Stock MSKY PT MNC SKY VISION TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT MNC Sky Vision Tbk

Equities

MSKY

ID1000123607

Broadcasting

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
61 IDR -1.61% Intraday chart for PT MNC Sky Vision Tbk -6.15% -38.38%
Apr. 01 PT MNC Sky Vision Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT MNC Sky Vision 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 6,844,317 14,459,186 7,927,623 5,983,111 2,233,695 987,213
Enterprise Value (EV) 1 8,837,612 15,168,534 8,460,324 6,364,557 2,485,935 1,186,218
P/E ratio -30 x -179 x -39.6 x -32.9 x -9.13 x -3.59 x
Yield - - - - - -
Capitalization / Revenue 2.65 x 5.9 x 3.93 x 4.1 x 2 x 1.33 x
EV / Revenue 3.42 x 6.18 x 4.2 x 4.36 x 2.23 x 1.6 x
EV / EBITDA 10.5 x 17.5 x 12.2 x 14 x 10.2 x 149 x
EV / FCF 25.2 x 27.6 x -140 x 10.1 x 7.88 x 57.7 x
FCF Yield 3.97% 3.62% -0.71% 9.94% 12.7% 1.73%
Price to Book 3.3 x 5.09 x 2.99 x 2.42 x 1 x 0.5 x
Nbr of stocks (in thousands) 9,065,320 9,971,852 9,971,852 9,971,852 9,971,852 9,971,852
Reference price 2 755.0 1,450 795.0 600.0 224.0 99.00
Announcement Date 3/29/19 4/20/20 6/30/21 4/13/22 3/24/23 4/1/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,583,238 2,452,679 2,015,371 1,460,559 1,114,894 741,049
EBITDA 1 844,988 865,878 694,237 454,907 242,607 7,959
EBIT 1 29,021 28,521 -9,348 -159,874 -236,045 -269,735
Operating Margin 1.12% 1.16% -0.46% -10.95% -21.17% -36.4%
Earnings before Tax (EBT) 1 -298,389 -121,679 -219,477 -231,920 -311,491 -319,271
Net income 1 -228,114 -75,323 -200,088 -181,852 -244,693 -274,827
Net margin -8.83% -3.07% -9.93% -12.45% -21.95% -37.09%
EPS 2 -25.16 -8.098 -20.07 -18.24 -24.54 -27.56
Free Cash Flow 1 351,024 549,311 -60,460 632,761 315,648 20,559
FCF margin 13.59% 22.4% -3% 43.32% 28.31% 2.77%
FCF Conversion (EBITDA) 41.54% 63.44% - 139.1% 130.11% 258.32%
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/29/19 4/20/20 6/30/21 4/13/22 3/24/23 4/1/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,993,295 709,348 532,701 381,446 252,240 199,005
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.359 x 0.8192 x 0.7673 x 0.8385 x 1.04 x 25 x
Free Cash Flow 1 351,024 549,311 -60,460 632,761 315,648 20,559
ROE (net income / shareholders' equity) -10.7% -3.06% -7.29% -7.07% -10.4% -13.1%
ROA (Net income/ Total Assets) 0.37% 0.39% -0.13% -2.36% -4.05% -5.24%
Assets 1 -61,886,598 -19,554,258 153,324,138 7,718,021 6,040,162 5,240,789
Book Value Per Share 2 229.0 285.0 266.0 248.0 224.0 196.0
Cash Flow per Share 2 7.540 7.100 5.660 1.960 1.140 0.5300
Capex 1 745,832 372,933 510,640 43,886 25,811 36,355
Capex / Sales 28.87% 15.21% 25.34% 3% 2.32% 4.91%
Announcement Date 3/29/19 4/20/20 6/30/21 4/13/22 3/24/23 4/1/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Cable Service Providers

1st Jan change Capi.
PT MNC SKY VISION TBK Stock PT MNC Sky Vision Tbk
-38.38% 37.5M
LIBERTY BROADBAND CORPORATION Stock Liberty Broadband Corporation
-38.89% 7.04B
SHENZHEN TOPWAY VIDEO COMMUNICATION CO., LTD Stock Shenzhen Topway Video Communication Co., Ltd
-34.90% 1.12B
JISHI MEDIA CO., LTD. Stock JiShi Media Co., Ltd.
-26.92% 641M
GUANGXI RADIO AND TELEVISION INFORMATION NETWORK CORPORATION LIMITED Stock Guangxi Radio and Television Information Network Corporation Limited
-30.25% 590M
HATHWAY CABLE AND DATACOM LIMITED Stock Hathway Cable and Datacom Limited
+4.72% 471M
SHAANXI BROADCAST & TV NETWORK INTERMEDIARY(GROUP)CO.,LTD. Stock Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd.
-27.48% 373M
TAIWAN OPTICAL PLATFORM CO., LTD. Stock Taiwan Optical Platform Co., Ltd.
-0.47% 335M
DEN NETWORKS LIMITED Stock DEN Networks Limited
-7.01% 304M
WIDEOPENWEST, INC. Stock WideOpenWest, Inc.
-14.32% 289M
Cable Service Providers
  1. Stock Market
  2. Equities
  3. MSKY Stock
  4. Financials PT MNC Sky Vision Tbk