Loading...

Media Nusantara Citra

OTCPK:PTME.Y
Snowflake Description

Undervalued with proven track record and pays a dividend.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
PTME.Y
OTCPK
IDR12,777B
Market Cap
  1. Home
  2. US
  3. Media
Company description

PT. Media Nusantara Citra Tbk operates as an integrated media company in Indonesia. The last earnings update was 26 days ago. More info.


Add to Portfolio Compare Print
PTME.Y Share Price and Events
7 Day Returns
0%
OTCPK:PTME.Y
1.3%
US Media
0.2%
US Market
1 Year Returns
-
OTCPK:PTME.Y
23%
US Media
2.9%
US Market
PTME.Y Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Media Nusantara Citra (PTME.Y) 0% 0% - - -60.8% -72.4%
US Media 1.3% 1.9% 7.7% 23% 24.2% 27%
US Market 0.2% -1.6% 2.4% 2.9% 36.1% 41%
1 Year Return vs Industry and Market
  • No trading data on PTME.Y.
  • No trading data on PTME.Y.
Price Volatility
PTME.Y
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Media Nusantara Citra's competitors could be found in our database.

PTME.Y Value

 Is Media Nusantara Citra undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Media Nusantara Citra to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Media Nusantara Citra.

OTCPK:PTME.Y Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 5 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 8.9%
Perpetual Growth Rate 10-Year US Government Bond Rate 2.7%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for OTCPK:PTME.Y
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year US Govt Bond Rate 2.7%
Equity Risk Premium S&P Global 6%
Media Unlevered Beta Simply Wall St/ S&P Global 0.82
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.825 (1 + (1- 25%) (36.4%))
1.034
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.03
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.73% + (1.034 * 5.96%)
8.89%

Discounted Cash Flow Calculation for OTCPK:PTME.Y using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Media Nusantara Citra is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

OTCPK:PTME.Y DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (IDR, Millions) Source Present Value
Discounted (@ 8.89%)
2019 1,952,000.00 Analyst x1 1,792,634.49
2020 1,424,000.00 Analyst x1 1,200,974.70
2021 1,549,000.00 Analyst x1 1,199,740.23
2022 1,513,829.30 Est @ -2.27% 1,076,774.21
2023 1,502,167.06 Est @ -0.77% 981,246.03
2024 1,506,369.13 Est @ 0.28% 903,655.76
2025 1,521,655.98 Est @ 1.01% 838,301.07
2026 1,544,927.72 Est @ 1.53% 781,634.37
2027 1,574,120.04 Est @ 1.89% 731,383.68
2028 1,607,832.83 Est @ 2.14% 686,057.07
Present value of next 10 years cash flows IDR10,192,401.62
OTCPK:PTME.Y DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= IDR1,607,832.83 × (1 + 2.73%) ÷ (8.89% – 2.73%)
IDR26,813,671.53
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= IDR26,813,671.53 ÷ (1 + 8.89%)10
IDR11,441,306.96
OTCPK:PTME.Y Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= IDR10,192,401.62 + IDR11,441,306.96
IDR21,633,708.58
Equity Value per Share
(IDR)
= Total value / Shares Outstanding
= IDR21,633,708.58 / 12,404.66
IDR1744
OTCPK:PTME.Y Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in OTCPK:PTME.Y represents 0.00629x of IDX:MNCN
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.00629x
Value per Share
(Listing Adjusted, USD)
= Value per Share (IDR) x Listing Adjustment Factor
= IDR 1,744.00 x 0.00629
$10.97
Value per share (USD) From above. $10.97
Current discount Discount to share price of $6.48
= -1 x ($6.48 - $10.97) / $10.97
40.9%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Media Nusantara Citra is available for.
Intrinsic value
41%
Share price is $6.48 vs Future cash flow value of $10.97
Current Discount Checks
For Media Nusantara Citra to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Media Nusantara Citra's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Media Nusantara Citra's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Media Nusantara Citra's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Media Nusantara Citra's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
OTCPK:PTME.Y PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in IDR IDR143.01
IDX:MNCN Share Price ** IDX (2019-03-01) in IDR IDR1030
United States of America Media Industry PE Ratio Median Figure of 42 Publicly-Listed Media Companies 17.33x
United States of America Market PE Ratio Median Figure of 3,085 Publicly-Listed Companies 17.79x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Media Nusantara Citra.

OTCPK:PTME.Y PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= IDX:MNCN Share Price ÷ EPS (both in IDR)

= 1030 ÷ 143.01

7.2x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Media Nusantara Citra is good value based on earnings compared to the US Media industry average.
  • Media Nusantara Citra is good value based on earnings compared to the United States of America market.
Price based on expected Growth
Does Media Nusantara Citra's expected growth come at a high price?
Raw Data
OTCPK:PTME.Y PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 7.2x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 5 Analysts
6.4%per year
United States of America Media Industry PEG Ratio Median Figure of 32 Publicly-Listed Media Companies 1.29x
United States of America Market PEG Ratio Median Figure of 2,123 Publicly-Listed Companies 1.54x

*Line of best fit is calculated by linear regression .

OTCPK:PTME.Y PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 7.2x ÷ 6.4%

1.13x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Media Nusantara Citra is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Media Nusantara Citra's assets?
Raw Data
OTCPK:PTME.Y PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in IDR IDR820.47
IDX:MNCN Share Price * IDX (2019-03-01) in IDR IDR1030
United States of America Media Industry PB Ratio Median Figure of 76 Publicly-Listed Media Companies 1.74x
United States of America Market PB Ratio Median Figure of 5,201 Publicly-Listed Companies 1.84x
OTCPK:PTME.Y PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= IDX:MNCN Share Price ÷ Book Value per Share (both in IDR)

= 1030 ÷ 820.47

1.26x

* Primary Listing of Media Nusantara Citra.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Media Nusantara Citra is good value based on assets compared to the US Media industry average.
X
Value checks
We assess Media Nusantara Citra's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Media industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Media industry average (and greater than 0)? (1 check)
  5. Media Nusantara Citra has a total score of 5/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

PTME.Y Future Performance

 How is Media Nusantara Citra expected to perform in the next 1 to 3 years based on estimates from 5 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
6.4%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Media Nusantara Citra expected to grow at an attractive rate?
  • Media Nusantara Citra's earnings growth is expected to exceed the low risk savings rate of 2.7%.
Growth vs Market Checks
  • Media Nusantara Citra's earnings growth is positive but not above the United States of America market average.
  • Media Nusantara Citra's revenue growth is positive but not above the United States of America market average.
Annual Growth Rates Comparison
Raw Data
OTCPK:PTME.Y Future Growth Rates Data Sources
Data Point Source Value (per year)
OTCPK:PTME.Y Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 5 Analysts 6.4%
OTCPK:PTME.Y Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 5 Analysts 4.4%
United States of America Media Industry Earnings Growth Rate Market Cap Weighted Average 14.9%
United States of America Media Industry Revenue Growth Rate Market Cap Weighted Average 4.3%
United States of America Market Earnings Growth Rate Market Cap Weighted Average 13.7%
United States of America Market Revenue Growth Rate Market Cap Weighted Average 7.3%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
OTCPK:PTME.Y Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below
All numbers in IDR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OTCPK:PTME.Y Future Estimates Data
Date (Data in IDR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-12-31 8,530,664 2,059,000 2,034,267 3
2020-12-31 8,169,685 2,116,750 1,916,857 5
2019-12-31 7,749,606 2,135,000 1,744,753 5
OTCPK:PTME.Y Past Financials Data
Date (Data in IDR Millions) Revenue Cash Flow Net Income *
2019-03-31 7,727,899 2,362,423 1,805,029
2018-12-31 7,443,905 2,007,838 1,531,395
2018-09-30 7,200,916 1,116,882 1,320,626
2018-06-30 7,116,738 1,576,862 1,314,737
2018-03-31 7,045,462 1,907,144 1,308,353
2017-12-31 7,052,686 2,197,773 1,453,313
2017-09-30 6,847,645 1,968,712 1,047,726
2017-06-30 6,787,267 1,924,920 1,141,610
2017-03-31 6,801,176 2,041,699 1,308,130
2016-12-31 6,730,276 1,965,553 1,368,677
2016-09-30 6,678,410 1,645,331 1,978,935
2016-06-30 6,682,021 1,164,462 1,491,406

