 | IGAR - Champion Pacific Indonesia Tbk. | IGAR - Champion Pacific Indonesia Tbk. | IGAR - Champion Pacific Indonesia Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Containers and Packaging | ||
| Sub Industry | : | Containers and Packaging | ||
| Index (4) | : | MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Index (4) | : | MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Board | : | 4 Index MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | |
|||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 5 | |
| Rating TOTAL | 2 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 972.204.500 | |
| Price | Rp. 436 | |
| Capitalization | Rp. 423.881.162.000 | |
| OWNERSHIP | ||
| Listing Date : 05-Nov-90 | ||
| Lokal 20,05 % | Asing 0,13 % | Lainnya 79,82 % |
| IGAR - Champion Pacific Indonesia Tbk. | IGAR - Champion Pacific Indonesia Tbk. | IGAR - Champion Pacific Indonesia Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Containers and Packaging | ||
| Sub Industry | : | Containers and Packaging | ||
| Index (4) | : | MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Index (4) | : | MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Board | : | 4 Index MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 3Q16 | 3Q17 | 3Q19 | 3Q20 | 3Q21 | 3Q22 | 3Q23 | CAGR 5Y(%) |
| Last Price | 448 | 394 | 340 | 312 | 424 | 480 | 440 | |
| Market Cap | 435.5 B | 383.0 B | 330.5 B | 303.3 B | 412.2 B | 466.7 B | 427.8 B | 11.70 |
| BALANCE SHEET | ||||||||
| Cash | 55.7 B | 110.3 B | 155.5 B | 192.1 B | 231.0 B | 253.1 B | 406.2 B | 268.27 |
| Total Asset | 446.4 B | 505.6 B | 616.1 B | 678.6 B | 780.6 B | 878.2 B | 891.8 B | 76.38 |
| S.T.Borrowing | 80.4 B | 67.6 B | 69.3 B | 71.1 B | 91.9 B | 82.7 B | 44.9 B | |
| L.T.Borrowing | 6.4 B | 18.9 B | 27.1 B | 25.7 B | 23.4 B | 27.4 B | ||
| Total Equity | 366.0 B | 431.6 B | 527.8 B | 580.4 B | 663.0 B | 772.0 B | 819.5 B | 89.87 |
| INCOME STATEMENT | ||||||||
| Revenue | 605.4 B | 589.7 B | 610.6 B | 592.6 B | 699.1 B | 841.2 B | 659.4 B | 11.82 |
| Gross Profit | 110.2 B | 106.7 B | 97.6 B | 100.0 B | 128.6 B | 144.3 B | 84.9 B | -20.43 |
| Operating Profit | 82.6 B | 80.0 B | 64.6 B | 59.9 B | 93.9 B | 111.4 B | 47.7 B | -40.38 |
| Net.Profit | 40.8 B | 44.0 B | 36.9 B | 35.7 B | 53.8 B | 62.7 B | 28.6 B | -35.00 |
| EBITDA | 83.5 B | 80.9 B | 65.5 B | 63.3 B | 96.9 B | 114.0 B | 50.3 B | -37.82 |
| Interest Expense | 470.3 M | 586.0 M | 215.7 M | 240.9 M | 171.9 M | 278.2 M | 301.7 M | |
| RATIO | ||||||||
| EPS | 60.71 | 45.27 | 37.93 | 36.71 | 55.34 | 64.5 | 29.43 | -34.99 |
| PER | 7.38 x | 8.70 x | 8.96 x | 8.50 x | 7.66 x | 7.44 x | 14.95 x | |
| BVPS | 376.45 | 443.98 | 542.85 | 597 | 681.97 | 794.1 | 842.93 | |
| PBV | 1.19 x | 0.89 x | 0.63 x | 0.52 x | 0.62 x | 0.60 x | 0.52 x | |
| ROA | 0.0914 | 0.087 | 0.0599 | 0.0526 | 0.0689 | 0.0714 | 0.0321 | -63.10 |
| ROE | 0.1115 | 0.102 | 0.0699 | 0.0615 | 0.0811 | 0.0812 | 0.0349 | -65.78 |
| EV/EBITDA | 5.51 | 4.29 | 4.02 | 3.31 | 3.08 | 2.81 | 1.87 | |
| Debt/Equity | 0.22 | 0.17 | 0.17 | 0.17 | 0.18 | 0.14 | 0.09 | |
| Debt/TotalCap | 0.18 | 0.15 | 0.14 | 0.14 | 0.15 | 0.12 | 0.08 | |
| Debt/EBITDA | 0.96 | 0.91 | 1.35 | 1.55 | 1.21 | 0.93 | 1.44 | |
| EBITDA/IntExps | 177.55 | 138.06 | 303.52 | 262.56 | 563.61 | 409.61 | 166.57 | 20.65 |
| Deviden | 5 | 5 | ||||||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | |
|||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| MARKET CAPITALIZATION | ||
| Listed Share | 972.204.500 | |
| Price | Rp. 436 | |
| Capitalization | Rp. 424 B. | |
| OWNERSHIP | ||
| Listing Date : 05-Nov-90 | ||
| Lokal 20,05 % | Asing 0,13 % | Lainnya 79,82 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 3 | |
| Rating ROA | 1 | |
| Rating EQUITY | 2 | |
| Rating ROE | 1 | |
| Rating DER | 5 | |
| Rating TOTAL | 2 | |
RETURN ON ASSET
| IGAR - Champion Pacific Indonesia Tbk. | IGAR - Champion Pacific Indonesia Tbk. | IGAR - Champion Pacific Indonesia Tbk. | |
| Sector | : | Basic Materials | ||
| Sub Sector | : | Basic Materials | ||
| Industry | : | Containers and Packaging | ||
| Sub Industry | : | Containers and Packaging | ||
| Index (4) | : | MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Index (4) | : | MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Board | : | 4 Index MBX, ISSI, IDXBASIC, COMPOSITE | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 01-12-2023 | |||
| Close | 436 | Prev Close | 438 |
| Change | -2 (-0.5%) | Range | 432-438 |
| Bid | 434 | Offer | 436 |
| Bid Volume | 2300 | Offer Volume | 558900 |
| Frequency | 11 | Value Rp.: 10.628.800 | |
| RETURN ON ASSET | |||||
|---|---|---|---|---|---|
| Benchmark to Others : | |||||
| A Exceptional | |||||
| B Excellent | |||||
| C Very Good | |||||
| D Good | |
||||
| E Fair | |||||
| F Poor | |||||
| RATIO (%) | ≤ 0 |
0-0.4 | 0.4- 1.7 |
1.7- 3.6 |
> 3.6 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | |
|||||
| E Fair | ||||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
