PT Sarimelati Kencana Tbk

PZZA · JK · Consumer Cyclical / Restaurants

162.00IDR+2.00 (+1.25%)

Price History

Full chart

Market Stats

Previous Close160.00

Open161.00

Day Range157.00 – 165.00

52-Week Range150.00 – 273.65

Volume141.00K

Market Cap525.96B

P/E (TTM)29.71

Forward P/E12.79

EPS5.89

Dividend Yield0.96%

Beta0.38

50-Day Avg184.68

200-Day Avg197.56

About

PT Sarimelati Kencana Tbk operates Pizza Hut restaurants in Indonesia. It provides delivery services under the Pizza Hut delivery brand name. The company was founded in 1987 and is based in Jakarta Selatan, Indonesia. PT Sarimelati Kencana Tbk operates as a subsidiary of PT Sriboga Raturaya.

Company Details

SectorConsumer Cyclical
IndustryRestaurants
CEOMr. Boy Ardhitya Lukito
Employees4.08K
HeadquartersJl. Jend. Gatot Subroto Kav. 1000, Jakarta Selatan, Indonesia, 12870, Indonesia
Websitehttps://www.sarimelatikencana.co.id

Leadership

Mr. Boy Ardhitya LukitoPresident Director & Director of Operations
Mr. Jeo SasantoDirector of Finance & Director · b. 1968
Tirta Perdana PurbaGeneral Manager of Human Resources
Mr. Budi SetiawanDevelopment Director & Director · b. 1964
Mr. Ibratul ArdiHead of the Internal Audit · b. 1989
Andromeda Hermawan TristantoCorporate Secretary

Financials

Income Statement

Currency: IDR	2015-12-31	2016-12-31	2017-12-31	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	2.49T	2.70T	3.03T	3.57T	3.99T	3.46T	3.42T	3.61T	3.54T	2.80T	3.05T
Growth (%)	-	+8.08%	+12.31%	+18.07%	+11.55%	-13.25%	-1.14%	+5.66%	-1.89%	-21.02%	+9.06%
Cost of Revenue	832.17B	872.60B	1.00T	1.18T	1.30T	1.20T	1.17T	1.18T	1.18T	1.27T	1.32T
Gross Profit	1.66T	1.82T	2.03T	2.39T	2.68T	2.26T	2.25T	2.43T	2.36T	1.52T	1.73T
Gross Margin	66.63%	67.63%	66.91%	66.95%	67.31%	65.44%	65.78%	67.24%	66.59%	54.48%	56.71%
Operating Expense	1.54T	1.62T	1.80T	2.14T	2.41T	2.34T	2.19T	2.43T	2.40T	1.62T	1.70T
Operating Income	122.18B	206.89B	222.52B	257.54B	274.45B	-75.19B	60.04B	2.34B	-40.18B	-96.28B	33.92B
Operating Margin	4.90%	7.68%	7.35%	7.21%	6.88%	-2.17%	1.76%	0.06%	-1.13%	-3.44%	1.11%
EBITDA	214.97B	314.91B	341.14B	413.13B	464.05B	319.94B	455.75B	415.41B	374.47B	367.78B	436.89B
EBITDA Margin	8.62%	11.68%	11.27%	11.56%	11.64%	9.25%	13.33%	11.50%	10.57%	13.14%	14.31%
Net Income	61.38B	130.43B	141.32B	173.10B	200.02B	-93.52B	49.99B	-23.46B	-96.22B	-72.84B	24.75B
Net Income Margin	2.46%	4.84%	4.67%	4.84%	5.02%	-2.70%	1.46%	-0.65%	-2.72%	-2.60%	0.81%
Interest Expense	39.78B	32.48B	33.62B	34.02B	9.94B	32.44B	34.36B	42.73B	76.29B	57.10B	38.80B
Interest Expense % of Total Revenue	1.60%	1.20%	1.11%	0.95%	0.25%	0.94%	1.00%	1.18%	2.15%	2.04%	1.27%

