PT Nusantara Sejahtera Raya Tbk

CNMA · JK · Communication Services / Entertainment

69.00IDR+1.00 (+1.47%)

Price History

Full chart

Market Stats

Previous Close68.00

Open68.00

Day Range67.00 – 69.00

52-Week Range80.00 – 120.24

Volume28.97M

Market Cap7.41T

P/E (TTM)12.62

Forward P/E0.00

EPS7.05

Dividend Yield13.37%

Beta0.06

50-Day Avg92.28

200-Day Avg100.31

About

PT Nusantara Sejahtera Raya Tbk engages in cinema screening activities in Indonesia. It operates through Movie, Food and Beverages; and All Other segments. The company is involved in the sale of tickets at physical cinema counters and through online ticketing platforms, such as m.tix, TIX ID, and GoPay; operation of food and beverage outlets, including XXI Café, The Premiere Café, XXI Lounge, Hello Sunday restaurant locations, and XXI Café Box; advertising on theater screens; offline advertising through digital billboards and booths; online advertising through its website; promotional events; transactional activities; events and services for gatherings; and vouchers. It also engages in management consulting; venue rental; organization of meetings, incentives, conferences, and exhibitions (MICE) activities and special events; premises rental for events; and land leasing activities. The company was founded in 1988 and is headquartered in Jakarta Pusat, Indonesia. PT Nusantara Sejahtera Raya Tbk is a subsidiary of PT Harkatjaya Bumipersada.

Company Details

SectorCommunication Services
IndustryEntertainment
CEOMr. Suryo Suherman
Employees1.17K
HeadquartersJl. KH Wahid Hasyim No.96A, Jakarta Pusat, Indonesia, 10340, Indonesia
Websitehttps://www.cinema21.co.id

Leadership

Mr. Suryo SuhermanPresident Director · b. 1973
Mr. Tri Rudy AnitioFinance & Accounting Director and Director · b. 1966
Mr. Arif SuhermanOperational Director & Director · b. 1978
Ms. Indah Tri WahyuniHead of Corporate Legal & Corporate Secretary · b. 1974
Mr. Dody SuhartonoDirector of Cinema Operations & Director · b. 1971

Financials

Income Statement

Currency: IDR	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	6.89T	1.22T	1.28T	4.40T	5.23T	5.71T	5.86T
Growth (%)	-	-82.31%	+5.02%	+243.78%	+18.85%	+9.20%	+2.60%
Cost of Revenue	3.16T	504.41B	541.54B	1.77T	2.10T	2.30T	3.13T
Gross Profit	3.73T	714.58B	738.64B	2.63T	3.13T	3.41T	2.73T
Gross Margin	54.16%	58.62%	57.70%	59.72%	59.90%	59.70%	46.62%
Operating Expense	2.08T	1.30T	1.09T	1.91T	2.09T	2.35T	1.70T
Operating Income	1.65T	-589.75B	-356.01B	717.01B	1.05T	1.06T	1.03T
Operating Margin	24.00%	-48.38%	-27.81%	16.29%	19.99%	18.49%	17.57%
EBITDA	2.12T	96.67B	328.63B	1.44T	1.81T	1.90T	1.82T
EBITDA Margin	30.82%	7.93%	25.67%	32.63%	34.62%	33.26%	31.09%
Net Income	1.20T	-545.74B	-351.31B	460.38B	687.76B	728.95B	704.75B
Net Income Margin	17.44%	-44.77%	-27.44%	10.46%	13.15%	12.76%	12.03%
Interest Expense	-	134.04B	136.74B	131.87B	162.28B	143.36B	146.19B
Interest Expense % of Total Revenue	-	11.00%	10.68%	3.00%	3.10%	2.51%	2.49%

Balance Sheet

Currency: IDR	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	5.73T	6.01T	6.42T	6.76T	7.37T	7.01T	6.76T
Total Liabilities	917.41B	1.90T	2.46T	4.11T	2.41T	2.41T	2.42T
Total Equity	4.47T	3.92T	3.76T	2.48T	4.74T	4.39T	4.14T
Cash	1.49T	573.85B	1.09T	2.05T	2.69T	2.02T	1.81T
Total Debt	-	1.37T	1.68T	3.32T	1.69T	1.68T	1.68T
Net Debt	-1.49T	798.96B	587.49B	1.27T	-1.00T	-348.52B	-132.30B

Cash Flow

Currency: IDR	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	1.67T	-459.48B	418.94B	1.30T	1.79T	1.64T	1.74T
Investing Cash Flow	-1.38T	-404.20B	113.55B	-100.08B	-817.65B	-907.78B	-656.05B
Financing Cash Flow	-98.33B	-57.31B	-16.56B	-244.45B	-337.24B	-1.40T	-1.30T
Capital Expenditure	1.38T	404.20B	80.16B	100.08B	817.65B	910.08B	656.58B
Free Cash Flow	290.27B	-863.67B	338.77B	1.20T	975.09B	733.66B	1.09T
Dividends Paid	98.33B	675.00M	-	1.77T	600.10B	1.17T	821.13B
FCF to OCF	17.42%	187.97%	80.87%	92.32%	54.39%	44.63%	62.34%
Dividend Paid to FCF	33.87%	-0.08%	-	147.00%	61.54%	159.59%	75.56%

Earnings

Report Date	Mar 8, 2024	Oct 21, 2024	Feb 26, 2025
EPS Estimate	4.77	3.08	2.29
EPS Actual	3.23	1.66	2.34
Surprise	-32.29%	-46.10%	2.18%
Timing	After-hours	After-hours	After-hours

Key Statistics & Ratios

Market Cap7.41T

Enterprise Value7.76T

Trailing P/E12.62

Forward P/E0.00

Price / Sales1.32

Price / Book2.01

EPS7.05

Book Value44.88

Revenue (TTM)5.61T

Gross Profit (TTM)3.09T

EBITDA1.56T

Profit Margin10.50%

Operating Margin18.36%

Return on Equity15.60%

Return on Assets8.80%

Shares Outstanding83.28B

Shares Float6.77B

Beta0.06

Dividend Yield13.37%

Dividend Rate11.90

Payout Ratio168.81%

Dividends

20262×

4.00Nov 9, 20267.00Apr 15, 2026

20252×

4.90Nov 7, 20253.92Apr 11, 2025

20242×

4.90Oct 31, 20247.84Apr 19, 2024

Stock Splits

Apr 15, 202651:50