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

Financials PT MNC Vision Networks Tbk

Equities

IPTV

ID1000150402

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
50 IDR 0.00% Intraday chart for PT MNC Vision Networks Tbk 0.00% 0.00%
Apr. 02 PT MNC Vision Networks Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT MNC Vision Networks Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 17,788,548 13,616,607 7,089,256 2,742,867 2,109,898
Enterprise Value (EV) 1 20,270,843 16,080,233 9,876,783 4,474,511 1,810,231
P/E ratio 47 x 53.8 x 34.8 x -22.3 x -27.9 x
Yield - - - - -
Capitalization / Revenue 5.05 x 3.69 x 1.89 x 1.02 x 1.01 x
EV / Revenue 5.75 x 4.36 x 2.64 x 1.67 x 0.87 x
EV / EBITDA 13.7 x 10.8 x 7.22 x 4.99 x 3.72 x
EV / FCF 86.7 x -11.1 x -19.9 x 16.9 x 13.8 x
FCF Yield 1.15% -8.99% -5.02% 5.91% 7.27%
Price to Book 3.23 x 1.87 x 0.89 x 0.36 x 0.28 x
Nbr of stocks (in thousands) 35,224,848 41,514,047 42,197,951 42,197,951 42,197,951
Reference price 2 505.0 328.0 168.0 65.00 50.00
Announcement Date 4/21/20 6/30/21 4/13/22 3/24/23 4/2/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,227,280 3,524,913 3,685,291 3,741,668 2,678,799 2,079,476
EBITDA 1 1,221,224 1,480,493 1,492,659 1,368,100 896,713 486,356
EBIT 1 331,319 436,790 551,676 486,868 174,394 -94,408
Operating Margin 10.27% 12.39% 14.97% 13.01% 6.51% -4.54%
Earnings before Tax (EBT) 1 -112,286 323,366 290,700 217,756 -173,259 -264,640
Net income 1 -46,988 312,346 229,987 198,660 -123,219 -75,617
Net margin -1.46% 8.86% 6.24% 5.31% -4.6% -3.64%
EPS 2 -2.527 10.74 6.098 4.821 -2.920 -1.792
Free Cash Flow 1 -55,102 233,676 -1,445,709 -495,674 264,224 131,565
FCF margin -1.71% 6.63% -39.23% -13.25% 9.86% 6.33%
FCF Conversion (EBITDA) - 15.78% - - 29.47% 27.05%
FCF Conversion (Net income) - 74.81% - - - -
Dividend per Share - - - - - -
Announcement Date 7/1/19 4/21/20 6/30/21 4/13/22 3/24/23 4/2/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 4,376,027 2,482,295 2,463,626 2,787,527 1,731,644 -
Net Cash position 1 - - - - - 299,667
Leverage (Debt/EBITDA) 3.583 x 1.677 x 1.65 x 2.038 x 1.931 x -
Free Cash Flow 1 -55,102 233,676 -1,445,709 -495,674 264,224 131,565
ROE (net income / shareholders' equity) -1.68% 7.5% 3.71% 2.49% -1.76% -1.22%
ROA (Net income/ Total Assets) 2.11% 2.82% 3.24% 2.6% 0.96% -0.57%
Assets 1 -2,223,232 11,072,173 7,099,460 7,632,256 -12,816,622 13,224,379
Book Value Per Share 2 143.0 156.0 175.0 189.0 181.0 180.0
Cash Flow per Share 2 3.620 2.390 1.990 0.6600 0.4000 11.80
Capex 1 1,987,645 1,333,155 1,462,693 622,875 546,464 552,661
Capex / Sales 61.59% 37.82% 39.69% 16.65% 20.4% 26.58%
Announcement Date 7/1/19 4/21/20 6/30/21 4/13/22 3/24/23 4/2/24
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 VISION NETWORKS TBK Stock PT MNC Vision Networks Tbk
0.00% 130M
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
+5.19% 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
-7.62% 304M
WIDEOPENWEST, INC. Stock WideOpenWest, Inc.
-14.32% 289M
Cable Service Providers
  1. Stock Market
  2. Equities
  3. IPTV Stock
  4. Financials PT MNC Vision Networks Tbk