Stock BHIT PT MNC ASIA HOLDING TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT MNC Asia Holding Tbk

Equities

BHIT

ID1000064207

Broadcasting

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
50 IDR 0.00% Intraday chart for PT MNC Asia Holding Tbk 0.00% 0.00%
Apr. 01 PT MNC Asia Holding Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT MNC Asia Holding Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,971,039 4,291,525 4,821,549 4,678,394 4,761,936 4,177,137
Enterprise Value (EV) 1 15,966,939 13,697,142 12,546,356 7,217,505 7,846,028 6,893,598
P/E ratio 32.6 x 8.6 x 29.5 x 7.71 x 6.52 x 13.6 x
Yield - - - - - -
Capitalization / Revenue 0.2 x 0.27 x 0.33 x 0.28 x 0.26 x 0.27 x
EV / Revenue 1.08 x 0.86 x 0.85 x 0.43 x 0.43 x 0.44 x
EV / EBITDA 3 x 2.37 x 2.49 x 1.23 x 1.22 x 1.75 x
EV / FCF -46.8 x 6.56 x -26.1 x 52.2 x 2.05 x -3.21 x
FCF Yield -2.14% 15.2% -3.83% 1.91% 48.8% -31.1%
Price to Book 0.24 x 0.31 x 0.32 x 0.26 x 0.28 x 0.23 x
Nbr of stocks (in thousands) 51,224,812 67,055,078 73,053,776 83,542,742 83,542,742 83,542,742
Reference price 2 58.00 64.00 66.00 56.00 57.00 50.00
Announcement Date 3/29/19 5/5/20 5/31/21 4/28/22 3/31/23 4/1/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 14,725,851 15,967,376 14,795,285 16,742,950 18,083,695 15,660,503
EBITDA 1 5,329,364 5,779,859 5,035,340 5,886,869 6,430,761 3,935,179
EBIT 1 3,763,431 4,097,530 3,634,449 4,431,959 4,958,577 2,545,599
Operating Margin 25.56% 25.66% 24.56% 26.47% 27.42% 16.25%
Earnings before Tax (EBT) 1 1,522,284 2,713,548 2,187,197 3,059,996 3,513,980 1,399,093
Net income 1 86,353 430,814 150,954 540,085 730,279 306,592
Net margin 0.59% 2.7% 1.02% 3.23% 4.04% 1.96%
EPS 2 1.780 7.446 2.240 7.265 8.741 3.670
Free Cash Flow 1 -341,493 2,087,222 -481,125 138,192 3,824,979 -2,144,274
FCF margin -2.32% 13.07% -3.25% 0.83% 21.15% -13.69%
FCF Conversion (EBITDA) - 36.11% - 2.35% 59.48% -
FCF Conversion (Net income) - 484.48% - 25.59% 523.77% -
Dividend per Share - - - - - -
Announcement Date 3/29/19 5/5/20 5/31/21 4/28/22 3/31/23 4/1/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 12,995,900 9,405,617 7,724,807 2,539,111 3,084,092 2,716,461
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.439 x 1.627 x 1.534 x 0.4313 x 0.4796 x 0.6903 x
Free Cash Flow 1 -341,493 2,087,222 -481,125 138,192 3,824,979 -2,144,274
ROE (net income / shareholders' equity) 3.89% 7.83% 5.07% 6.71% 7.08% 3.05%
ROA (Net income/ Total Assets) 4.17% 4.49% 3.88% 4.45% 4.68% 2.28%
Assets 1 2,073,301 9,591,762 3,890,868 12,126,931 15,617,601 13,442,301
Book Value Per Share 2 241.0 204.0 205.0 218.0 204.0 214.0
Cash Flow per Share 2 44.40 21.50 27.50 41.70 53.50 58.50
Capex 1 2,700,011 1,943,961 2,017,002 1,560,375 1,866,364 2,467,768
Capex / Sales 18.34% 12.17% 13.63% 9.32% 10.32% 15.76%
Announcement Date 3/29/19 5/5/20 5/31/21 4/28/22 3/31/23 4/1/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Broadcasting

1st Jan change Capi.
PT MNC ASIA HOLDING TBK Stock PT MNC Asia Holding Tbk
0.00% 257M
WALT DISNEY COMPANY (THE) Stock Walt Disney Company (The)
+24.80% 207B
FORMULA ONE GROUP Stock Formula One Group
+10.51% 16.08B
PARAMOUNT GLOBAL Stock Paramount Global
-16.57% 8.36B
THE LIBERTY SIRIUSXM GROUP Stock The Liberty SiriusXM Group
-11.29% 7.93B
MBC GROUP Stock MBC Group
0.00% 4.37B
TBS HOLDINGS,INC. Stock TBS Holdings,Inc.
+37.01% 4.24B
ITV PLC Stock ITV plc
+13.94% 3.5B
LIBERTY LIVE GROUP Stock Liberty Live Group
+0.43% 3.4B
MULTICHOICE GROUP LIMITED Stock MultiChoice Group Limited
+46.62% 2.68B
Other Broadcasting
  1. Stock Market
  2. Equities
  3. BHIT Stock
  4. Financials PT MNC Asia Holding Tbk