View ValuationMastersystem Infotama 향후 성장Future 기준 점검 3/6Mastersystem Infotama (는) 각각 연간 10.6% 및 9.2% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 10.6% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 25.3% 로 예상됩니다.핵심 정보10.6%이익 성장률10.61%EPS 성장률IT 이익 성장15.5%매출 성장률9.2%향후 자기자본이익률25.26%애널리스트 커버리지Low마지막 업데이트07 Apr 2026최근 향후 성장 업데이트Price Target Changed • Apr 07Price target decreased by 8.3% to Rp1,833Down from Rp2,000, the current price target is an average from 3 analysts. New target price is 29% above last closing price of Rp1,420. Stock is up 7.6% over the past year. The company is forecast to post earnings per share of Rp193 for next year compared to Rp175 last year.모든 업데이트 보기Recent updatesReported Earnings • May 01First quarter 2026 earnings released: EPS: Rp33.96 (vs Rp36.73 in 1Q 2025)First quarter 2026 results: EPS: Rp33.96 (down from Rp36.73 in 1Q 2025). Revenue: Rp1.10t (down 8.0% from 1Q 2025). Net income: Rp106.6b (down 7.5% from 1Q 2025). Profit margin: 9.7% (in line with 1Q 2025). Revenue is forecast to grow 9.2% p.a. on average during the next 3 years, compared to a 8.9% growth forecast for the IT industry in Asia.공지 • Apr 16PT Mastersystem Infotama Tbk, Annual General Meeting, May 25, 2026PT Mastersystem Infotama Tbk, Annual General Meeting, May 25, 2026.Price Target Changed • Apr 07Price target decreased by 8.3% to Rp1,833Down from Rp2,000, the current price target is an average from 3 analysts. New target price is 29% above last closing price of Rp1,420. Stock is up 7.6% over the past year. The company is forecast to post earnings per share of Rp193 for next year compared to Rp175 last year.Reported Earnings • Mar 18Full year 2025 earnings: EPS and revenues miss analyst expectationsFull year 2025 results: EPS: Rp175 (up from Rp169 in FY 2024). Revenue: Rp5.45t (up 1.7% from FY 2024). Net income: Rp549.1b (up 3.5% from FY 2024). Profit margin: 10% (in line with FY 2024). Revenue missed analyst estimates by 5.8%. Earnings per share (EPS) also missed analyst estimates by 2.3%. Revenue is forecast to grow 11% p.a. on average during the next 2 years, compared to a 9.2% growth forecast for the IT industry in Asia.New Risk • Jan 30New minor risk - Dividend sustainabilityThe company has an unstable dividend paying track record. The dividend has had an annual drop of over 20% in the past. Dividend yield: 2.3% This is considered a minor risk. If the company has cut or reduced its dividend in the past, it may be a sign that the underlying business is too cyclical to consistently maintain or grow the dividend over the long-term. It may also indicate the company prioritizes other outcomes instead of maintaining the dividend. For dividend paying companies, any reduction in the dividend can significantly impact the share price. This is currently the only risk that has been identified for the company.공지 • Dec 03PT Mastersystem Infotama Tbk announces Annual dividend, payable on December 29, 2025PT Mastersystem Infotama Tbk announced Annual dividend of IDR 16.0000 per share payable on December 29, 2025, ex-date on December 11, 2025 and record date on December 12, 2025.Reported Earnings • Oct 31Third quarter 2025 earnings released: EPS: Rp36.33 (vs Rp47.36 in 3Q 2024)Third quarter 2025 results: EPS: Rp36.33 (down from Rp47.36 in 3Q 2024). Revenue: Rp1.19t (down 26% from 3Q 2024). Net income: Rp113.5b (down 24% from 3Q 2024). Profit margin: 9.5% (in line with 3Q 2024). Revenue is forecast to grow 11% p.a. on average during the next 3 years, compared to a 8.0% growth forecast for the IT industry in Asia.Board Change • Oct 15No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 6 non-independent directors. Independent Commissioner Tang Budi Sutanto was the last independent director to join the board, commencing their role in 2023. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.공지 • Jun 04PT Mastersystem Infotama Tbk announces Annual dividend, payable on June 26, 2025PT Mastersystem Infotama Tbk announced Annual dividend of IDR 118.0000 per share payable on June 26, 2025, ex-date on June 12, 2025 and record date on June 13, 2025.공지 • Apr 22PT Mastersystem Infotama Tbk, Annual General Meeting, May 28, 2025PT Mastersystem Infotama Tbk, Annual General Meeting, May 28, 2025. Location: jakarta IndonesiaReported Earnings • Oct 30Third quarter 2024 earnings releasedThird quarter 2024 results: Net income: Rp148.7b (up Rp148.7b from 3Q 2023). Revenue is forecast to grow 7.1% p.a. on average during the next 3 years, compared to a 8.7% growth forecast for the IT industry in Asia.New Risk • Aug 06New minor risk - Dividend sustainabilityThe company has a short dividend paying track record. Less than a year of continuous dividend payments. Dividend yield: 6.7% This is considered a minor risk. For dividend focussed investors, companies that have not established a long-term track record of consistently maintaining or growing dividends are less attractive than those companies that have a long track record. Those that have a long track record have proven their underlying business is stable enough to consistently maintain or grow the dividend and that the company considers maintaining the dividend to be one of its priorities. For dividend paying companies, any reduction in the dividend can significantly impact the share price. This is currently the only risk that has been identified for the company.Reported Earnings • Aug 01Second quarter 2024 earnings releasedSecond quarter 2024 results: EPS: Rp18.50. Net income: Rp58.2b (up Rp58.2b from 2Q 2023). Revenue is forecast to grow 11% p.a. on average during the next 3 years, compared to a 8.2% growth forecast for the IT industry in Asia.Buy Or Sell Opportunity • May 03Now 21% overvalued after recent price riseOver the last 90 days, the stock has risen 14% to Rp1,505. The fair value is estimated to be Rp1,246, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 27% over the last year. Earnings per share has grown by 15%.Reported Earnings • May 01First quarter 2024 earnings releasedFirst quarter 2024 results: EPS: Rp34.00. Net income: Rp105.2b (up Rp105.2b from 1Q 2023).Valuation Update With 7 Day Price Move • Mar 20Investor sentiment deteriorates as stock falls 16%After last week's 16% share price decline to Rp1,085, the stock trades at a trailing P/E ratio of 8.8x. Average trailing P/E is 20x in the IT industry in Indonesia.공지 • Nov 08PT Mastersystem Infotama Tbk has completed an IPO in the amount of IDR 637.965978 billion.PT Mastersystem Infotama Tbk has completed an IPO in the amount of IDR 637.965978 billion. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 470,823,600 Price\Range: IDR 1355 Transaction Features: ESOP Related Offering; Reserved Share OfferingBoard Change • Nov 08No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 6 non-independent directors. Independent Commissioner Tang Budi Sutanto was the last independent director to join the board, commencing their role in 2023. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.이익 및 매출 성장 예측IDX:MSTI - 애널리스트 향후 추정치 및 과거 재무 데이터 (IDR Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/20286,774,000719,000N/A754,000112/31/20276,550,250672,100572,400675,700212/31/20265,807,000607,000516,800598,00013/31/20265,359,003540,391520,683506,954N/A12/31/20255,454,702549,081665,773696,894N/A9/30/20255,166,553528,629620,266673,027N/A6/30/20255,580,051563,745179,286256,308N/A3/31/20255,433,718540,454784,164864,675N/A12/31/20245,361,540530,374874,552905,320N/A9/30/20245,378,867568,032336,065363,934N/A6/30/20244,650,735502,253822,102848,362N/A3/31/20244,692,259498,308251,612274,183N/A12/31/20234,200,927447,726213,222243,106N/A12/31/20223,510,262398,94292,047129,091N/A12/31/20213,114,124326,928228,164230,580N/A12/31/20202,897,471312,810331,469350,696N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: MSTI 의 연간 예상 수익 증가율(10.6%)이 saving rate(6.7%)보다 높습니다.수익 vs 시장: MSTI 의 연간 수익(10.6%)이 ID 시장(3.8%)보다 빠르게 성장할 것으로 예상됩니다.고성장 수익: MSTI 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.수익 대 시장: MSTI 의 수익(연간 9.2%)이 ID 시장(연간 12.1%)보다 느리게 성장할 것으로 예상됩니다.고성장 매출: MSTI 의 수익(연간 9.2%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: MSTI의 자본 수익률은 3년 후 25.3%로 높을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YSoftware 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/05/09 05:11종가2026/05/08 00:00수익2026/03/31연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스PT Mastersystem Infotama Tbk는 3명의 분석가가 다루고 있습니다. 이 중 2명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관null nullMaybank Research Pte. Ltd.Etta Rusdiana PutraMaybank Research Pte. Ltd.Ahmad UsmanNomura Securities Co. Ltd.
Price Target Changed • Apr 07Price target decreased by 8.3% to Rp1,833Down from Rp2,000, the current price target is an average from 3 analysts. New target price is 29% above last closing price of Rp1,420. Stock is up 7.6% over the past year. The company is forecast to post earnings per share of Rp193 for next year compared to Rp175 last year.
Reported Earnings • May 01First quarter 2026 earnings released: EPS: Rp33.96 (vs Rp36.73 in 1Q 2025)First quarter 2026 results: EPS: Rp33.96 (down from Rp36.73 in 1Q 2025). Revenue: Rp1.10t (down 8.0% from 1Q 2025). Net income: Rp106.6b (down 7.5% from 1Q 2025). Profit margin: 9.7% (in line with 1Q 2025). Revenue is forecast to grow 9.2% p.a. on average during the next 3 years, compared to a 8.9% growth forecast for the IT industry in Asia.
공지 • Apr 16PT Mastersystem Infotama Tbk, Annual General Meeting, May 25, 2026PT Mastersystem Infotama Tbk, Annual General Meeting, May 25, 2026.
Price Target Changed • Apr 07Price target decreased by 8.3% to Rp1,833Down from Rp2,000, the current price target is an average from 3 analysts. New target price is 29% above last closing price of Rp1,420. Stock is up 7.6% over the past year. The company is forecast to post earnings per share of Rp193 for next year compared to Rp175 last year.
Reported Earnings • Mar 18Full year 2025 earnings: EPS and revenues miss analyst expectationsFull year 2025 results: EPS: Rp175 (up from Rp169 in FY 2024). Revenue: Rp5.45t (up 1.7% from FY 2024). Net income: Rp549.1b (up 3.5% from FY 2024). Profit margin: 10% (in line with FY 2024). Revenue missed analyst estimates by 5.8%. Earnings per share (EPS) also missed analyst estimates by 2.3%. Revenue is forecast to grow 11% p.a. on average during the next 2 years, compared to a 9.2% growth forecast for the IT industry in Asia.
New Risk • Jan 30New minor risk - Dividend sustainabilityThe company has an unstable dividend paying track record. The dividend has had an annual drop of over 20% in the past. Dividend yield: 2.3% This is considered a minor risk. If the company has cut or reduced its dividend in the past, it may be a sign that the underlying business is too cyclical to consistently maintain or grow the dividend over the long-term. It may also indicate the company prioritizes other outcomes instead of maintaining the dividend. For dividend paying companies, any reduction in the dividend can significantly impact the share price. This is currently the only risk that has been identified for the company.
공지 • Dec 03PT Mastersystem Infotama Tbk announces Annual dividend, payable on December 29, 2025PT Mastersystem Infotama Tbk announced Annual dividend of IDR 16.0000 per share payable on December 29, 2025, ex-date on December 11, 2025 and record date on December 12, 2025.
Reported Earnings • Oct 31Third quarter 2025 earnings released: EPS: Rp36.33 (vs Rp47.36 in 3Q 2024)Third quarter 2025 results: EPS: Rp36.33 (down from Rp47.36 in 3Q 2024). Revenue: Rp1.19t (down 26% from 3Q 2024). Net income: Rp113.5b (down 24% from 3Q 2024). Profit margin: 9.5% (in line with 3Q 2024). Revenue is forecast to grow 11% p.a. on average during the next 3 years, compared to a 8.0% growth forecast for the IT industry in Asia.
Board Change • Oct 15No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 6 non-independent directors. Independent Commissioner Tang Budi Sutanto was the last independent director to join the board, commencing their role in 2023. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.
공지 • Jun 04PT Mastersystem Infotama Tbk announces Annual dividend, payable on June 26, 2025PT Mastersystem Infotama Tbk announced Annual dividend of IDR 118.0000 per share payable on June 26, 2025, ex-date on June 12, 2025 and record date on June 13, 2025.
공지 • Apr 22PT Mastersystem Infotama Tbk, Annual General Meeting, May 28, 2025PT Mastersystem Infotama Tbk, Annual General Meeting, May 28, 2025. Location: jakarta Indonesia
Reported Earnings • Oct 30Third quarter 2024 earnings releasedThird quarter 2024 results: Net income: Rp148.7b (up Rp148.7b from 3Q 2023). Revenue is forecast to grow 7.1% p.a. on average during the next 3 years, compared to a 8.7% growth forecast for the IT industry in Asia.
New Risk • Aug 06New minor risk - Dividend sustainabilityThe company has a short dividend paying track record. Less than a year of continuous dividend payments. Dividend yield: 6.7% This is considered a minor risk. For dividend focussed investors, companies that have not established a long-term track record of consistently maintaining or growing dividends are less attractive than those companies that have a long track record. Those that have a long track record have proven their underlying business is stable enough to consistently maintain or grow the dividend and that the company considers maintaining the dividend to be one of its priorities. For dividend paying companies, any reduction in the dividend can significantly impact the share price. This is currently the only risk that has been identified for the company.
Reported Earnings • Aug 01Second quarter 2024 earnings releasedSecond quarter 2024 results: EPS: Rp18.50. Net income: Rp58.2b (up Rp58.2b from 2Q 2023). Revenue is forecast to grow 11% p.a. on average during the next 3 years, compared to a 8.2% growth forecast for the IT industry in Asia.
Buy Or Sell Opportunity • May 03Now 21% overvalued after recent price riseOver the last 90 days, the stock has risen 14% to Rp1,505. The fair value is estimated to be Rp1,246, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 27% over the last year. Earnings per share has grown by 15%.
Reported Earnings • May 01First quarter 2024 earnings releasedFirst quarter 2024 results: EPS: Rp34.00. Net income: Rp105.2b (up Rp105.2b from 1Q 2023).
Valuation Update With 7 Day Price Move • Mar 20Investor sentiment deteriorates as stock falls 16%After last week's 16% share price decline to Rp1,085, the stock trades at a trailing P/E ratio of 8.8x. Average trailing P/E is 20x in the IT industry in Indonesia.
공지 • Nov 08PT Mastersystem Infotama Tbk has completed an IPO in the amount of IDR 637.965978 billion.PT Mastersystem Infotama Tbk has completed an IPO in the amount of IDR 637.965978 billion. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 470,823,600 Price\Range: IDR 1355 Transaction Features: ESOP Related Offering; Reserved Share Offering
Board Change • Nov 08No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 6 non-independent directors. Independent Commissioner Tang Budi Sutanto was the last independent director to join the board, commencing their role in 2023. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.