Valuation PT Mahaka Radio Integra Tbk

Stocks

End-of-day quote INDONESIA S.E. 30/06/2026			5-day change	1st Jan Change
23.00 ^IDR	-4.17%		-.--%	-23.33%

07-29	PT Mahaka Radio Integra Tbk Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-27	PT Mahaka Radio Integra Tbk Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	998,002	472,738	2,500,259	672,338	262,632	262,632
Change	-	-52.63%	428.89%	-73.11%	-60.94%	0%
Enterprise Value (EV) ¹	1,046,072	514,409	2,511,908	864,173	568,052	622,225
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	149,903	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	191,834	305,420	359,593
Reference price ²	190.00	90.00	476.00	128.00	50.00	50.00
Nbr of stocks (in thousands)	5,252,644	5,252,644	5,252,644	5,252,644	5,252,644	5,252,644
Announcement Date	31/05/20	25/08/21	30/04/22	30/04/23	04/04/24	27/03/25

¹IDR in Million²IDR

Estimates

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 MAHAKA RADIO INTEGRA TBK	-	-	-	-	6.82M
SIRIUS XM HOLDINGS INC.	9.32x	2.19x	7.11x	3.9%	9.35B
SAGA COMMUNICATIONS, INC.	-17.54x	-	-	-	57.98M
Average	-4.11x	2.19x	7.11x	3.9%	3.14B
Weighted average by Cap.	9.15x	2.19x	7.11x	3.9%