BLTZ
Graha Layar Prima Tbk.
3.800
09 Oct 2026
PER
48,10
PBV
7,37
ROE
15,21%
Current Ratio
0,42
DER
317,93%
Berdasarkan data Trailing Twelve Months (TTM).
Klasifikasi
Sektor
Barang Konsumen Non-Primer
Sub Sektor
Jasa Konsumen
Industri
Pariwisata & Rekreasi
Sub Industri
Fasilitas Rekreasi & Olah Raga
Business Line
—
Product & Commodity
—
Info Umum
Tanggal Pencatatan
—
Mata Uang
IDR
Website
https://www.cgv.id
Email
—
Telepon
—
Alamat
AIA Central - 26th Floor Jl. Jend. Sudirman, Kav. 48A Kel. Karet Semanggi, Kec. Setiabudi, Jakarta Selatan
Tentang Perusahaan
PT Graha Layar Prima Tbk, through its subsidiary, PT Graha Layar Mitra, operates in the cinema industry in Indonesia. The company also provides food and beverage, event and advertisement, and licensing and management services. As of December 31, 2021, it operated 66 CGV Cinemas and 2 Blitztheater cinemas. The company was founded in 2004 and is headquartered in South Jakarta, Indonesia. PT Graha Layar Prima Tbk is a subsidiary of CGI Holdings Co., Ltd.
Rasio
Rasio Profitabilitas
Gross Profit Margin (TTM)
44,67%
Operating Profit Margin (TTM)
14,83%
Net Profit Margin (TTM)
5,36%
Management Effectiveness
ROA (TTM)
3,64%
ROE (TTM)
15,21%
Asset Turnover (TTM)
0,68x
Rasio Liquiditas & Leverage
Current Ratio
0,42
Quick Ratio
0,40
Debt to Equity Ratio (DER)
317,93%
Rasio Aktivitas
Perputaran Aset (TTM)
0,68x
Inventory Turnover (TTM)
57,72x
Receivables Turnover (TTM)
26,12x
Valuasi
Current Valuation
Current PE Ratio (Annual)
54,29
Current PE Ratio (TTM)
48,10
Earning Yield (Annual)
1,84%
Earning Yield (TTM)
2,08%
Earning Yield (Greenblatt: EBIT/EV)
4,66%
Current Price to Book Value
7,37
Current Price to Sales (TTM)
2,60
Current Price to Cashflow (TTM)
—
EV to EBITDA (TTM)
21,44
Fair Value (Graham Number)
957
Per Share
EPS (Annual)
70
EPS (TTM)
79
Book Value per Share
516
Revenue per Share (Annual)
1.439
Revenue per Share (TTM)
1.464
Cash Flow per Share (Annual)
—
Cash Flow per Share (TTM)
—
Ukuran Perusahaan
Market Cap
3,32 T
Enterprise Value
4,29 T
Saham Beredar
873,94 Jt
Total Aset
1,88 T
Total Ekuitas
450,69 M
Free Cash Flow (Annual)
240,28 M
Growth (TTM vs Tahun Terbaru)
Revenue Growth
1,68%
Gross Profit Growth
1,87%
Net Income Growth
12,68%
Screening ala Graham
3 / 9
Bukan Saham Teknologi
Lulus
Termasuk Sektor Barang Konsumen Non-Primer
Lulus
Revenue Lebih dari Rp175 Miliar
Lulus
Current Ratio > 2
Gagal
Utang Jangka Panjang < Modal Kerja Bersih
Gagal
PER Wajar (< 15)
Gagal
PER x PBV < 22
Gagal
DER Rendah (< 100%)
Gagal
Membagikan Dividen
Gagal
Checklist ala kriteria defensive investor Benjamin Graham — bukan rekomendasi investasi, semata analisis kuantitatif berdasarkan data laporan keuangan terakhir.
Piotroski F-Score
7 / 9
Arus kas operasi positif
Gagal
ROA membaik
Lulus
Rasio utang jangka panjang menurun
Lulus
Kualitas laba (OCF > laba bersih)
Gagal
Laba bersih positif
Lulus
Jumlah saham tidak bertambah
Lulus
Gross margin membaik
Lulus
Current ratio membaik
Lulus
Asset turnover membaik
Lulus
Altman Z-Score
1.20
Modal Kerja / Total Aset
-0.23
Laba Ditahan / Total Aset
-0.67
EBIT / Total Aset
0.11
Nilai Pasar Ekuitas / Total Liabilitas
2.32
Penjualan / Total Aset
0.68
Zona
Distress Zone
Model prediksi risiko kebangkrutan Edward Altman (1968) — Z > 2,99 Safe Zone, 1,81–2,99 Grey Zone, di bawah 1,81 Distress Zone.
Graham Valuation
Fair Value (Graham Number)
957
Harga Saat Ini
3.800
Selisih
-2.843
Status Kuartal Terkini
Checklist fundamental berbasis TTM & laporan tahunan — label berwarna berarti kriteria terpenuhi.
Kinerja Dasar
Laba
Laba Naik
Laba Naik < 20%
Penjualan Turun < 20%
Hutang Turun < 20%
Pertumbuhan Rata-rata (CAGR)
Modal Naik Rata2 > 10%
Modal Naik Rata2 > 20%
Modal Naik Rata2 > 40%
Penjualan Naik Rata2 > 10%
Laba Naik Rata2 > 20%
Solvabilitas
DER < 0.5x
DER < 1x
Likuiditas
Aset Lancar > Hutang Lancar
Profitabilitas
ROE > 10%
Margin Laba Kotor > 20%
Margin Laba Kotor > 40%
Margin Laba Kotor > 60%
Margin Laba Kotor > 80%
Margin Laba Operasi > 10%
Margin Laba Operasi > 20%
Margin Laba Bersih > 10%
Margin Laba Bersih > 20%
Margin Laba Bersih > 30%
Valuasi
Nilai Buku < Harga
Laba Kotor
399,84 M
2018
-67,35 M
2020
3,79 M
2021
411,36 M
2022
445,74 M
2023
502,57 M
2024
560,80 M
2025
Laba Bersih
35,23 M
2018
-445,83 M
2020
-265,11 M
2021
-58,87 M
2022
-13,65 M
2023
-71,27 M
2024
60,84 M
2025
Margin Laba Kotor
33,8%
2018
-26,3%
2020
1,3%
2021
38,9%
2022
42,0%
2023
42,8%
2024
44,6%
2025
Margin Laba Operasi
7,3%
2018
-112,5%
2020
-70,9%
2021
9,5%
2022
10,6%
2023
11,6%
2024
14,4%
2025
Margin Laba Bersih
3,0%
2018
-174,3%
2020
-93,1%
2021
-5,6%
2022
-1,3%
2023
-6,1%
2024
4,8%
2025
Imbal Hasil Aset (ROA)
-
2018
-
2020
-
2021
-2,6%
2022
-0,6%
2023
-3,9%
2024
3,2%
2025
Imbal Hasil Ekuitas (ROE)
-
2018
-
2020
-
2021
-12,5%
2022
-3,0%
2023
-18,4%
2024
13,5%
2025
Current Ratio
-
2018
-
2020
-
2021
0,50x
2022
0,28x
2023
0,25x
2024
0,42x
2025
Quick Ratio
-
2018
-
2020
-
2021
0,47x
2022
0,27x
2023
0,23x
2024
0,40x
2025
Debt to Equity Ratio (DER)
-
2018
-
2020
-
2021
382,4%
2022
367,1%
2023
376,3%
2024
317,9%
2025
Perputaran Aset
-
2018
-
2020
-
2021
0,46x
2022
0,50x
2023
0,64x
2024
0,67x
2025
Perputaran Persediaan
-
2018
-
2020
-
2021
37,33x
2022
34,42x
2023
45,35x
2024
56,86x
2025
Perputaran Piutang
-
2018
-
2020
-
2021
21,52x
2022
20,40x
2023
31,84x
2024
25,69x
2025
Tren historis per tahun buku berdasarkan laporan laba rugi & neraca yang tersedia. Batang berwarna merah menandakan nilai negatif.
