PT Champion Pacific Indonesia Tbk

PT Champion Pacific Indonesia Tbk

IIDX:IGAR
510.00
IDR
+36.00
(+7.59%)
105.84EPS
5.52P/E
376.68BMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
661.8
758.96
696.7
815.46
783.71
799.54
798.74
760.54
997.85
1,114.66
888.79
939.41
987.85
1,034.17
Basic EPS, GAAP
20.28
33.6
31.07
48.12
53.5
34.77
44.86
45.38
75.36
73.52
39.79
54.07
64.03
73.54
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
39.87
9.97
- -
4.98
3.99
3.89
5.22
4.86
4.98
4.98
- -
- -
4.97
-73.61
Book Value per Share
145.29
168.06
200.17
275.12
324.4
356.02
395.73
437.59
508.69
578.4
618.58
675.24
734.69
771.33
Tangible Book Value per Share
144.37
167.13
199.24
274.2
323.48
355.09
394.8
433.76
505.18
575.94
617.15
674.2
733.72
770.04
Basic Weighted Avg Shares
972
972
972
972
972
972
972
972
972
972
965
925
929
928
Sales/Revenue/Turnover
643,403
737,863
677,332
792,795
761,927
777,317
776,541
739,402
970,112
1,083,673
857,775
869,135
917,317
959,482
Operating Margin (%)
9.64
10.87
10.27
13.08
12.3
8.06
10.26
11.1
13.56
12.09
7.32
9.16
9.81
11.32
Depreciation Expense
1,433
1,325
1,176
1,166
1,240
1,169
1,266
3,731
4,335
4,058
3,887
2,889
2,354
2,479
Net Income, GAAP
19,718
32,669
30,204
46,778
52,014
33,806
43,608
44,122
73,265
71,472
38,403
50,021
59,463
68,229
Effective Tax Rate (%)
27.69
27.61
18.69
27.64
24.42
27.65
27.17
26.93
23.48
23.29
20.82
20.35
19.31
19.21
Profit Margin (%)
3.06
4.43
4.46
5.9
6.83
4.35
5.62
5.97
7.55
6.6
4.48
5.76
6.48
7.11
Working Capital
185,199
228,826
247,141
299,154
335,312
343,967
388,720
461,095
572,774
654,117
677,496
723,632
694,726
739,939
LT Debt
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Total Equity
220,944
257,674
310,464
373,749
441,947
482,914
536,925
593,582
691,469
786,929
831,836
893,853
892,620
930,470
Return on Invested Capital (%)
15.07
22.82
17.65
19.37
16.75
8.93
11.02
9.81
15.38
13.22
5.94
6.73
8.03
9.67
Return on Capital (%)
2.36
5.23
4.32
7.56
7.92
5.18
5.33
4.99
6.64
5.53
2.52
3.72
3.68
4.33
Return on Common Equity (%)
12.96
21.45
16.87
20.25
17.85
10.22
11.93
10.89
15.93
13.53
6.63
8.11
9.02
9.97

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
1,641
1,138
956
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
928
928
928
Market Capitalization
462,035
436,057
376,679

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
779,017
818,066
883,294
Cash, Cash Equivalents & STI
461,786
460,344
429,814
Accounts Receivable, Net
149,738
158,784
221,594
Inventories
157,791
176,976
221,506
Total Current Liabilities
84,291
102,696
143,355
Payables & Accruals
- -
- -
- -
ST Debt
1,641
1,138
956
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
11.3%
8.67%
-0.14%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
12.77%
13.29%
18.87%
Sales/Revenue/Turnover
3.92%
5.78%
5.54%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
208,065
224,738
244,016
192,316
869,135
2025
222,135
234,176
251,070
209,936
917,317
2026
209,673
288,804
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
14.04
14.32
14.94
9.27
54.07
2025
14.55
17.59
17.49
14.44
64.03
2026
11.33
30.29
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
-73.61
4.97
2026
- -
- -
- -
- -
- -

Company Description

CEO
Antonius Muhartoyo
Full Time Employees
533
Sector
Process industries
Industry
Containers/Packaging
Address
Jl. Raya Sultan Agung Km. 28.5 Kota Bekasi JB Indonesia 17133
IPO Date
Nov 5, 1990
Business
PT Champion Pacific Indonesia Tbk (IGAR.JK) manufactures flexible packaging solutions primarily through its subsidiaries PT Avesta Continental Pack and PT Indogravure; products include laminated aluminum foil, laminated plastic foil and films, coated aluminum foil in rolls, bags and sheets for the pharmaceutical, food, cosmetics, agrochemical and other industries; the company also engages in general trading via import, export and inter-island distribution, transportation services including workshops, expeditions and warehousing, printing, agency representation and technical services. Founded in 1975 as PT Igar Jaya and headquartered in Bekasi, West Java, Indonesia, the company went public in 1990, merged with PT Kageo in 2004 to become PT Kageo Igar Jaya Tbk, and adopted its current name in 2010 following control by PT Kingsford Holdings, which remains the majority shareholder under ultimate parents Fujimori Kogyo Co., Ltd. and Mitsui & Co. (Asia Pacific) Pte. Ltd. after their 2016 acquisition. Operations focus on the Indonesian market with exports, serving over 225 customers including major pharmaceutical firms such as Kalbe Farma, Kimia Farma, Dankos, Darya-Varia, Novell Pharmaceutical Laboratories, Pyridam and Soho; subsidiaries hold ISO 9001:2015 for quality management, ISO 15378:2017 for blister packaging and halal certifications. Recent developments include a first-phase share buyback from July 31 to October 26, 2023, repurchasing 6.87 million shares for Rp 3.01 billion or 13.75% of the 50 million share target to enhance liquidity, earnings per share and capital efficiency; a second-phase buyback from December 18, 2023, to June 13, 2025; and a reduction in paid-up capital from Rp 48.61 billion to Rp 46.39 billion comprising 927.78 million shares of Rp 50 par value. The company maintains over 6,000 flexible packaging variants, employs rotogravure printing as Indonesia's first in the sector, and received 2023 awards including Best SDG in Plastic Packaging Manufacturing and AMA Leadership Summit recognition while expanding into consumer goods and agriculture segments for diversified growth.