1. Indonesia Stocks

  2. •

    Consumer services

  3. •

    Broadcasting
PT Elang Mahkota Teknologi Tbk

PT Elang Mahkota Teknologi Tbk

IIDX:EMTK
348.00
IDR
0.00
(0.00%)
19.83EPS
47.69P/E
29.73TMarket Cap
Nov 04Next Earn
PT Elang Mahkota Teknologi Tbk
IDX:EMTK
(Indonesia Stock Exchange)

Recent

price

348.00

P/E

ratio

47.69

div

yld

16.99%

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
IDR
65.5
80.39
83
102.7
106.1
113.99
130.65
134.63
158.86
195.57
215.02
217.96
161.84
151.62
200.58
313.28
343.8
Revenue per Share
8.38
11.81
14.06
18.25
19.38
23.61
6.28
0.78
-46.48
-26.88
37.08
96.06
89.39
-2.31
24.11
111.24
10.19
Basic EPS, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow per Basic Share
3.58
2.58
11.01
17.18
13.36
51.4
15.26
9.93
7.59
5.67
- -
0.04
6.16
7.25
8.75
47.3
59.13
Dividend per Share
56.42
76.56
122.17
136.6
247.59
243.3
247.15
257.63
211.34
175.03
194.21
470.56
587.14
567.85
580.17
618.43
598.64
Book Value per Share
36.74
28.47
75.15
78.09
189.86
200.24
152.09
148.57
141.23
120.6
136.38
397.57
532.71
514.91
516.89
551.9
534.19
Tangible Book Value per Share
51,196
51,456
56,400
56,400
56,400
56,400
56,400
56,400
56,400
56,401
55,514
58,915
60,899
60,950
60,991
61,031
61,199
Basic Weighted Avg Shares
3,353,538
4,136,533
4,681,030
5,792,495
5,983,939
6,429,109
7,368,822
7,592,963
8,959,711
11,030,045
11,936,382
12,840,734
9,856,136
9,241,419
12,233,465
19,119,724
21,040,387
Sales/Revenue/Turnover
23.84
29.34
28.87
24.95
26.84
24.29
18.65
6.44
1.35
8.18
10.59
10.37
2.82
-0.35
6.2
4.66
5.3
Operating Margin (%)
73,490
142,901
252,583
375,338
243,447
264,282
357,371
457,039
452,925
352,347
308,631
400,213
422,924
446,848
578,054
728,976
785,912
Depreciation Expense
429,188
607,608
792,975
1,029,135
1,092,976
1,331,511
354,318
43,780
-2,621,710
-1,516,034
2,058,199
5,659,161
5,444,010
-140,770
1,470,321
6,789,292
623,672
Net Income, GAAP
28.47
34.39
26.64
27.76
24.1
23.15
34.27
48.39
- -
47.34
9.34
6.48
12.11
- -
36.7
6.44
19.64
Effective Tax Rate (%)
12.8
14.69
16.94
17.77
18.27
20.71
4.81
0.58
-29.26
-13.74
17.24
44.07
55.23
-1.52
12.02
35.51
2.96
Profit Margin (%)
1,931,269
820,525
4,663,330
5,489,491
11,719,443
9,095,192
7,672,104
8,634,095
7,545,519
5,917,255
4,465,494
9,747,595
13,374,439
12,617,032
9,948,593
28,957,154
25,884,953
Working Capital
575,380
69,797
872,671
1,322,221
1,381,388
226,151
59,667
95,196
76,947
1,587,807
2,108,503
674,981
694,768
737,750
714,635
578,800
179,053
LT Debt
3,123,548
4,773,203
7,866,219
9,338,022
16,302,812
15,389,131
15,769,234
17,850,474
15,464,333
12,265,279
12,399,039
33,668,866
39,896,588
38,371,760
39,591,050
53,391,480
51,976,961
Total Equity
16.21
16.17
13.49
13.02
8.17
9.09
4.95
1.82
- -
2.54
8.06
5.1
1.6
- -
1.58
2.33
2.86
Return on Invested Capital (%)
11.56
11.89
8.4
7.75
5.51
5.06
-0.85
-1.94
- -
-4.51
16.93
21.85
14.55
- -
2.97
10.01
0.32
Return on Capital (%)
16.2
16.85
14.15
14.1
10.09
9.62
2.56
0.31
-19.82
-13.91
20.02
28.93
16.95
-0.4
4.19
18.52
1.64
Return on Common Equity (%)

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
1,562,148
1,908,421
3,094,364
LT Borrowings
388,933
271,545
- -
LT Finance Leases
189,867
191,361
179,053
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
61,183
61,183
61,183
Market Capitalization
66,383,018
46,804,616
29,734,697

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
34,658,110
33,464,101
32,631,655
Cash, Cash Equivalents & STI
28,300,996
26,873,656
25,967,747
Accounts Receivable, Net
3,080,526
3,194,559
3,261,454
Inventories
1,577,544
1,669,070
1,705,620
Total Current Liabilities
5,700,956
5,954,032
6,746,702
Payables & Accruals
- -
- -
- -
ST Debt
1,562,148
1,908,421
3,094,364
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
20.7%
44.85%
34.86%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
-724.15%
-142.83%
361.76%
Sales/Revenue/Turnover
13.38%
13.35%
56.29%
Total Cash Common Dividend
- -
- -
440.86%

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
2,481,890
2,860,264
3,378,327
3,512,984
12,233,465
2025
3,938,888
4,870,634
- -
5,356,633
19,119,724
2026
5,814,742
4,998,378
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
4.25
-1.79
4.79
16.81
24.11
2025
59.58
9.63
- -
5.77
111.24
2026
-5.5
0.25
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
5.25
1.47
8.75
2025
0.04
40.27
- -
6.59
47.3
2026
0.07
12.08
- -
- -
- -
Similar Companies
Sun TV Network Limited (NSE:SUNTV)
Zee Entertainment Enterprises Limited (NSE:ZEEL)
SiriusXM Holdings Inc. (NASDAQ:SIRI)
Fox Corporation (NASDAQ:FOXA)
Egyptian Satellite Co. (EGX:EGSA)
Fox Corporation (NASDAQ:FOX)
Business
PT Elang Mahkota Teknologi Tbk (EMTEK) operates as a technology and media conglomerate in Indonesia, providing digital content, e-commerce solutions, and telecommunications services. The company offers video streaming through Vidio; online payment and financial technology services via LinkAja; e-commerce platforms including Bukalapak and SitusJualBeli; telecommunications through NetV; and interactive media services such as Kaskus and Popmama. EMTEK also provides advertising networks, gaming platforms, and cloud services; its business segments encompass media and entertainment, digital products and services, and telecommunications infrastructure. Founded in 1983 and headquartered in Jakarta, Indonesia, the company primarily serves consumers, businesses, and government entities across Indonesia with expanding operations in Southeast Asia. In recent developments, EMTEK strengthened its digital ecosystem through a strategic merger integration with Bukalapak in 2023, enhancing e-commerce capabilities; launched new AI-driven content features on Vidio in 2024; and expanded partnerships with global tech firms for cloud and fintech innovations in 2025.