| Item | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.279.068.965.000 | 1.257.917.268.000 | 1.173.236.505.000 | 1.061.479.214.000 | 1.058.368.091.000 | 284.904.939.000 | 255.838.000.000 | 1.184.320.000.000 |
| Cost of Revenue | 707.764.249.000 | 697.118.297.000 | 670.664.380.000 | 615.737.432.000 | 647.004.230.000 | 281.111.477.000 | 323.190.000.000 | 784.484.000.000 |
| Gross Profit | 571.304.716.000 | 560.798.971.000 | 502.572.125.000 | 445.741.782.000 | 411.363.861.000 | 3.793.462.000 | -67.352.455.000 | 399.839.000.000 |
| Operating Expenses | 381.570.763.000 | 379.374.217.000 | 365.966.912.000 | 333.576.618.000 | 310.794.103.000 | 205.757.488.000 | 220.477.000.000 | 1.097.830.000.000 |
| Operating Income | 189.733.953.000 | 181.424.754.000 | 136.605.213.000 | 112.165.164.000 | 100.569.758.000 | -201.964.026.000 | -287.829.000.000 | 86.492.221.000 |
| EBIT | 200.186.462.000 | 193.204.803.000 | 140.029.680.000 | 118.473.356.000 | 75.140.802.000 | — | 0 | 86.492.221.000 |
| Income Before Tax | 92.237.408.000 | 79.581.638.000 | 13.050.270.000 | -9.585.272.000 | -56.946.364.000 | -355.633.980.000 | -533.015.000.000 | 51.274.900.000 |
| Net Income | 68.551.473.000 | 60.837.716.000 | -71.273.289.000 | -13.652.614.000 | -58.872.048.000 | -265.112.226.000 | -445.831.000.000 | 35.226.673.000 |
| Basic EPS | 79,00 | 70,00 | -82,00 | -16,00 | -67,00 | -303,00 | — | — |
| Item | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Total Aset | 1.883.600.294.000 | 1.846.276.569.000 | 2.139.420.387.000 | 2.281.446.253.000 |
| Aset Lancar | 316.521.026.000 | 185.502.249.000 | 278.241.232.000 | 354.658.771.000 |
| Kas | 231.362.980.000 | 103.154.366.000 | 175.772.166.000 | 236.760.048.000 |
| Piutang | 48.966.255.000 | 36.843.264.000 | 52.032.485.000 | 49.188.491.000 |
| Persediaan | 12.261.124.000 | 14.789.168.000 | 17.886.977.000 | 17.332.995.000 |
| Total Liabilitas | 1.432.864.848.000 | 1.458.634.006.000 | 1.681.347.189.000 | 1.808.486.041.000 |
| Liabilitas Lancar | 751.312.240.000 | 755.608.872.000 | 981.955.648.000 | 714.255.992.000 |
| Long Term Debt | 24.000.000.000 | 32.000.000.000 | 0 | 396.447.500.000 |
| Total Ekuitas | 450.689.928.000 | 387.602.438.000 | 458.041.089.000 | 472.940.597.000 |
| Working Capital | -434.791.214.000 | -570.106.623.000 | -703.714.416.000 | -359.597.221.000 |
| Item | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Kas dari Aktivitas Operasi | 330.825.021.000 | 303.172.834.000 | 239.099.964.000 | 204.033.939.000 | 243.675.815.000 | 0 |
| Kas dari Aktivitas Investasi | -57.263.449.000 | -62.767.848.000 | -50.722.055.000 | -82.754.030.000 | -21.804.160.000 | 0 |
| Kas dari Aktivitas Pembiayaan | -220.406.464.000 | -111.548.643.000 | -260.458.716.000 | -182.267.791.000 | -127.880.973.000 | 0 |
| Capital Expenditures | -57.350.649.000 | -62.892.854.000 | -50.736.766.000 | -83.425.356.000 | -21.991.271.000 | 0 |
| Arus Kas Bebas (FCF) | 273.474.372.000 | 240.279.980.000 | 188.363.198.000 | 120.608.583.000 | 221.684.544.000 | 0 |
| Dividen Dibayar | — | — | — | — | — | — |