1. Indonesia Stocks

  2. •

    Consumer Cyclical

  3. •

    Restaurants
PT Sarimelati Kencana Tbk

PT Sarimelati Kencana Tbk

PZZA.JK
PT Sarimelati Kencana TbkID flagIndonesia Stock Exchange
183.00
IDR
- -
- -
550.00BMarket Cap
PT Sarimelati Kencana Tbk
PZZA.JK
(Indonesia Stock Exchange)

Recent

price

183.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
825.23
891.93
3,576.66
1,265.94
1,319.28
1,149.17
1,137.52
1,201.91
1,179.17
931.29
1,015.71
988.01
Revenue per Share
20.31
43.16
166.99
61.31
66.19
-31.08
16.63
-7.8
-32.02
-24.23
8.24
5.94
Basic EPS, GAAP
-37.68
-53.67
-349.2
-116.85
-142.72
-124.32
-93.45
-197.87
-73.71
-40.06
-40.68
-37.25
Free Cash Flow per Basic Share
9.6
22.5
380.47
- -
28.64
29.91
21.96
19.96
- -
- -
- -
- -
Dividend per Share
98.56
119.22
491.06
229.93
252.2
218.1
213.06
185.13
153.11
128.88
137.11
134.06
Book Value per Share
95.06
112.04
436.83
429.51
443.39
407.14
407.29
371.91
343.32
324.49
332.54
330.37
Tangible Book Value per Share
3,022
3,022
846
2,823
3,022
3,009
3,005
3,005
3,005
3,005
3,005
3,005
Basic Weighted Avg Shares
2,493,742
2,695,314
3,027,007
3,573,974
3,986,701
3,458,406
3,418,811
3,612,319
3,543,983
2,798,983
3,052,699
2,969,444
Sales/Revenue/Turnover
6.15
8.9
8.15
8.18
7.57
-1.25
2.43
1.05
-0.58
-0.99
3.68
2.91
Operating Margin (%)
89,305
94,888
106,026
123,202
159,010
351,155
368,586
384,042
414,077
392,383
386,757
386,328
Depreciation Expense
61,377
130,428
141,324
173,096
200,021
-93,520
49,987
-23,456
-96,225
-72,835
24,751
17,844
Net Income, GAAP
26.15
26.02
25.41
25.43
25.61
- -
- -
- -
- -
- -
27.01
1.7
Effective Tax Rate (%)
2.46
4.84
4.67
4.84
5.02
-2.7
1.46
-0.65
-2.72
-2.6
0.81
0.6
Profit Margin (%)
-95,135
-124,842
-93,823
329,381
148,514
-80,890
-34,012
-296,110
-247,203
-277,571
-163,218
-224,713
Working Capital
124,371
79,050
226,454
58,770
15,266
305,576
326,998
424,266
462,900
331,776
198,646
238,411
LT Debt
287,261
338,581
369,696
1,212,575
1,339,875
1,225,265
1,224,109
1,172,921
1,076,276
1,018,583
1,033,725
1,034,152
Total Equity
- -
26.24
23.85
19.17
15.61
- -
- -
- -
- -
- -
5.32
5.34
Return on Invested Capital (%)
- -
24.24
22.34
24.13
25.67
- -
- -
- -
- -
- -
5.91
6.7
Return on Capital (%)
- -
39.64
36.43
32.51
28.35
-13.19
7.71
-3.92
-18.93
-17.19
6.19
4.53
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Dec'24
Mar'25
Jun'25
ST Debt
264,472
276,074
195,525
LT Borrowings
261,250
225,000
180,833
LT Finance Leases
70,526
62,903
57,577
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
3,005
3,005
3,005
Market Capitalization
339,620
348,637
486,889

Working Capital

FRC

•

in mil. unless spec.
Dec'24
Mar'25
Jun'25
Total Current Assets
349,674
387,878
348,171
Cash, Cash Equivalents & STI
63,213
65,217
51,971
Accounts Receivable, Net
23,479
20,188
9,921
Inventories
213,816
228,176
217,294
Total Current Liabilities
627,245
652,177
572,884
Payables & Accruals
- -
- -
- -
ST Debt
264,472
276,074
195,525
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
24.06%
-3.28%
1.49%
Free Cash Flow
13.37%
-4.01%
1.53%
Net Income, GAAP
-13.63%
-29.69%
-133.98%
Sales/Revenue/Turnover
2.74%
-1.87%
9.06%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
638,171
734,926
664,776
761,111
2,798,983
2025
707,103
836,454
787,055
- -
3,052,699
2026
726,868
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-19.52
- -
- -
- -
-24.23
2025
0.14
- -
- -
- -
8.24
2026
1.96
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
Noble Roman's, Inc. (NROM)
MK Restaurant Group Public Company Limited (M-R.BK)
JFLA Holdings Inc. (3069.T)
Biglari Holdings Inc. (BH)
Tsui Wah Holdings Limited (1314.HK)
Yum China Holdings, Inc. (0M30.L)
Business
PT Sarimelati Kencana Tbk (PZZA.JK), founded in 1987 and headquartered in South Jakarta, Indonesia, serves as the exclusive franchisee of Pizza Hut for the country as a subsidiary of PT Sriboga Raturaya since 2004; the company operates over 500 Pizza Hut Restaurant (PHR) and Pizza Hut Delivery (PHD) outlets nationwide, offering dine-in, takeout, delivery, and catering services featuring Italian-American cuisine including pizzas such as original pan and cheesy bites, pasta, rice-based dishes adapted for local tastes, appetizers, beverages, and expanded protein options like steak, fish and chips, and grilled chicken under concepts like Pizza & More; it conducts business across segments including Greater Jakarta, Java Bali, Sumatera, Sulawesi, Kalimantan, and Eastern Indonesia in the quick-service restaurant sector targeting middle-class families and teenagers. Recent financial performance shows a turnaround with H1 2025 net profit of IDR 15.6 billion versus prior loss, Q1 2025 net income of IDR 419 million, and 9M 2025 Q3 earnings of IDR 0.11 per share alongside 12.9% sales growth and 17.4% same-store transaction growth; strategic efforts include product innovation, digital channel expansion, customer experience enhancements via renovations, and a focus on online commerce and food processing.