Subscribe

PT Sarimelati Kencana Tbk (PZZA.JK)

IDR183.00 +0.00 (+0.00%)
ID JKT Consumer Cyclical Restaurants
Address Jl. Jend. Gatot Subroto Kav. 1000 12870
Jakarta, JK, ID
CEO Hadian Iswara
IPO 2018-05-23
ISIN ID1000143407

Explore sections of this company profile

Description

PT Sarimelati Kencana Tbk operates Pizza Hut restaurants in Indonesia. It also provides delivery services under the Pizza Hut delivery brand name. The company was founded in 1987 and is based in Jakarta Selatan, Indonesia. PT Sarimelati Kencana Tbk is a subsidiary of PT Sriboga Raturaya.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
IDR183.00 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.42
Float Shares
749.66M
Free Float %
24.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.05% +0.00% -10.00% -11.68% -16.37% -13.30% +18.13% -52.51% -74.11% -82.90% -82.90%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
183.00
DCF (Unlevered) 1,347.01 +636.1%
DCF (Levered) 1,622.55 +786.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-03 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.14
Grey zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Restaurants: +7.4%
    +9.1% Q1'26: +2.8% (vs Q1'25)
  • EPS growth Restaurants: +14.8%
    +134.0% Q1'26: +1,300.0% (vs Q1'25)
  • FCF margin FCF growth · Restaurants: +21.6%
    +8.9% Q1'26: +5.0% (vs Q1'25)
  • EBIT margin Restaurants: +6.1%
    +1.1% Q1'26: +2.0% (vs Q1'25)
  • ROIC Restaurants: +6.2%
    +1.8% Q1'26: +3.3% (vs Q1'25)
  • Share dilution Restaurants: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    0.82× Q1'26: 0.81× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.49) × ERP
WACC = 61% × Ke + 39% × Kd (10.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,347.01 Current price: 183.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
3.57T
est: 3.49T (+2.4%)
3.99T
est: 4.03T (-1.2%)
3.46T
est: 3.51T (-1.6%)
3.42T
est: 3.50T (-2.3%)
3.61T
est: 4.42T (-18.2%)
3.54T
est: 3.34T (+6.1%)
2.80T
est: 3.88T (-27.9%)
3.05T
est: 4.32T (-29.4%)
3.31T
3.31T – 3.31T
-23.5% YoY
EBITDA
413.13B
est: 403.24B (+2.5%)
464.05B
est: 466.33B (-0.5%)
319.94B
est: 406.13B (-21.2%)
455.75B
est: 404.34B (+12.7%)
415.41B
est: 510.32B (-18.6%)
374.47B
est: 386.03B (-3.0%)
367.78B
est: 487.83B (-24.6%)
436.89B
est: 543.13B (-19.6%)
415.74B
415.74B – 415.74B
-23.5% YoY
EBIT
275.83B
est: -9.96B (+2,869.8%)
288.67B
est: -11.52B (+2,606.5%)
-59.39B
est: -10.03B (-492.1%)
70.86B
est: -9.99B (+809.6%)
16.32B
est: -12.60B (+229.5%)
-39.61B
est: -9.53B (-315.5%)
-40.62B
est: 8.28B (-590.6%)
33.92B
est: 9.22B (+268.0%)
7.06B
7.06B – 7.06B
-23.5% YoY
Net Income
173.10B
