Surya Citra Media Future Growth

Future criteria checks 3/6

Surya Citra Media is forecast to grow earnings and revenue by 27.3% and 7.1% per annum respectively. EPS is expected to grow by 21.7% per annum. Return on equity is forecast to be 14.6% in 3 years.

Key information

27.3%

Earnings growth rate

21.7%

EPS growth rate

Media earnings growth	12.8%
Revenue growth rate	7.1%
Future return on equity	14.6%
Analyst coverage	Low
Last updated	24 Sep 2024

Recent future growth updates

No updates

Recent updates

No updates

Earnings and Revenue Growth Forecasts

OTCPK:PTBK.F - Analysts future estimates and past financials data (IDR Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	8,204,646	1,203,625	1,137,000	1,300,000	1
12/31/2025	7,466,026	939,865	880,000	1,038,000	2
12/31/2024	7,056,784	743,985	654,000	839,000	2
6/30/2024	6,809,495	592,900	1,184,241	1,459,706	N/A
3/31/2024	6,740,942	458,453	694,432	1,050,268	N/A
12/31/2023	6,513,197	334,609	986,556	1,398,233	N/A
9/30/2023	6,971,105	252,189	474,842	902,349	N/A
6/30/2023	7,001,334	299,285	-230,083	241,259	N/A
3/31/2023	7,127,116	628,180	-162,966	245,395	N/A
12/31/2022	7,132,534	846,361	-835,374	-462,457	N/A
9/30/2022	6,491,316	1,114,271	-630,833	-272,699	N/A
6/30/2022	6,146,628	1,236,519	-18,232	293,823	N/A
3/31/2022	6,061,147	1,300,773	188,606	479,130	N/A
12/31/2021	5,930,261	1,347,464	1,107,001	1,359,801	N/A
9/30/2021	5,906,907	1,298,694	1,354,520	1,557,046	N/A
6/30/2021	5,687,020	1,274,808	1,476,399	1,655,747	N/A
3/31/2021	5,200,497	1,168,356	1,837,715	2,022,835	N/A
12/31/2020	5,101,113	1,148,342	1,654,051	1,844,554	N/A
9/30/2020	4,963,003	976,359	1,521,448	1,648,279	N/A
6/30/2020	5,118,564	888,604	1,053,782	1,585,100	N/A
3/31/2020	5,503,697	981,732	572,137	1,176,621	N/A
12/31/2019	5,523,362	1,070,167	594,501	1,193,086	N/A
9/30/2019	5,437,914	1,303,081	623,764	1,384,616	N/A
6/30/2019	5,455,765	1,422,768	1,375,329	1,750,458	N/A
3/31/2019	5,444,293	1,525,532	1,502,780	1,824,279	N/A
12/31/2018	5,276,795	1,484,762	1,375,413	1,671,726	N/A
9/30/2018	5,012,748	1,426,851	1,401,554	1,577,952	N/A
6/30/2018	4,625,459	1,337,026	948,885	1,109,908	N/A
3/31/2018	4,605,001	1,389,537	N/A	1,199,684	N/A
12/31/2017	4,453,849	1,331,459	N/A	1,248,985	N/A
9/30/2017	4,530,576	1,439,059	N/A	1,171,633	N/A
6/30/2017	4,599,469	1,502,927	N/A	1,159,877	N/A
3/31/2017	4,460,097	1,440,636	N/A	1,153,852	N/A
12/31/2016	4,524,136	1,500,932	N/A	1,384,728	N/A
9/30/2016	4,450,465	1,531,674	N/A	1,482,615	N/A
6/30/2016	4,406,018	1,556,293	N/A	1,532,880	N/A
3/31/2016	4,358,209	1,560,301	N/A	1,694,719	N/A
12/31/2015	4,237,980	1,523,524	N/A	1,506,974	N/A
9/30/2015	4,176,987	1,497,217	N/A	1,576,293	N/A
6/30/2015	4,100,070	1,444,053	N/A	1,648,462	N/A
3/31/2015	4,070,665	1,461,136	N/A	1,340,397	N/A
12/31/2014	4,075,227	1,454,928	N/A	1,185,275	N/A
9/30/2014	4,084,390	1,414,275	N/A	1,073,122	N/A
6/30/2014	4,040,136	1,462,528	N/A	910,273	N/A
3/31/2014	3,800,975	1,306,380	N/A	1,149,613	N/A
12/31/2013	3,694,748	1,279,679	N/A	1,251,987	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: PTBK.F's forecast earnings growth (27.3% per year) is above the savings rate (2.5%).

Earnings vs Market: PTBK.F's earnings (27.3% per year) are forecast to grow faster than the US market (15.1% per year).

High Growth Earnings: PTBK.F's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: PTBK.F's revenue (7.1% per year) is forecast to grow slower than the US market (8.9% per year).

High Growth Revenue: PTBK.F's revenue (7.1% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: PTBK.F's Return on Equity is forecast to be low in 3 years time (14.6%).