Stock FAST PT FAST FOOD INDONESIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Fast Food Indonesia Tbk

Equities

FAST

ID1000063209

Restaurants & Bars

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
770 IDR -1.28% Intraday chart for PT Fast Food Indonesia Tbk -0.65% +4.05%
2023 PT Fast Food Indonesia Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI
2023 PT Fast Food Indonesia Tbk Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 2,873,000 3,331,881 5,087,603 4,345,905 3,887,392 3,269,397
Enterprise Value (EV) 1 2,281,186 2,552,310 4,440,490 4,101,972 4,045,417 3,769,341
P/E ratio 17.2 x 15.7 x 21.1 x -11 x -13.1 x -42.2 x
Yield 1.74% 1.92% - - - -
Capitalization / Revenue 0.54 x 0.55 x 0.76 x 0.9 x 0.8 x 0.56 x
EV / Revenue 0.43 x 0.42 x 0.66 x 0.85 x 0.84 x 0.64 x
EV / EBITDA 6.21 x 5.06 x 7.97 x -26 x -24.4 x 30.2 x
EV / FCF 15.5 x 6.23 x 21.4 x 56.4 x 90.7 x 54 x
FCF Yield 6.45% 16.1% 4.66% 1.77% 1.1% 1.85%
Price to Book 2.22 x 2.16 x 3.07 x 3.49 x 4.23 x 3.08 x
Nbr of stocks (in thousands) 3,990,277 3,990,277 3,990,277 3,987,069 3,987,069 3,987,069
Reference price 2 720.0 835.0 1,275 1,090 975.0 820.0
Announcement Date 3/23/18 3/27/19 5/28/20 6/24/21 4/29/22 3/31/23
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 5,302,684 6,017,492 6,706,376 4,840,364 4,840,596 5,857,474
EBITDA 1 367,233 504,453 556,837 -157,781 -165,614 124,888
EBIT 1 155,650 265,360 288,580 -440,386 -338,743 -34,609
Operating Margin 2.94% 4.41% 4.3% -9.1% -7% -0.59%
Earnings before Tax (EBT) 1 171,780 285,865 318,060 -455,385 -381,633 -91,848
Net income 1 166,999 212,011 241,548 -377,185 -295,738 -77,448
Net margin 3.15% 3.52% 3.6% -7.79% -6.11% -1.32%
EPS 2 41.85 53.13 60.53 -98.68 -74.17 -19.42
Free Cash Flow 1 147,083 409,756 207,075 72,766 44,589 69,821
FCF margin 2.77% 6.81% 3.09% 1.5% 0.92% 1.19%
FCF Conversion (EBITDA) 40.05% 81.23% 37.19% - - 55.91%
FCF Conversion (Net income) 88.07% 193.27% 85.73% - - -
Dividend per Share 2 12.50 16.00 - - - -
Announcement Date 3/23/18 3/27/19 5/28/20 6/24/21 4/29/22 3/31/23
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - 158,024 499,944
Net Cash position 1 591,814 779,571 647,114 243,934 - -
Leverage (Debt/EBITDA) - - - - -0.9542 x 4.003 x
Free Cash Flow 1 147,083 409,756 207,075 72,766 44,589 69,821
ROE (net income / shareholders' equity) 13.3% 15% 15.1% -26% -27.3% -7.11%
ROA (Net income/ Total Assets) 3.65% 5.78% 5.64% -7.72% -5.81% -0.59%
Assets 1 4,572,547 3,668,267 4,281,854 4,886,572 5,087,436 13,111,168
Book Value Per Share 2 324.0 386.0 416.0 313.0 231.0 266.0
Cash Flow per Share 2 199.0 248.0 216.0 221.0 151.0 138.0
Capex 1 101,976 119,275 194,574 106,879 55,939 69,063
Capex / Sales 1.92% 1.98% 2.9% 2.21% 1.16% 1.18%
Announcement Date 3/23/18 3/27/19 5/28/20 6/24/21 4/29/22 3/31/23
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Quick Service Restaurants

1st Jan change Capi.
PT FAST FOOD INDONESIA TBK Stock PT Fast Food Indonesia Tbk
+4.05% 192M
MCDONALD'S CORPORATION Stock McDonald's Corporation
-7.92% 198B
CHIPOTLE MEXICAN GRILL, INC. Stock Chipotle Mexican Grill, Inc.
+38.16% 88.16B
YUM! BRANDS, INC. Stock Yum! Brands, Inc.
+8.11% 40.28B
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP Stock Restaurant Brands International Limited Partnership
-5.41% 24.02B
RESTAURANT BRANDS INTERNATIONAL INC. Stock Restaurant Brands International Inc.
-2.92% 23.36B
DOMINO'S PIZZA INC. Stock Domino's Pizza Inc.
+28.39% 18.36B
YUM CHINA HOLDINGS, INC. Stock Yum China Holdings, Inc.
-13.95% 15.64B
WINGSTOP INC. Stock Wingstop Inc.
+49.97% 11.3B
AMERICANA RESTAURANTS INTERNATIONAL PLC Stock Americana Restaurants International PLC
+6.39% 7.57B
Quick Service Restaurants
  1. Stock Market
  2. Equities
  3. FAST Stock
  4. Financials PT Fast Food Indonesia Tbk