Stock BMTR PT GLOBAL MEDIACOM TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Global Mediacom Tbk

Equities

BMTR

ID1000105604

Broadcasting

End-of-day quote INDONESIA S.E.
Other stock markets
 03:30:00 08/05/2024 am IST 		5-day change 1st Jan Change
234 IDR -2.50% Intraday chart for PT Global Mediacom Tbk -2.50% -12.69%
02/04 PT Global Mediacom Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Global Mediacom 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 33,50,571 52,12,770 47,02,148 42,51,653 45,45,998 43,82,473
Enterprise Value (EV) 1 1,36,46,239 1,42,54,237 1,29,70,450 1,09,95,805 1,06,71,883 84,03,730
P/E ratio 4.05 x 3.68 x 4.89 x 3.06 x 3.86 x 6.47 x
Yield - - - - - -
Capitalization / Revenue 0.29 x 0.4 x 0.39 x 0.3 x 0.37 x 0.43 x
EV / Revenue 1.17 x 1.1 x 1.08 x 0.79 x 0.87 x 0.83 x
EV / EBITDA 2.87 x 2.67 x 2.73 x 2 x 2.17 x 2.76 x
EV / FCF 7,422 x 10.3 x -9.54 x 6.92 x 26.5 x 4.91 x
FCF Yield 0.01% 9.73% -10.5% 14.5% 3.78% 20.4%
Price to Book 0.35 x 0.47 x 0.39 x 0.3 x 0.3 x 0.28 x
Nbr of stocks (in thousands) 1,38,45,336 1,49,79,225 1,62,14,304 1,63,52,512 1,63,52,512 1,63,52,512
Reference price 2 242.0 348.0 290.0 260.0 278.0 268.0
Announcement Date 01/04/19 20/04/20 30/06/21 13/04/22 24/03/23 02/04/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,16,95,216 1,29,36,503 1,20,64,088 1,39,76,648 1,22,33,495 1,01,63,157
EBITDA 1 47,54,482 53,38,384 47,58,749 54,87,224 49,13,990 30,40,460
EBIT 1 32,30,922 37,06,460 32,68,928 38,85,817 32,84,278 15,62,840
Operating Margin 27.63% 28.65% 27.1% 27.8% 26.85% 15.38%
Earnings before Tax (EBT) 1 17,82,744 29,07,632 22,24,285 30,56,846 25,59,024 10,86,680
Net income 1 8,26,633 14,03,735 9,12,737 13,89,130 11,77,370 6,77,552
Net margin 7.07% 10.85% 7.57% 9.94% 9.62% 6.67%
EPS 2 59.71 94.59 59.32 84.95 72.00 41.43
Free Cash Flow 1 1,839 13,86,483 -13,59,563 15,89,767 4,03,403 17,12,622
FCF margin 0.02% 10.72% -11.27% 11.37% 3.3% 16.85%
FCF Conversion (EBITDA) 0.04% 25.97% - 28.97% 8.21% 56.33%
FCF Conversion (Net income) 0.22% 98.77% - 114.44% 34.26% 252.77%
Dividend per Share - - - - - -
Announcement Date 01/04/19 20/04/20 30/06/21 13/04/22 24/03/23 02/04/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,02,95,668 90,41,467 82,68,302 67,44,152 61,25,885 40,21,257
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.165 x 1.694 x 1.737 x 1.229 x 1.247 x 1.323 x
Free Cash Flow 1 1,839 13,86,483 -13,59,563 15,89,767 4,03,403 17,12,622
ROE (net income / shareholders' equity) 9.51% 14.6% 9.44% 10.8% 8.16% 3.93%
ROA (Net income/ Total Assets) 7.13% 7.84% 6.55% 7.24% 5.86% 2.74%
Assets 1 1,15,97,797 1,79,13,237 1,39,42,153 1,91,77,872 2,00,81,358 2,46,87,630
Book Value Per Share 2 686.0 739.0 748.0 858.0 913.0 953.0
Cash Flow per Share 2 73.90 55.10 55.30 83.50 84.20 122.0
Capex 1 26,45,586 18,96,429 20,11,449 15,21,971 18,14,765 14,89,782
Capex / Sales 22.62% 14.66% 16.67% 10.89% 14.83% 14.66%
Announcement Date 01/04/19 20/04/20 30/06/21 13/04/22 24/03/23 02/04/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Television Broadcasting

1st Jan change Capi.
PT GLOBAL MEDIACOM TBK Stock PT Global Mediacom Tbk
-12.69% 239M
WARNER BROS. DISCOVERY, INC. Stock Warner Bros. Discovery, Inc.
-31.46% 19.7B
FOX CORPORATION Stock Fox Corporation
+12.30% 15.23B
NEXSTAR MEDIA GROUP, INC. Stock Nexstar Media Group, Inc.
+13.52% 5.86B
RTL GROUP S.A. Stock RTL Group S.A.
-15.19% 4.94B
NIPPON TELEVISION HOLDINGS, INC. Stock Nippon Television Holdings, Inc.
+39.04% 3.67B
SUN TV NETWORK LIMITED Stock Sun TV Network Limited
-6.42% 3.1B
TEGNA INC. Stock TEGNA Inc.
-1.76% 2.65B
M6 MÉTROPOLE TÉLÉVISION Stock M6 Métropole Télévision
+3.09% 1.81B
NINE ENTERTAINMENT CO. HOLDINGS LIMITED Stock Nine Entertainment Co. Holdings Limited
-24.63% 1.6B
Television Broadcasting
  1. Stock Market
  2. Equities
  3. BMTR Stock
  4. Financials PT Global Mediacom Tbk
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW