YOLFTbeta
MNC Studios International Tbk PT

MNC Studios International Tbk PT

MSIN · JK · Communication Services / Entertainment

90.00IDR+5.00 (+5.88%)

Price History

Full chart

Market Stats

Previous Close85.00
Open86.00
Day Range84.00 – 91.00
52-Week Range160.00 – 1,450.00
Volume24.21M
Market Cap10.98T
P/E (TTM)11.72
Forward P/E0.00
EPS15.45
Dividend Yield0.00%
Beta0.43
50-Day Avg316.14
200-Day Avg499.80

About

PT MNC Digital Entertainment Tbk, together with its subsidiaries, engages in producing, developing, and distributing content and intellectual properties across various media platforms in Indonesia. It operates through Content, IP & Others; Online Advertising; and Subscription segments. The company is involved in media and entertainment activities, such as drama production houses, infotainment, reality shows, game shows, animation, films, original content, micro drama, and music labels. It also acts as an advertising and talent agency; provides content and IP licensing; and operates social media, including multi-channel networks (MCN) and digital marketing, as well as OTT superapps, RCTI+ (AVOD Superapp) & Vision+ (SVOD Superapp). The company was formerly known as PT MNC Studios International TBK and changed its name to PT MNC Digital Entertainment Tbk in March 2022. PT MNC Digital Entertainment Tbk was founded in 2000 and is based in Jakarta Barat, Indonesia. The company operates as a subsidiary of PT Media Nusantara Citra Tbk.

Company Details

  • SectorCommunication Services
  • IndustryEntertainment
  • CEOMs. Angela Herliani Tanoesoedibjo
  • Employees399
  • HeadquartersMNC Pictures Building, Jakarta Barat, Indonesia, 11530, Indonesia
  • Websitehttps://www.mncdigital.com

Leadership

  • Ms. Angela Herliani TanoesoedibjoPresident of the Board · b. 1987
  • Mr. Rudy HidayatFinance Director & Director · b. 1969
  • Luthan Fadel PutraInvestor Relations
  • Mr. Roy Shandy DarminHead of Internal Audit Unit · b. 1973
  • Ahmad AlhafizCorporate Secretary · b. 1971

Financials

Income Statement

Currency: IDR2015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue523.28B698.27B1.11T1.51T1.78T1.39T1.81T3.52T2.95T3.47T3.83T
Growth (%)-+33.44%+59.31%+35.71%+17.97%-21.99%+30.53%+94.01%-16.07%+17.53%+10.45%
Cost of Revenue449.58B576.89B891.98B1.08T1.33T995.95B1.28T2.51T2.06T2.50T3.01T
Gross Profit73.71B121.38B220.41B425.90B455.75B393.22B533.88B1.01T894.29B965.25B827.06B
Gross Margin14.09%17.38%19.81%28.21%25.59%28.31%29.44%28.73%30.29%27.82%21.58%
Operating Expense46.46B49.64B63.37B105.88B118.50B116.79B113.02B570.74B271.92B528.93B190.75B
Operating Income27.25B71.74B157.03B320.02B337.25B276.43B420.86B439.90B622.37B436.32B636.31B
Operating Margin5.21%10.27%14.12%21.20%18.94%19.90%23.21%12.51%21.08%12.57%16.60%
EBITDA32.39B75.39B167.07B352.78B364.13B316.65B659.96B711.28B622.37B783.63B1.04T
EBITDA Margin6.19%10.80%15.02%23.37%20.45%22.79%36.40%20.22%21.08%22.58%27.09%
Net Income2.06B4.19B121.53B210.81B211.41B167.04B300.08B339.77B263.99B398.53B974.96B
Net Income Margin0.39%0.60%10.92%13.96%11.87%12.02%16.55%9.66%8.94%11.48%25.44%
R&D---11.61B---47.07B33.03B40.48B-
R&D as % of Total Revenue---0.77%---1.34%1.12%1.17%-
Interest Expense798.00M842.00M562.00M42.51B49.87B62.99B50.50B33.74B14.49B9.53B6.63B
Interest Expense % of Total Revenue0.15%0.12%0.05%2.82%2.80%4.53%2.79%0.96%0.49%0.27%0.17%

Balance Sheet

Currency: IDR2014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets381.58B394.70B483.60B876.39B1.95T2.10T2.31T6.71T6.54T6.74T7.61T8.43T
Total Liabilities218.98B210.37B194.28B467.03B681.15B725.18B759.02B4.02T4.43T982.65B942.95B1.58T
Total Equity162.98B184.72B289.31B409.34B1.27T1.37T1.54T2.68T2.10T5.74T6.55T6.60T
Cash65.43B75.40B96.20B97.69B510.72B194.46B396.49B650.41B590.89B616.34B568.25B689.15B
Total Debt4.51B4.83B6.03B1.98B453.15B408.48B543.41B3.86T3.73T284.22B206.43B275.56B
Net Debt-60.92B-70.57B-90.17B-95.71B-57.58B214.02B146.92B3.21T3.14T-332.12B-361.81B-413.59B

Cash Flow

Currency: IDR2015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow3.05B3.65B3.91B8.12B75.67B143.01B208.59B584.65B589.00B564.24B433.17B
Investing Cash Flow-10.07B-26.12B-46.37B-534.66B-233.84B-62.86B-261.55B-644.22B-501.41B-994.70B-431.13B
Financing Cash Flow-348.11M-192.81M-4.05B1.20T-158.09B121.88B318.81B-199.32B-62.13B382.37B118.86B
Capital Expenditure10.13B8.36B53.66B41.24B48.71B24.90B110.27B496.90B464.14B443.09B612.15B
Free Cash Flow-7.08B-4.71B-49.75B-33.12B26.96B118.11B97.95B87.74B125.14B121.15B-178.98B
Dividends Paid-109.24B109.24B109.24B109.24B22.89B22.89B0---
FCF to OCF-232.10%-129.16%-1271.71%-407.86%35.63%82.59%46.96%15.01%21.25%21.47%-41.32%
Dividend Paid to FCF--2317.21%-219.58%-329.82%405.16%19.38%23.37%0.00%---

Earnings

Report DateJun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023
EPS Estimate---------------------
EPS Actual4.925.194.107.094.995.083.165.721.564.694.136.966.755.227.7612.1612.219.31-4.008.8810.95
Surprise---------------------
Timing---------------------

Key Statistics & Ratios

Market Cap10.98T
Enterprise Value14.15T
Trailing P/E11.72
Forward P/E0.00
Price / Sales2.75
Price / Book2.15
EPS15.45
Book Value112.78
Revenue (TTM)4.01T
Gross Profit (TTM)1.81T
EBITDA839.41B
Profit Margin25.37%
Operating Margin14.85%
Return on Equity14.47%
Return on Assets5.05%
Shares Outstanding60.68B
Shares Float17.37B
Beta0.43
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20211×
0.40Aug 6, 2021
20191×
2.10Jul 3, 2019

Stock Splits

  • Oct 7, 20245:1
  • Dec 29, 20202:1