1. Indonesia Stocks

  2. •

    Consumer services

  3. •

    Restaurants
PT Map Boga Adiperkasa Tbk

PT Map Boga Adiperkasa Tbk

IIDX:MAPB
1,125.00
IDR
+10.00
(+0.90%)
-80.43EPS
2.29TMarket Cap
PT Map Boga Adiperkasa Tbk
IDX:MAPB
(Indonesia Stock Exchange)

Recent

price

1,125.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
IDR
450.6
591.82
776.25
954.65
943.37
1,186.98
1,425.61
941.68
1,119.98
1,583.25
1,768.62
1,351.86
1,355.17
1,418.11
Revenue per Share
12.81
30.6
47.66
68.17
48.81
50.99
76.34
-75.91
-6.2
62.38
46.28
-61.2
-63.14
-80.43
Basic EPS, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow per Basic Share
- -
- -
- -
179.89
6.73
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
130.44
153.73
191.69
73.8
455.98
498.11
569.2
477.39
473.02
530.75
706.37
647.88
585.12
534.24
Book Value per Share
115.81
136.18
170.99
48.12
422.32
459.11
524.86
434.92
473.02
530.75
657.45
604.64
546.39
499
Tangible Book Value per Share
1,701
1,701
1,701
1,701
2,171
2,171
2,171
2,171
2,171
2,171
2,261
2,388
2,388
2,388
Basic Weighted Avg Shares
766,466
1,006,680
1,320,406
1,623,864
2,047,988
2,576,852
3,094,880
2,044,306
2,431,383
3,437,108
3,999,453
3,228,133
3,236,043
3,386,328
Sales/Revenue/Turnover
8.06
9.15
9.96
10.15
8.79
6.85
7.67
-7.69
1.39
6.76
4.72
-2.44
-3.7
-3.6
Operating Margin (%)
49,659
59,201
68,115
85,553
129,157
178,004
219,353
538,315
504,561
492,824
559,831
567,735
545,465
545,559
Depreciation Expense
21,782
52,050
81,078
115,950
105,960
110,687
165,725
-164,797
-13,459
135,418
104,649
-146,148
-150,767
-192,067
Net Income, GAAP
41.62
31.13
28.99
26.14
29.52
30.91
28.22
- -
- -
27.09
27.52
- -
- -
- -
Effective Tax Rate (%)
2.84
5.17
6.14
7.14
5.17
4.3
5.35
-8.06
-0.55
3.94
2.62
-4.53
-4.66
-5.67
Profit Margin (%)
-76,525
-74,060
-66,938
215,238
94,819
26,163
-17,341
-450,904
-378,232
-502,186
-320,582
-325,073
-364,585
-356,785
Working Capital
29
- -
- -
699,702
1,075
882
- -
248,378
208,260
220,751
266,246
267,027
271,572
250,837
LT Debt
283,191
333,741
416,163
160,215
989,914
1,081,364
1,235,695
1,036,382
1,026,902
1,152,231
1,686,756
1,547,087
1,397,224
1,275,718
Total Equity
- -
16.47
21.44
17.46
12.83
10.77
13.65
- -
- -
10.55
6.73
- -
- -
- -
Return on Invested Capital (%)
- -
17.36
22.01
18.97
11.45
10.7
14.33
- -
- -
10.42
6.78
- -
- -
- -
Return on Capital (%)
- -
16.87
21.62
40.24
18.43
10.69
14.3
-14.51
-1.3
12.43
7.37
-9.04
-10.24
-14.01
Return on Common Equity (%)

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
232,487
221,108
206,409
LT Borrowings
- -
- -
- -
LT Finance Leases
271,572
269,824
250,837
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
2,388
2,388
2,388
Market Capitalization
3,665,462
3,641,582
2,292,406

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
650,989
571,116
598,536
Cash, Cash Equivalents & STI
375,955
299,701
317,241
Accounts Receivable, Net
47,236
37,959
34,127
Inventories
168,624
160,905
168,737
Total Current Liabilities
1,015,574
948,073
955,321
Payables & Accruals
- -
- -
- -
ST Debt
232,487
221,108
206,409
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
50.35%
7.94%
-9.69%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
-156.81%
-291.44%
3.16%
Sales/Revenue/Turnover
11.87%
11.52%
0.25%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
787,631
838,085
795,623
806,794
3,228,133
2025
719,612
800,930
833,841
881,660
3,236,043
2026
805,726
865,101
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-9.31
-11.68
-12.15
-28.06
-61.2
2025
-22.35
-11.24
-11.93
-17.62
-63.14
2026
-21.69
-29.2
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
McDonald's Corporation (NYSE:MCD)
Starbucks Corporation (NASDAQ:SBUX)
Chipotle Mexican Grill, Inc. (NYSE:CMG)
CAVA Group, Inc. (NYSE:CAVA)
Jubilant Foodworks Limited (NSE:JUBLFOOD)
Dutch Bros Inc. (NYSE:BROS)
Business
PT. Map Boga Adiperkasa Tbk is a prominent player in Indonesia's food and beverage retail sector, operating a diverse collection of international cafe and restaurant brands. The company currently manages over 800 outlets spanning 58 major Indonesian cities. Its expansive brand portfolio includes globally recognized names such as Starbucks, Pizza Marzano, Krispy Kreme, Cold Stone Creamery, Godiva, Genki Sushi, PAUL Bakery, Subway, and Toast Box. Established in 2013, initially under the name PT Creasi Aksesoris Indonesia, the firm adopted its current identity in March 2016 and is based in Jakarta, Indonesia. PT. Map Boga Adiperkasa Tbk functions as a subsidiary of the leading lifestyle retailer, PT. Mitra Adiperkasa Tbk.