Valuation PT.MD Entertainment Tbk

Equities

End-of-day quote INDONESIA S.E. Other stock markets 13/02/2026			5-day change	1st Jan Change
6,650.00 ^IDR	-1.12%		+2.70%	-54.14%

30/10/25	PT.MD Entertainment Tbk Reports Earnings Results for the Nine Months Ended September 30, 2025	CI
30/07/25	PT.MD Entertainment Tbk Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	1,702,508	1,779,216	8,849,260	18,166,424	37,664,419	38,205,462
Change	-	4.51%	397.37%	105.29%	107.33%	1.44%
Enterprise Value (EV) ¹	1,526,150	1,659,626	8,767,363	17,762,380	37,147,383	38,840,135
Change	-	8.75%	428.27%	102.6%	109.14%	4.56%
P/E ratio	27.9x	-31.5x	263x	113x	390x	1,044x
PBR	1.21x	1.35x	7.06x	11.8x	23.1x	14.9x
PEG	-	0x	-2x	0x	-9.8x	-16.4x
Capitalization / Revenue	6.8x	14.5x	34.7x	41.6x	102x	83.8x
EV / Revenue	6.1x	13.6x	34.4x	40.7x	101x	85.2x
EV / EBITDA	18.5x	-60.8x	86.3x	77.4x	254x	397x
EV / EBIT	23.9x	-28.8x	126x	90.7x	324x	551x
EV / FCF	-29.6x	16.2x	57.4x	64.4x	191x	-126x
FCF Yield	-3.38%	6.17%	1.74%	1.55%	0.52%	-0.79%
Dividend per Share ²	-	-	-	-	25	-
Rate of return	-	-	-	-	0.63%	-
EPS ²	6.41	-6.026	3.596	16.89	10.16	3.697
Distribution rate	-	-	-	-	246%	-
Net sales ¹	250,246	122,366	255,041	436,858	369,545	455,950
EBITDA ¹	82,576	-27,305	101,605	229,342	146,042	97,855
EBIT ¹	63,876	-57,571	69,503	195,779	114,760	70,452
Net income ¹	60,965	-56,960	33,670	159,989	96,638	35,466
Net Debt ¹	-176,358	-119,591	-81,897	-404,044	-517,037	634,674
Reference price ²	179.00	190.00	945.00	1,910.00	3,960.00	3,860.00
Nbr of stocks (in thousands)	9,511,217	9,364,297	9,364,297	9,511,217	9,511,217	9,897,788
Announcement Date	06/04/20	15/04/21	31/03/22	03/04/23	28/03/24	28/03/25

¹IDR in Million²IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PT.MD ENTERTAINMENT TBK	-	-	-	-	3.91B
TKO GROUP HOLDINGS, INC.	84.35x	4.1x	12.25x	1.1%	16.32B
BOLLORÉ SE	44.57x	2.65x	741.6x	1.83%	15.88B
WARNER MUSIC GROUP CORP.	22.09x	2.68x	11.48x	2.62%	15.38B
SPHERE ENTERTAINMENT CO.	-43.66x	3.15x	14.66x	-.--%	4.11B
SEGA SAMMY HOLDINGS INC.	17.7x	0.99x	7.17x	2.5%	3.26B
TOEI ANIMATION CO.,LTD.	21.26x	4.15x	12.43x	1.8%	3.15B
VIVENDI SE	41.05x	13.93x	70.63x	2.37%	2.62B
TOEI COMPANY, LTD.	18x	1.46x	6.79x	0.3%	2.34B
Average	25.67x	4.14x	109.62x	1.57%	7.44B
Weighted average by Cap.	39.94x	3.48x	197.86x	1.71%