Balance Sheet

Currency: IDR	2015-12-31	2016-12-31	2017-12-31	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	1.05T	1.15T	1.49T	2.03T	2.11T	2.23T	2.22T	2.51T	2.35T	2.14T	1.93T
Total Liabilities	759.13B	813.11B	1.12T	817.61B	769.30B	1.08T	1.05T	1.34T	1.27T	1.12T	894.63B
Total Equity	287.26B	338.58B	369.70B	1.21T	1.34T	1.15T	1.17T	1.17T	1.08T	1.02T	1.03T
Cash	62.96B	112.54B	75.46B	324.19B	110.42B	60.70B	98.94B	54.70B	51.02B	63.21B	48.20B
Total Debt	336.03B	280.14B	434.03B	146.03B	58.77B	478.73B	438.52B	787.57B	798.08B	596.25B	359.94B
Net Debt	273.07B	167.61B	358.57B	-178.17B	-51.65B	418.03B	339.58B	732.87B	747.06B	533.04B	311.74B

Cash Flow

Currency: IDR	2015-12-31	2016-12-31	2017-12-31	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	204.62B	359.58B	192.87B	279.49B	399.91B	204.24B	468.51B	360.59B	359.81B	446.92B	464.46B
Investing Cash Flow	-113.15B	-131.76B	-294.67B	-326.22B	-428.24B	-370.12B	-288.44B	-550.84B	-232.06B	-111.89B	-127.97B
Financing Cash Flow	-68.72B	-224.94B	76.62B	348.44B	-185.30B	115.89B	-142.22B	188.44B	-131.39B	-323.01B	-351.64B
Capital Expenditure	100.54B	136.23B	279.59B	306.09B	414.64B	358.02B	280.86B	547.57B	235.55B	117.72B	118.85B
Free Cash Flow	104.08B	223.34B	-86.72B	-26.60B	-14.73B	-153.77B	187.65B	-186.98B	138.28B	329.20B	345.61B
Dividends Paid	29.00B	68.00B	322.00B	86.55B	86.55B	90.02B	66.00B	60.00B	0	-	-
FCF to OCF	50.86%	62.11%	-44.96%	-9.52%	-3.68%	-75.29%	40.05%	-51.86%	38.43%	73.66%	74.41%
Dividend Paid to FCF	27.86%	30.45%	-371.31%	-325.39%	-587.38%	-58.54%	35.17%	-32.09%	0.00%	-	-

Earnings

Report Date	Aug 1, 2018	Oct 31, 2018	Mar 29, 2019	Apr 30, 2019	Jul 30, 2019	Oct 30, 2019	Dec 31, 2019	Apr 3, 2020	Jul 1, 2020	Nov 9, 2020	Dec 31, 2020	May 7, 2021	Aug 19, 2021	Dec 1, 2021	Dec 31, 2021	May 24, 2022	Aug 29, 2022	Nov 29, 2022	Dec 31, 2022	May 3, 2023	Aug 1, 2023
EPS Estimate	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EPS Actual	16.29	6.49	23.68	13.26	19.43	16.41	16.80	16.80	2.00	-6.43	-28.25	-28.10	8.87	-6.06	15.79	0.80	-2.68	-9.91	4.01	4.00	1.92
Surprise	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Timing	Pre-market	After-hours	After-hours	After-hours	Pre-market	After-hours	-	Pre-market	Pre-market	Pre-market	-	After-hours	Pre-market	Pre-market	-	Pre-market	After-hours	After-hours	-	After-hours	Pre-market

Key Statistics & Ratios

Market Cap525.96B

Enterprise Value852.79B

Trailing P/E29.71

Forward P/E12.79

Price / Sales0.18

Price / Book0.53

EPS5.89

Book Value345.08

Revenue (TTM)2.99T

Gross Profit (TTM)2.06T

EBITDA261.90B

Profit Margin0.59%

Operating Margin1.42%

Return on Equity1.68%

Return on Assets2.37%

Shares Outstanding3.01B

Shares Float1.04B

Beta0.38

Dividend Yield0.96%

Dividend Rate1.66

Payout Ratio28.33%

Dividends

20261×

1.66May 11, 2026

20221×

19.96May 31, 2022

20211×

21.96Jun 2, 2021

20201×

29.95Jun 26, 2020

20191×

28.64May 6, 2019