est: 164.37B (+5.3%)
200.02B
est: 217.30B (-8.0%)
-93.52B
est: -27.05B (-245.7%)
49.99B
est: 89.80B (-44.3%)
-23.46B
est: 200.97B (-111.7%)
-96.22B
est: -104.01B (+7.5%)
-72.84B
est: 24.95B (-392.0%)
24.75B
est: 30.05B (-17.6%)
103.69B
103.69B – 103.69B
+245.0% YoY
SGA
856.42B
est: 987.53B (-13.3%)
954.20B
est: 1.14T (-16.4%)
876.80B
est: 994.61B (-11.8%)
976.47B
est: 990.22B (-1.4%)
1.06T
est: 1.25T (-15.1%)
1.01T
est: 945.37B (+6.3%)
835.69B
est: 1.33T (-37.3%)
1.70T
est: 1.48T (+14.3%)
1.14T
1.14T – 1.14T
-23.5% YoY
EPS
61.31
est: 54.69 (+12.1%)
66.19
est: 72.30 (-8.5%)
-31.08
est: -9.00 (-245.3%)
16.63
est: 29.88 (-44.3%)
-7.80
est: 66.87 (-111.7%)
-32.02
est: -34.61 (+7.5%)
-24.23
est: 8.30 (-391.9%)
8.24
est: 10.00 (-17.6%)
34.50
34.50 – 34.50
+245.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 2/5 3/5 3/5 3/5 5/5
2026-05-26 A- 4/5 4/5 2/5 3/5 3/5 3/5 5/5
2026-05-25 A- 4/5 4/5 2/5 3/5 3/5 3/5 5/5
2026-05-22 A- 4/5 4/5 2/5 3/5 3/5 3/5 5/5
2026-05-21 A- 4/5 4/5 2/5 3/5 3/5 3/5 5/5
2026-05-20 A- 4/5 4/5 2/5 3/5 3/5 3/5 5/5
2026-05-19 B+ 3/5 4/5 2/5 3/5 2/5 3/5 5/5
2026-05-18 B 3/5 4/5 2/5 3/5 2/5 2/5 4/5
2026-05-13 B+ 3/5 4/5 2/5 3/5 2/5 2/5 5/5
2026-05-12 B+ 3/5 4/5 2/5 3/5 2/5 2/5 5/5
2026-05-11 B+ 3/5 4/5 2/5 3/5 2/5 2/5 5/5
2026-05-08 B+ 3/5 4/5 2/5 3/5 2/5 2/5 5/5
2026-05-07 B+ 3/5 4/5 2/5 3/5 2/5 2/5 5/5
2026-05-06 B+ 3/5 4/5 2/5 3/5 2/5 2/5 5/5
2026-05-05 B+ 3/5 4/5 2/5 4/5 2/5 2/5 5/5
2026-05-04 B+ 3/5 4/5 2/5 4/5 2/5 2/5 5/5
2026-04-30 B+ 3/5 4/5 2/5 4/5 2/5 2/5 5/5
2026-04-29 B+ 3/5 4/5 2/5 4/5 2/5 2/5 5/5
2026-04-28 B+ 3/5 4/5 2/5 4/5 2/5 2/5 5/5
2026-04-27 B+ 3/5 4/5 2/5 4/5 2/5 2/5 5/5
2026-04-24 B+ 3/5 4/5 2/5 4/5 2/5 2/5 5/5
2026-04-23 B+ 3/5 4/5 2/5 4/5 1/5 2/5 5/5
2026-04-22 B+ 3/5 4/5 2/5 4/5 1/5 2/5 5/5
2026-04-21 B+ 3/5 4/5 2/5 4/5 1/5 2/5 5/5
2026-04-20 B+ 3/5 4/5 2/5 4/5 1/5 2/5 5/5
2026-04-17 B+ 3/5 4/5 2/5 4/5 1/5 2/5 5/5
2026-04-16 B+ 3/5 4/5 2/5 4/5 1/5 2/5 5/5
2026-04-15 B+ 3/5 4/5 2/5 4/5 1/5 2/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
416.13B
OE per share TTM
138.45
Owner's Yield
73.26%
Maintenance CapEx ratio
549.98%
Maint CapEx / Avg PPE
46.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
8.09M
Shares Outstanding
3.01B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Andromeda Hermawan Tristanto Corporate Secretary
Boy Ardhitya Lukito President Director & Director of Operations male
Budi Setiawan Development Director & Director male
Ibratul Ardi Head of the Internal Audit male
Jeo Sasanto Director of Finance & Director male
Tirta Perdana Purba General Manager of Human Resources
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits