1. Indonesia Stocks

  2. •

    Consumer services

  3. •

    Movies/Entertainment
PT Graha Layar Prima Tbk Class C

PT Graha Layar Prima Tbk Class C

IIDX:BLTZ
3,710.00
IDR
-40.00
(-1.07%)
37.10EPS
72.78P/E
2.36TMarket Cap
PT Graha Layar Prima Tbk Class C
IDX:BLTZ
(Indonesia Stock Exchange)

Recent

price

3,710.00

P/E

ratio

72.78

div

yld

- -

ROIC.AI

2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
IDR
1,364.95
1,839.38
573.46
591.39
760.54
971.74
1,355.16
1,618.64
292.74
326
1,211.03
1,214.59
1,342.47
1,439.37
1,332.44
Revenue per Share
705.22
-74.69
-54.74
-53.45
-20.45
14.23
40.31
95.36
-510.14
-303.35
-67.36
-15.62
-81.55
69.61
37.1
Basic EPS, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
-3,001.06
189.64
1,005.73
942.57
1,565.6
1,581.49
1,327.82
1,423.23
911.21
608.47
541.16
524.11
443.51
515.7
487.22
Book Value per Share
-3,001.45
189.35
1,005.68
942.1
1,564.91
1,581.49
1,327.82
1,423.23
911.21
608.47
541.16
524.11
443.51
515.7
487.22
Tangible Book Value per Share
164
164
580
675
758
874
874
874
874
874
874
874
874
874
874
Basic Weighted Avg Shares
223,324
300,948
332,577
399,374
576,547
849,243
1,184,323
1,414,593
255,838
284,905
1,058,368
1,061,479
1,173,237
1,257,917
1,164,471
Sales/Revenue/Turnover
-8.4
-2.52
-13.58
-8.75
-2.94
2.29
7.3
10.34
-112.5
-70.89
9.5
10.57
11.64
14.42
11.52
Operating Margin (%)
36,579
36,015
42,957
56,997
93,027
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Depreciation Expense
115,383
-12,220
-31,744
-36,099
-15,502
12,439
35,227
83,342
-445,831
-265,112
-58,872
-13,653
-71,273
60,838
32,423
Net Income, GAAP
- -
- -
- -
- -
- -
33.79
31.29
27.34
- -
- -
- -
- -
646.08
23.55
4.61
Effective Tax Rate (%)
51.67
-4.06
-9.54
-9.04
-2.69
1.46
2.97
5.89
-174.26
-93.05
-5.56
-1.29
-6.07
4.84
2.78
Profit Margin (%)
11,142
-256,432
188,937
-192,064
171,404
48,345
-125,730
-367,902
-734,687
-813,762
-359,597
-703,714
-570,107
-434,791
-393,631
Working Capital
784,077
- -
- -
- -
- -
225,675
221,510
- -
739,432
804,849
1,080,690
684,497
687,650
668,015
715,109
LT Debt
-491,016
31,023
514,629
482,309
1,112,082
1,123,374
1,160,438
1,243,827
796,356
531,780
472,960
458,073
387,643
450,735
425,842
Total Equity
- -
- -
- -
- -
- -
0.98
2.65
6.89
- -
- -
- -
- -
-43.05
8.59
8.22
Return on Invested Capital (%)
- -
- -
- -
- -
- -
1.35
3.49
6.26
- -
- -
- -
- -
-43.45
9.01
8.61
Return on Capital (%)
- -
- -
-11.64
-7.24
-1.94
1.11
3.08
6.93
-43.71
-39.92
-11.72
-2.93
-16.86
14.51
7.97
Return on Common Equity (%)

Capital Structure

IDR

•

in mil. unless spec.
Jun'25
Dec'25
Mar'26
ST Debt
525,814
534,379
405,627
LT Borrowings
28,000
24,000
22,000
LT Finance Leases
692,658
644,015
693,109
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
874
874
874
Market Capitalization
1,573,087
2,534,418
2,359,630

Working Capital

IDR

•

in mil. unless spec.
Jun'25
Dec'25
Mar'26
Total Current Assets
246,935
316,521
221,579
Cash, Cash Equivalents & STI
146,758
231,363
133,436
Accounts Receivable, Net
36,358
48,966
41,735
Inventories
14,266
12,261
18,941
Total Current Liabilities
695,400
751,312
615,210
Payables & Accruals
- -
- -
- -
ST Debt
525,814
534,379
405,627
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
5.96%
-9.31%
16.28%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
-51.09%
8.31%
-185.36%
Sales/Revenue/Turnover
36.95%
60.18%
7.22%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
265,101
352,506
276,370
279,259
1,173,237
2025
192,895
421,871
- -
335,660
1,257,917
2026
214,046
- -
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-10.12
21.42
1.87
-94.71
-81.55
2025
-37.31
66.16
- -
36.73
69.61
2026
-28.48
- -
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
AMC Entertainment Holdings, Inc. (NYSE:AMC)
Walt Disney Company (The) (NYSE:DIS)
DraftKings Inc. (NASDAQ:DKNG)
Juventus Football Club S.p.A. (MIL:JUVE)
PVR Inox Limited (NSE:PVRINOX)
Delta Corp. Ltd. (India) (NSE:DELTACORP)
Business
PT Graha Layar Prima Tbk operates as Indonesia's leading cinema chain under the CGV Cinemas brand, engaging in film exhibition, production, postproduction, distribution, and ancillary entertainment services including food and beverages, events, advertising, and licensing; it manages approximately 72 cinemas with over 400 screens across 34 cities primarily on Java, Sumatra, Kalimantan, Sulawesi, and Batam. The company offers advanced viewing technologies such as 4DX, ScreenX, SphereX, Starium, Dolby Atmos, and premium auditorium options including Velvet Class, Gold Class, Satin Class, Sweetbox, Sky Seat, and Private Box, alongside one franchise CGV cinema and one Blitztheater cinema through its wholly owned subsidiary PT Graha Layar Mitra. Founded in 2004 and headquartered in South Jakarta, Indonesia, it serves diverse audiences with Hollywood, Indonesian, independent, and Hindi films while expanding into cultureplex experiences beyond movies. PT Graha Layar Prima Tbk, a subsidiary of CGI Holdings Co., Ltd. with significant stakes held by affiliates of CJ CGV Co., Ltd. and Layar Persada, focuses on the cinema and entertainment sector targeting urban consumers in Indonesia. Geographically, operations span key regions including Jakarta, Bekasi, Bandung, Tangerang, Batam, Balikpapan, Makassar, and others, positioning it as the second-largest chain after Cinema 21. Recent developments include strategic expansions with plans for new cinemas, laser projector upgrades, exclusive CGV content, and F&B enhancements announced for 2026 to boost market share and attendance; the company reported Q2 2025 revenue of Rp614.77 billion with operating profit surging 157% year-over-year, alongside convertible loan conversions from CJ CGV Co., Ltd. and IKT Holdings Limited into shares, and new debt financing from PT Bank KB Bukopin Tbk. In prior years, notable changes encompassed shareholder stake acquisitions by CGI Holdings (additional 23% for KRW 85.1 billion), Coree Capital Limited (37.28%), and others, alongside leadership appointments such as Nah Jeonghun as President Director in May 2024. These initiatives underscore ongoing operational strengthening post-rebranding from Blitz Megaplex and CGV Blitz.