|
End-of-day quote
INDONESIA S.E.
30/06/2026
|
5-day change | 1st Jan Change | ||
| 23.00 IDR | -4.17% |
|
-.--% | -23.33% |
Company Valuation: PT Mahaka Radio Integra Tbk
Data adjusted to current consolidation scope
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 9,98,002 | 4,72,738 | 25,00,259 | 6,72,338 | 2,62,632 | 2,62,632 |
| Change | - | -52.63% | 428.89% | -73.11% | -60.94% | 0% |
| Enterprise Value (EV) 1 | 10,46,072 | 5,14,409 | 25,11,908 | 8,64,173 | 5,68,052 | 6,22,225 |
| Change | - | -50.82% | 388.31% | -65.6% | -34.27% | 9.54% |
| P/E | 29.3x | -10.5x | -127x | -16.2x | -5.55x | -13.4x |
| PBR | 4.17x | 2.46x | 14.1x | 5.08x | 3.09x | 4.79x |
| PEG | - | 0x | 2.3x | -0x | -0.4x | 0.2x |
| Capitalization / Revenue | 6.66x | 6.49x | 35.9x | 9.81x | 3.05x | 2.69x |
| EV / Revenue | 6.98x | 7.06x | 36.1x | 12.6x | 6.59x | 6.37x |
| EV / EBITDA | 20.1x | -19.1x | -127x | -9.4x | -6.06x | -9.88x |
| EV / EBIT | 21.6x | -16.6x | -104x | -9.09x | -5.89x | -9.53x |
| EV / FCF | 99.9x | 50.4x | -96.3x | -6.25x | -7.72x | -13.9x |
| FCF Yield | 1% | 1.98% | -1.04% | -16% | -13% | -7.22% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 6.491 | -8.552 | -3.758 | -7.906 | -9.007 | -3.736 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1,49,903 | 72,882 | 69,663 | 68,506 | 86,236 | 97,685 |
| EBITDA 1 | 52,064 | -26,926 | -19,719 | -91,912 | -93,700 | -63,008 |
| EBIT 1 | 48,426 | -30,969 | -24,052 | -95,038 | -96,445 | -65,293 |
| Net income 1 | 34,095 | -44,920 | -19,742 | -41,529 | -47,308 | -19,623 |
| Net Debt 1 | 48,070 | 41,671 | 11,649 | 1,91,834 | 3,05,420 | 3,59,593 |
| Reference price 2 | 190.00 | 90.00 | 476.00 | 128.00 | 50.00 | 50.00 |
| Nbr of stocks (in thousands) | 52,52,644 | 52,52,644 | 52,52,644 | 52,52,644 | 52,52,644 | 52,52,644 |
| Announcement Date | 31/05/20 | 25/08/21 | 30/04/22 | 30/04/23 | 04/04/24 | 27/03/25 |
1IDR in Million2IDR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 67.54L | |
| 18.38x | 2.16x | 9.66x | 1.44% | 18TCr | |
| -27.51x | 2.89x | 12.47x | -.--% | 7.77TCr | |
| 10.54x | 1.46x | 6.27x | 0.92% | 2.5TCr | |
| 41.69x | 6x | 25.8x | -.--% | 2.3TCr | |
| 8.69x | 2.12x | 6.88x | 4.18% | 872.33Cr | |
| 17.22x | 1.83x | 19.61x | 1.76% | 557.54Cr | |
| 14.45x | 0.72x | 5.72x | 8.1% | 495.18Cr | |
| 5.06x | 2x | 5.59x | 4.58% | 497.77Cr | |
| 7.59x | 0.98x | 3.13x | 3.85% | 441.17Cr | |
| Average | 10.68x | 2.24x | 10.57x | 2.76% | 3.35TCr | |
| Weighted average by Cap. | 8.09x | 2.50x | 11.05x | 1.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MARI Stock
- Valuation PT Mahaka Radio Integra Tbk
Select your edition
All financial news and data tailored to specific country editions
