1. Indonesia Stocks

  2. •

    Consumer Cyclical

  3. •

    Restaurants
PT Cipta Selera Murni Tbk

PT Cipta Selera Murni Tbk

CSMI.JK
PT Cipta Selera Murni TbkID flagIndonesia Stock Exchange
78.00
IDR
-1.00
- -
63.65BMarket Cap
PT Cipta Selera Murni Tbk
CSMI.JK
(Indonesia Stock Exchange)

Recent

price

78.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
278.84
247.83
94.74
75.39
63.35
4.99
2.35
2.24
2.48
Revenue per Share
-14.85
-13.98
-46.1
-16.3
-10.57
-3.87
-4.31
-1.17
-1.15
Basic EPS, GAAP
-22.9
-4.94
-4.86
-6.68
- -
- -
- -
- -
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
51
37.02
2.2
-14.1
-24.68
-28.51
-32.85
-34
-34.33
Book Value per Share
55.02
44.91
36.39
22.69
15.07
11.18
6.88
5.71
5.08
Tangible Book Value per Share
816
816
816
816
816
817
816
816
823
Basic Weighted Avg Shares
227,547
202,244
77,317
61,505
51,674
4,077
1,919
1,830
2,044
Sales/Revenue/Turnover
-5.03
-3.98
-37.75
-29.01
-15.54
-62.68
-135.48
-88.8
-79.09
Operating Margin (%)
11,691
11,654
18,341
17,657
15,677
1,850
2,217
2,323
2,517
Depreciation Expense
-12,115
-11,411
-37,622
-13,298
-8,622
-3,161
-3,517
-955
-946
Net Income, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
26.65
Effective Tax Rate (%)
-5.32
-5.64
-48.66
-21.62
-16.69
-77.52
-183.27
-52.19
-46.3
Profit Margin (%)
-24,047
-20,901
-39,834
-44,257
-41,971
-13,263
-14,111
-8,276
-8,181
Working Capital
19,745
24,944
29,086
18,957
9,129
6,557
6,557
- -
- -
LT Debt
47,621
38,444
30,994
19,784
12,296
9,135
5,618
4,662
4,177
Total Equity
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
- -
- -
4.47
Return on Capital (%)
- -
-31.77
-235.11
- -
- -
- -
- -
- -
- -
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
- -
- -
- -
LT Borrowings
25,107
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
816
816
816
Market Capitalization
396,984
170,136
67,463

Working Capital

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
1,560
1,462
1,452
Cash, Cash Equivalents & STI
190
140
118
Accounts Receivable, Net
- -
- -
- -
Inventories
1,370
1,321
1,333
Total Current Liabilities
10,800
9,738
9,633
Payables & Accruals
- -
- -
- -
ST Debt
- -
- -
- -
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
-31.05%
-17%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
- -
-44.94%
-72.84%
Sales/Revenue/Turnover
- -
-37.22%
-4.63%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
509
945
356
108
1,919
2025
407
409
597
417
1,830
2026
621
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-0.15
- -
- -
- -
-4.31
2025
-0.61
- -
- -
- -
-1.17
2026
-0.59
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
Development Works Food Co. Ltd (6013.SR)
Lebledor F&B Co., Ltd. (7757.TWO)
Yum China Holdings Inc (0YU.DE)
McDonald's Corp (MCDS.NE)
Greggs plc (GRG.L)
Tang Palace (China) Holdings Limited (TNGPF)
Business
PT Cipta Selera Murni Tbk, together with its subsidiaries, operates fast-food restaurants under the Texas Chicken brand in Indonesia, offering fried chicken, burgers and wraps such as Mexican Burger, Tex Supreme Burger, Classic Burger, Crispy Chicken Burger, Mexicana Wrap, Tex Wrap, Tender Wrap, Zesty Crunch Burger, and Zesty Crunch Wrap; sides including honey butter biscuits, fries, coleslaw, and mashed potatoes; desserts like shortcake, ice cream cone, and ice cream sundae; dipping sauces such as spicy BBQ sauce; and rice dishes comprising spicy omomo chicken rice, spicy BBQ chicken rice, and teriyaki chicken rice. The company, founded in 1983 and headquartered at Menara Imperium, Lower Ground No. 04 (LG-04), Jl. H.R. Rasuna Said Kav.1, South Jakarta, Indonesia, conducts business through segments covering Java, Sumatra, Kalimantan, and Sulawesi, with approximately 21 outlets nationwide following pandemic-related closures in 2020. It maintains an 88% ownership stake in subsidiary PT Cipta Global Selera, a sub-franchise operator established in 2005; recent financials as of September 30, 2025, reflect total assets of Rp69.57 billion and ongoing operations amid market challenges, with no major acquisitions, funding rounds, or strategic expansions announced in the past two years.