Stock SCMA PT SURYA CITRA MEDIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Surya Citra Media Tbk

Equities

SCMA

ID1000125305

Broadcasting

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-07-09 pm EDT 		5-day change 1st Jan Change
147 IDR +2.08% Intraday chart for PT Surya Citra Media Tbk +4.26% -13.53%
Apr. 30 PT Surya Citra Media Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 28 PT Surya Citra Media Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 20,774,307 31,852,204 20,607,977 13,020,719 10,745,254 9,315,297 - -
Enterprise Value (EV) 2 20,157 31,299 17,977 13,021 10,131 8,568 8,628 8,657
P/E ratio 19.3 x 28.3 x 15.3 x 15.4 x 32.1 x 11.5 x 10.4 x 11.7 x
Yield 1.77% - - - 3.82% 3.43% 4.93% 3.79%
Capitalization / Revenue 3.76 x 6.24 x 3.48 x 1.83 x 1.65 x 1.34 x 1.29 x 1.15 x
EV / Revenue 3.65 x 6.14 x 3.03 x 1.83 x 1.56 x 1.24 x 1.2 x 1.06 x
EV / EBITDA 13.4 x 18.8 x 9.39 x 9.93 x 17.9 x 7.19 x 6.11 x 5.93 x
EV / FCF 33.7 x 18.3 x 16.5 x - 10 x 8.14 x 14.2 x 12.2 x
FCF Yield 2.97% 5.45% 6.07% - 9.99% 12.3% 7.05% 8.22%
Price to Book 4.22 x 9.92 x 3.23 x - 1.43 x 1.54 x 1.26 x -
Nbr of stocks (in thousands) 73,667,757 69,546,296 63,214,653 63,207,375 63,207,375 63,369,364 - -
Reference price 3 282.0 458.0 326.0 206.0 170.0 147.0 147.0 147.0
Announcement Date 5/3/20 4/5/21 4/2/22 3/31/23 4/1/24 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,523 5,101 5,930 7,133 6,513 6,930 7,217 8,131
EBITDA 1 1,507 1,666 1,914 1,312 566.1 1,192 1,412 1,460
EBIT 1 1,331 1,455 1,695 1,102 339 894.9 1,080 1,111
Operating Margin 24.09% 28.53% 28.58% 15.45% 5.21% 12.91% 14.96% 13.67%
Earnings before Tax (EBT) 1 1,373 1,488 1,726 1,095 419 908 1,065 -
Net income 1 1,070 1,148 1,347 846.4 334.6 764.1 789.3 926
Net margin 19.38% 22.51% 22.72% 11.87% 5.14% 11.03% 10.94% 11.39%
EPS 2 14.58 16.20 21.32 13.39 5.290 12.83 14.11 12.52
Free Cash Flow 3 598,049 1,706,268 1,090,377 - 1,011,610 1,052,000 608,000 712,000
FCF margin 10,827.62% 33,448.92% 18,386.66% - 15,531.7% 15,181% 8,424.46% 8,756.27%
FCF Conversion (EBITDA) 39,679.55% 102,409.38% 56,957.72% - 178,695.04% 88,251.27% 43,063.67% 48,772.66%
FCF Conversion (Net income) 55,883.71% 148,585.27% 80,920.66% - 302,326.16% 137,685.66% 77,027.55% 76,890.27%
Dividend per Share 2 5.000 - - - 6.500 5.043 7.254 5.574
Announcement Date 5/3/20 4/5/21 4/2/22 3/31/23 4/1/24 - - -
1IDR in Billions2IDR3IDR in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q2 2024 Q3 2024 Q4
Net sales - - - - - - - 1,758 1,723 - - -
EBITDA - - - - - - - - - - - -
EBIT - - - - - - - - 78.52 - - -
Operating Margin - - - - - - - - 4.56% - - -
Earnings before Tax (EBT) - - - - - - - - - - - -
Net income - - - - 15.59 - - - - - - -
Net margin - - - - - - - - - - - -
EPS 4.494 - - 3.390 0.2500 - - 2.640 1.550 - - -
Dividend per Share 1 - - - - - - - - - - - 7.824
Announcement Date 4/2/22 6/30/22 9/30/22 10/31/22 3/31/23 7/1/23 10/1/23 10/31/23 4/1/24 - - -
1IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 617 553 2,631 - 615 747 687 658
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2 598,049 1,706,268 1,090,377 - 1,011,610 1,052,000 608,000 712,000
ROE (net income / shareholders' equity) 22% 28.1% 27.9% - 4.45% 13.4% 12.9% 10.9%
ROA (Net income/ Total Assets) 16.1% 17% 16.2% - 3.02% 6.6% 6.81% 7.74%
Assets 1 6,653 6,742 8,340 - 11,064 11,580 11,592 11,959
Book Value Per Share 3 66.90 46.20 101.0 - 118.0 95.50 117.0 -
Cash Flow per Share 16.30 26.00 21.00 - 22.10 - - -
Capex 1 595 138 234 - 387 251 330 -
Capex / Sales 10.77% 2.71% 3.95% - 5.94% 3.62% 4.57% -
Announcement Date 5/3/20 4/5/21 4/2/22 3/31/23 4/1/24 - - -
1IDR in Billions2IDR in Million3IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for PT Surya Citra Media Tbk

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
147 IDR
Average target price
202.5 IDR
Spread / Average Target
+37.76%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Television Broadcasting

1st Jan change Capi.
PT SURYA CITRA MEDIA TBK Stock PT Surya Citra Media Tbk
-13.53% 574M
WARNER BROS. DISCOVERY, INC. Stock Warner Bros. Discovery, Inc.
-35.50% 17.94B
FOX CORPORATION Stock Fox Corporation
+19.04% 15.92B
NEXSTAR MEDIA GROUP, INC. Stock Nexstar Media Group, Inc.
+9.03% 5.61B
RTL GROUP S.A. Stock RTL Group S.A.
-15.62% 4.99B
SUN TV NETWORK LIMITED Stock Sun TV Network Limited
+13.98% 3.68B
NIPPON TELEVISION HOLDINGS, INC. Stock Nippon Television Holdings, Inc.
+59.66% 3.8B
TEGNA INC. Stock TEGNA Inc.
-6.99% 2.41B
ZEE ENTERTAINMENT ENTERPRISES LIMITED Stock Zee Entertainment Enterprises Limited
-46.42% 1.68B
PT ELANG MAHKOTA TEKNOLOGI TBK Stock PT Elang Mahkota Teknologi Tbk
-27.12% 1.62B
Television Broadcasting
  1. Stock Market
  2. Equities
  3. SCMA Stock
  4. Financials PT Surya Citra Media Tbk