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Media Nusantara Citra's earnings are expected to grow by 6.4% yearly, however this is not considered high growth (20% yearly).
  • Media Nusantara Citra's revenue is expected to grow by 4.4% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
OTCPK:PTME.Y Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below

All data from Media Nusantara Citra Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:PTME.Y Future Estimates Data
Date (Data in IDR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-12-31 148.92 154.86 138.50 3.00
2020-12-31 139.58 154.20 123.40 4.00
2019-12-31 126.99 139.27 113.00 4.00
OTCPK:PTME.Y Past Financials Data
Date (Data in IDR Millions) EPS *
2019-03-31 143.01
2018-12-31 120.03
2018-09-30 102.23
2018-06-30 100.51
2018-03-31 99.03
2017-12-31 109.11
2017-09-30 78.62
2017-06-30 85.11
2017-03-31 95.24
2016-12-31 98.88
2016-09-30 140.09
2016-06-30 105.08

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Media Nusantara Citra is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Media Nusantara Citra's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Media Nusantara Citra has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

PTME.Y Past Performance

  How has Media Nusantara Citra performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Media Nusantara Citra's growth in the last year to its industry (Media).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Media Nusantara Citra's year on year earnings growth rate was negative over the past 5 years, however the most recent earnings are above average.
  • Media Nusantara Citra's 1-year earnings growth exceeds its 5-year average (38% vs -3.4%)
  • Media Nusantara Citra's earnings growth has exceeded the US Media industry average in the past year (38% vs -27.5%).
Earnings and Revenue History
Media Nusantara Citra's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Media Nusantara Citra Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:PTME.Y Past Revenue, Cash Flow and Net Income Data
Date (Data in IDR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 7,727,899.00 1,805,029.00 1,674,460.00
2018-12-31 7,443,905.00 1,531,395.00 1,623,994.00
2018-09-30 7,200,916.00 1,320,626.00 1,479,249.00
2018-06-30 7,116,738.00 1,314,737.00 1,476,912.00
2018-03-31 7,045,462.00 1,308,353.00 1,470,308.00
2017-12-31 7,052,686.00 1,453,313.00 1,468,819.00
2017-09-30 6,847,645.00 1,047,726.00 1,489,106.00
2017-06-30 6,787,267.00 1,141,610.00 1,440,693.00
2017-03-31 6,801,176.00 1,308,130.00 1,395,501.00
2016-12-31 6,730,276.00 1,368,677.00 1,380,600.00
2016-09-30 6,678,410.00 1,978,935.00 1,348,839.00
2016-06-30 6,682,021.00 1,491,406.00 1,375,965.00
2016-03-31 6,469,333.00 1,380,059.00 1,399,268.00
2015-12-31 6,444,935.00 1,185,670.00 1,307,474.00
2015-09-30 6,652,809.00 1,021,368.00 1,172,274.00
2015-06-30 6,624,559.00 1,484,168.00 1,191,121.00
2015-03-31 6,683,799.00 1,656,647.00 1,170,930.00
2014-12-31 6,665,978.00 1,760,766.00 1,164,801.00
2014-09-30 6,817,742.00 1,809,777.00 1,069,587.00
2014-06-30 6,760,938.00 1,711,465.00 1,055,137.00
2014-03-31 6,652,827.00 1,657,386.00 1,076,357.00
2013-12-31 6,522,347.00 1,691,172.00 1,037,716.00
2013-09-30 6,551,321.00 1,759,515.00 1,070,451.00
2013-06-30 6,353,734.00 1,860,288.00 973,194.00
2013-03-31 6,314,949.00 1,727,991.00 1,011,142.00
2012-12-31 6,265,260.00 1,657,087.00 1,094,217.00
2012-09-30 5,940,989.00 1,388,545.00 1,152,757.00
2012-06-30 6,026,279.00 1,289,376.00 1,222,619.00

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Media Nusantara Citra has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Media Nusantara Citra used its assets more efficiently than the US Media industry average last year based on Return on Assets.
  • Media Nusantara Citra has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Media Nusantara Citra's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Media industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Media Nusantara Citra has a total score of 4/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

PTME.Y Health

 How is Media Nusantara Citra's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Media Nusantara Citra's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Media Nusantara Citra is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Media Nusantara Citra's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Media Nusantara Citra's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 1.5x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Media Nusantara Citra Company Filings, last reported 1 month ago.

OTCPK:PTME.Y Past Debt and Equity Data
Date (Data in IDR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 10,985,584.00 4,651,363.00 677,818.00
2018-12-31 10,642,305.00 4,494,038.00 908,827.00
2018-09-30 10,523,157.00 4,421,283.00 1,197,800.00
2018-06-30 10,588,909.00 4,361,517.00 1,321,872.00
2018-03-31 10,025,105.00 4,223,463.00 1,180,547.00
2017-12-31 9,801,083.00 3,729,862.00 696,453.00
2017-09-30 9,654,159.00 3,593,971.00 792,969.00
2017-06-30 9,345,199.00 3,642,058.00 729,433.00
2017-03-31 9,795,968.00 3,631,754.00 1,236,548.00
2016-12-31 9,487,098.00 3,680,853.00 977,282.00
2016-09-30 9,766,107.00 3,572,673.00 1,078,649.00
2016-06-30 9,817,664.00 3,618,199.00 1,283,216.00
2016-03-31 9,749,036.00 3,642,926.00 1,609,846.00
2015-12-31 9,566,393.00 3,757,157.00 1,447,319.00
2015-09-30 9,118,773.00 3,930,470.00 1,712,105.00
2015-06-30 9,259,728.00 3,521,634.00 2,161,792.00
2015-03-31 9,789,015.00 3,376,336.00 3,249,307.00
2014-12-31 9,400,331.00 3,182,430.00 2,878,608.00
2014-09-30 8,768,547.00 3,157,736.00 4,264,285.00
2014-06-30 8,834,339.00 299,595.00 1,477,957.00
2014-03-31 8,063,793.00 384,383.00 1,702,686.00
2013-12-31 7,743,574.00 512,378.00 1,872,492.00
2013-09-30 7,689,169.00 611,362.00 2,173,761.00
2013-06-30 7,602,997.00 595,914.00 3,130,138.00
2013-03-31 7,746,688.00 616,514.00 3,318,311.00
2012-12-31 7,297,162.00 703,276.00 2,765,606.00
2012-09-30 6,721,292.00 806,885.00 2,303,260.00
2012-06-30 7,340,080.00 849,488.00 2,630,049.00
  • Media Nusantara Citra's level of debt (42.3%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (4.8% vs 42.3% today).
  • Debt is well covered by operating cash flow (50.8%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 8.3x coverage).
X
Financial health checks
We assess Media Nusantara Citra's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Media Nusantara Citra has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

PTME.Y Dividends

 What is Media Nusantara Citra's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
1.46%
Current annual income from Media Nusantara Citra dividends. Estimated to be 5.23% next year.
If you bought $2,000 of Media Nusantara Citra shares you are expected to receive $29 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Media Nusantara Citra's pays a higher dividend yield than the bottom 25% of dividend payers in United States of America (1.45%).
  • Media Nusantara Citra's dividend is below the markets top 25% of dividend payers in United States of America (3.7%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
OTCPK:PTME.Y Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below
United States of America Media Industry Average Dividend Yield Market Cap Weighted Average of 28 Stocks 2%
United States of America Market Average Dividend Yield Market Cap Weighted Average of 2005 Stocks 2.5%
United States of America Minimum Threshold Dividend Yield 10th Percentile 0.8%
United States of America Bottom 25% Dividend Yield 25th Percentile 1.4%
United States of America Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

