31, 2015Aug 31, 2015Dec 8, 2015Mar 4, 2016Apr 29, 2016Jul 28, 2016Oct 28, 2016Mar 27, 2017Mar 31, 2017Jul 28, 2017Oct 27, 2017Mar 27, 2018Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023
EPS Estimate----------------------------------------------------------
EPS Actual2.126.459.965.936.127.249.6110.089.1010.519.168.7410.0910.421.336.319.039.83-0.081.518.6910.497.836.529.607.756.717.0011.8115.9714.206.1414.8613.5516.878.2312.5410.657.294.2811.899.8316.216.938.5514.0114.158.6719.8913.4721.9820.0218.7919.9525.769.0216.566.34
Surprise----------------------------------------------------------
Timing---------------------------After-hours-----Pre-marketPre-marketPre-market----------------------

Key Statistics & Ratios

Market Cap436.06B
Enterprise Value-3.94B
Trailing P/E6.39
Forward P/E0.00
Price / Sales0.45
Price / Book0.59
EPS73.56
Book Value771.33
Revenue (TTM)959.48B
Gross Profit (TTM)157.28B
EBITDA132.29B
Profit Margin7.11%
Operating Margin16.90%
Return on Equity11.02%
Return on Assets6.28%
Shares Outstanding927.78M
Shares Float103.16M
Beta-0.07
Dividend Yield1.06%
Dividend Rate5.00
Payout Ratio6.80%

Dividends

20261×
5.00Jun 19, 2026
20251×
5.00Jun 19, 2025
20221×
5.00Jun 23, 2022
20211×
5.00Jul 7, 2021
20201×
5.00Jul 8, 2020
20191×
5.00Jul 1, 2019
20181×
4.00May 18, 2018
20171×
4.00May 31, 2017
20161×
5.00Apr 13, 2016
20141×
10.00Apr 24, 2014
20131×
40.00May 23, 2013
20122×
20.00Dec 7, 201275.00Apr 16, 2012
20112×
25.00Oct 21, 201125.00Jun 17, 2011
20101×
3.00Jun 16, 2010
20091×
3.00Jun 5, 2009
20081×
5.00Jun 18, 2008
20071×
3.00Jun 29, 2007
20061×
3.00Jul 4, 2006
20051×
5.00Jul 1, 2005
20041×
5.00Jul 9, 2004
20031×
3.00Aug 5, 2003
20021×
2.00Jul 29, 2002