Stock MAPB PT. MAP BOGA ADIPERKASA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT. Map Boga Adiperkasa Tbk

Equities

MAPB

ID1000139702

Restaurants & Bars

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1,940 IDR -0.26% Intraday chart for PT. Map Boga Adiperkasa Tbk +2.11% 0.00%
Mar. 27 PT. Map Boga Adiperkasa Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT. Map Boga Adiperkasa Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,885,952 3,668,860 2,941,601 3,495,186 4,113,899 4,632,570
Enterprise Value (EV) 1 3,609,232 3,336,928 3,128,640 3,670,968 4,267,980 4,618,424
P/E ratio 32.2 x 22.1 x -17.8 x -352 x 28.1 x 41.9 x
Yield - - - - - -
Capitalization / Revenue 1.54 x 1.19 x 1.44 x 1.44 x 1.2 x 1.16 x
EV / Revenue 1.43 x 1.08 x 1.53 x 1.51 x 1.24 x 1.15 x
EV / EBITDA 10.7 x 7.57 x 35.6 x 14.1 x 9.13 x 10.1 x
EV / FCF 138 x 25.1 x 6.78 x 13.8 x 8.37 x 14.3 x
FCF Yield 0.73% 3.98% 14.8% 7.23% 12% 7%
Price to Book 3.64 x 2.97 x 2.88 x 3.44 x 3.5 x 2.75 x
Nbr of stocks (in thousands) 2,170,923 2,170,923 2,170,923 2,170,923 2,170,923 2,387,923
Reference price 2 1,790 1,690 1,355 1,610 1,895 1,940
Announcement Date 4/1/19 4/16/20 4/16/21 4/11/22 3/28/23 3/27/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,516,894 3,094,880 2,044,306 2,431,383 3,437,108 3,999,453
EBITDA 1 337,958 440,880 87,978 260,374 467,452 456,079
EBIT 1 169,731 221,527 -153,293 26,799 217,921 171,373
Operating Margin 6.74% 7.16% -7.5% 1.1% 6.34% 4.28%
Earnings before Tax (EBT) 1 171,232 230,894 -204,787 -4,915 185,744 144,384
Net income 1 120,529 165,725 -164,797 -9,927 146,296 104,649
Net margin 4.79% 5.35% -8.06% -0.41% 4.26% 2.62%
EPS 2 55.52 76.34 -75.91 -4.573 67.39 46.28
Free Cash Flow 1 26,218 132,865 461,528 265,514 510,104 323,246
FCF margin 1.04% 4.29% 22.58% 10.92% 14.84% 8.08%
FCF Conversion (EBITDA) 7.76% 30.14% 524.59% 101.97% 109.12% 70.88%
FCF Conversion (Net income) 21.75% 80.17% - - 348.68% 308.89%
Dividend per Share - - - - - -
Announcement Date 4/1/19 4/16/20 4/16/21 4/11/22 3/28/23 3/27/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 187,039 175,782 154,081 -
Net Cash position 1 276,720 331,932 - - - 14,146
Leverage (Debt/EBITDA) - - 2.126 x 0.6751 x 0.3296 x -
Free Cash Flow 1 26,218 132,865 461,528 265,514 510,104 323,246
ROE (net income / shareholders' equity) 11.6% 14.3% -14.6% -0.98% 13.3% 7.37%
ROA (Net income/ Total Assets) 6.35% 7.27% -4.25% 0.72% 5.66% 3.69%
Assets 1 1,897,855 2,279,197 3,878,124 -1,388,003 2,586,289 2,834,941
Book Value Per Share 2 492.0 569.0 470.0 467.0 541.0 706.0
Cash Flow per Share 2 128.0 154.0 164.0 118.0 119.0 227.0
Capex 1 276,029 337,968 116,846 149,281 394,087 375,736
Capex / Sales 10.97% 10.92% 5.72% 6.14% 11.47% 9.39%
Announcement Date 4/1/19 4/16/20 4/16/21 4/11/22 3/28/23 3/27/24
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. MAP BOGA ADIPERKASA TBK Stock PT. Map Boga Adiperkasa Tbk
0.00% 286M
MCDONALD'S CORPORATION Stock McDonald's Corporation
-7.90% 197B
CHIPOTLE MEXICAN GRILL, INC. Stock Chipotle Mexican Grill, Inc.
+39.35% 87.54B
YUM! BRANDS, INC. Stock Yum! Brands, Inc.
+8.50% 39.89B
RESTAURANT BRANDS INTERNATIONAL LIMITED PARTNERSHIP Stock Restaurant Brands International Limited Partnership
-5.41% 23.95B
RESTAURANT BRANDS INTERNATIONAL INC. Stock Restaurant Brands International Inc.
-5.52% 23.36B
DOMINO'S PIZZA INC. Stock Domino's Pizza Inc.
+21.07% 17.38B
YUM CHINA HOLDINGS, INC. Stock Yum China Holdings, Inc.
-6.55% 15.49B
WINGSTOP INC. Stock Wingstop Inc.
+49.10% 11.24B
AMERICANA RESTAURANTS INTERNATIONAL PLC Stock Americana Restaurants International PLC
+4.47% 7.5B
Quick Service Restaurants
  1. Stock Market
  2. Equities
  3. MAPB Stock
  4. Financials PT. Map Boga Adiperkasa Tbk