OTCPK:PTME.Y Future Dividends Estimate Data
Date (Data in IDR) Dividend per Share (annual) Avg. No. Analysts
2021-12-31 58.60 2.00
2020-12-31 55.53 3.00
2019-12-31 49.09 3.00
OTCPK:PTME.Y Past Annualized Dividends Data
Date (Data in IDR) Dividend per share (annual) Avg. Yield (%)
2018-07-31 15.000 1.792
2018-03-29 15.000 1.303
2017-08-01 42.000 2.909
2017-04-13 42.000 2.289
2016-04-08 42.000 2.176
2016-04-07 42.000 2.010
2015-07-31 63.000 3.672
2015-03-31 63.000 2.936
2014-04-01 70.000 2.538
2013-10-30 50.000 1.998
2013-07-31 55.000 1.918
2013-05-03 55.000 1.771
2012-07-16 35.000 1.362
2012-03-30 35.000 1.768
2011-10-28 15.000 1.093
2011-10-17 15.000 1.390
2011-08-02 15.000 1.469
2011-03-30 15.000 1.601
2010-10-29 7.000 0.845
2010-07-30 7.000 1.888
2010-04-06 7.000 1.885
2009-09-30 5.000 2.120
2009-07-29 5.000 1.801

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Media Nusantara Citra's earnings are paid to the shareholders as a dividend.
  • Dividends paid are thoroughly covered by earnings (9.5x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (2.5x coverage).
X
Income/ dividend checks
We assess Media Nusantara Citra's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Media Nusantara Citra afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Media Nusantara Citra has a total score of 4/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

PTME.Y Management

 What is the CEO of Media Nusantara Citra's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
David Audy
AGE 39
TENURE AS CEO 2.7 years
CEO Bio

Mr. David Fernando Audy has been President Director at PT Media Nusantara Citra Tbk since September 30, 2016. Mr. Audy has been the President Director of PT Global Informasi Bermutu (Global TV) since October 2010. He serves as the President Director of PT MNC Lisensi International. He served as President Director of PT Linktone Indonesia from October 2011 to 2015. He served as President Director of MNC Media Investment Ltd and has been its Non-Executive Director since September 13, 2012. He serves as the Head of Business Development and Investor Relations at PT. Global Mediacom Tbk. He served as the Managing Director of PT Media Nusantara Informasi from March 2009 to October 2010. He served as a Vice President Director of PT Media Nusantara Informasi from 2009 to 2012. From June 2007 to March 2009, he served as Head of Investor Relations at PT Media Nusantara Citra Tbk 2007 to 2009. He served as Senior Manager Corporate Finance & Personal Assistant to Group Chief Executive Officer at PT Media Nusantara Citra Tbk from January 2006 to June 2007; Procurement Manager of PT Elektrindo Nusantara from February 2005 to January 2006; and Customer Relations Manager of PT Mobile-8 Telecom Tbk from March 2003 to February 2005. He has been with PT Media Nusantara Citra Tbk and MNC Group since 2003 and has accumulated years of professional experience in managing media operations. He has been a Director at PT. Global Mediacom Tbk since October 29, 2012. He serves as Commissioner of PT Linktone Indonesia and PT MNC GS Homeshopping. He obtained Bachelor of Commerce in Finance and Information System and Master of Commerce in Accounting, both from the University of New South Wales, Australia.

CEO Compensation
  • Insufficient data for David to compare compensation growth.
  • Insufficient data for David to establish whether their remuneration is reasonable compared to companies of similar size in United States of America.
Management Team Tenure

Average tenure and age of the Media Nusantara Citra management team in years:

3.6
Average Tenure
49
Average Age
  • The tenure for the Media Nusantara Citra management team is about average.
Management Team

David Audy

TITLE
President Director
AGE
39
TENURE
2.7 yrs

Faisal Setiawan

TITLE
Finance Director & Director
AGE
52
TENURE
4.6 yrs

Ella Kartika

TITLE
Business Development & Operations Director and Director
AGE
49

Teddy Pun

TITLE
Head of Investor Relation and Corporate Finance

Kanti Imansyah

TITLE
Group Sales & Marketing Director and Director
AGE
52

Gwenarty Setiadi

TITLE
Human Resources Director & Director
AGE
56

Harangan Pangaribuan

TITLE
Head of Internal Audit Unit
AGE
38
TENURE
3.4 yrs

I Made Ray Wijaya

TITLE
Corporate Secretary
AGE
51
TENURE
3.8 yrs

Arya Sinulingga

TITLE
News Director & Director
AGE
47

Angela Tanoesoedibjo

TITLE
Programming Director & Director
AGE
31
Board of Directors Tenure

Average tenure and age of the Media Nusantara Citra board of directors in years:

3.3
Average Tenure
52
Average Age
  • The tenure for the Media Nusantara Citra board of directors is about average.
Board of Directors

David Audy

TITLE
President Director
AGE
39
TENURE
2.7 yrs

Faisal Setiawan

TITLE
Finance Director & Director
AGE
52
TENURE
4.6 yrs

Ella Kartika

TITLE
Business Development & Operations Director and Director
AGE
49
TENURE
4.6 yrs

Kanti Imansyah

TITLE
Group Sales & Marketing Director and Director
AGE
52
TENURE
6.1 yrs

Gwenarty Setiadi

TITLE
Human Resources Director & Director
AGE
56
TENURE
2.7 yrs

Arya Sinulingga

TITLE
News Director & Director
AGE
47
TENURE
3.8 yrs

Angela Tanoesoedibjo

TITLE
Programming Director & Director
AGE
31
TENURE
2.7 yrs

Hary Tanoesoedibjo

TITLE
President Commissioner
AGE
53
TENURE
2.7 yrs

Panggah Sutanto

TITLE
Independent Commissioner
AGE
68
TENURE
7.4 yrs

Ruby Panjaitan

TITLE
Director
TENURE
0.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price ($) Value ($)
X
Management checks
We assess Media Nusantara Citra's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Media Nusantara Citra has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

PTME.Y News

Simply Wall St News

PTME.Y Company Info

Description

PT. Media Nusantara Citra Tbk operates as an integrated media company in Indonesia. The company operates through Television, Radio, Print Media, and Content and Advertising Agency divisions. It owns and operates national free-to-air televisions (TV), such as RCTI TV station that offers a range of programs, such as drama series, box office movies, sporting events, talent search shows, reality shows, music shows, and infotainment; MNCTV, which offers family drama series, sports programs, and variety shows; Global TV that focuses on animation and Hollywood movies targeting kids and young adult audiences; and iNews TV, which focuses on news, sports, and other factual programs. The company provides MNC-branded pay-TV channels; artist management, and studio and short-messaging services; and operates a content library. In addition, it operates MNC Trijaya FM, Global Radio, Radio RDI, and V Radio FM; Sindonews.com, an online edition of Koran Sindo, Okezone.com, a news and entertainment portal, iNews.id, a networked news portal comprising national news and regional portal; and publishes Sindo Weekly, a general news weekly magazine and Koran Sindo, a newspaper. Further, the company offers Just For Kids magazine; HighEnd, a premium monthly magazines; HighEnd Teen magazine focusing on youth from upper income class families; and Network!, a monthly TV guide magazine. The company was founded in 1997 and is headquartered in Central Jakarta, Indonesia. PT. Media Nusantara Citra Tbk is a subsidiary of PT. Global Mediacom Tbk.

Details
Name: PT. Media Nusantara Citra Tbk
PTME.Y
Exchange: OTCPK
Founded: 1997
IDR883,534,670
12,404,655,200
Website: http://www.mnc.co.id
Address: PT. Media Nusantara Citra Tbk
MNC Tower,
26th Floor,
Central Jakarta,
Jakarta Raya, 10340,
Indonesia
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
IDX MNCN Series B Shares Indonesia Stock Exchange ID IDR 22. Jun 2007
OTCPK PTME.Y ADR Pink Sheets LLC US USD 20. Jan 2012
Number of employees
Current staff
Staff numbers
7,683
Media Nusantara Citra employees.
Industry
Broadcasting
Media
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/05/24 00:26
End of day share price update: 2019/03/01 00:00
Last estimates confirmation: 2019/05/19
Last earnings filing: 2019/04/28
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.