1. Indonesia Stocks

  2. •

    Consumer services

  3. •

    Movies/Entertainment
PT MNC Digital Entertainment Tbk

PT MNC Digital Entertainment Tbk

IIDX:MSIN
113.00
IDR
-6.00
(-5.04%)
17.34EPS
26.35P/E
27.67TMarket Cap
PT MNC Digital Entertainment Tbk
IDX:MSIN
(Indonesia Stock Exchange)

Recent

price

113.00

P/E

ratio

26.35

div

yld

- -

ROIC.AI

2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
IDR
- -
10.06
13.42
50.06
36.01
34.23
38.24
54.61
61.48
48.66
53.38
63.17
63.08
Revenue per Share
- -
0.04
0.08
5.47
5.03
4.06
4.52
7.06
5.94
4.35
6.55
16.07
17.3
Basic EPS, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
2.1
- -
0.41
- -
- -
- -
- -
- -
Dividend per Share
3.13
3.55
5.56
7.87
24.32
26.27
51.6
77.07
36.69
94.68
94.15
108.81
112.78
Book Value per Share
3.13
3.55
5.56
7.87
17.69
19.97
34.71
46.1
-1.22
54.49
42.22
56
61.52
Tangible Book Value per Share
52,020
52,020
52,020
22,220
41,917
52,020
52,020
56,443
57,222
60,676
60,676
60,676
60,676
Basic Weighted Avg Shares
- -
523,281
698,269
1,112,390
1,509,601
1,780,848
1,989,184
3,082,075
3,517,808
2,952,629
3,238,780
3,832,796
3,827,643
Sales/Revenue/Turnover
- -
5.21
10.27
14.12
20.14
17.83
19.49
17.74
12.51
9.98
15.38
16.67
18.62
Operating Margin (%)
- -
3,050
3,650
3,912
8,121
12,860
38,264
72,374
244,876
258,072
260,372
272,258
223,130
Depreciation Expense
- -
2,060
4,191
121,527
210,814
211,412
234,871
398,569
339,771
263,992
397,637
974,957
1,049,979
Net Income, GAAP
- -
27.84
26.29
25.25
23.58
26.75
22.55
21.83
22
12.31
11.3
6.13
5.93
Effective Tax Rate (%)
- -
0.39
0.6
10.92
13.96
11.87
11.81
12.93
9.66
8.94
12.28
25.44
27.43
Profit Margin (%)
141,439
161,189
186,851
250,434
731,367
890,712
1,159,443
2,214,343
-1,377,444
1,961,177
1,274,774
1,682,874
2,054,382
Working Capital
187
439
1,166
765
1,432
237,342
230,949
289,058
234,783
204,613
172,283
242,162
232,057
LT Debt
162,607
184,335
289,319
409,359
1,271,073
1,374,559
2,677,404
4,422,885
2,110,584
5,756,823
5,952,237
6,852,065
7,087,220
Total Equity
- -
10.98
21.49
31.68
21.2
13
11.76
10.33
6.3
4.32
5.86
9.04
9.32
Return on Invested Capital (%)
- -
1.33
1.86
34.44
22.67
13.84
11.51
10.54
6.7
4.63
6.42
14.6
14.76
Return on Capital (%)
- -
1.18
1.77
34.79
25.18
16.07
11.65
11.26
10.44
6.73
6.94
15.83
15.54
Return on Common Equity (%)

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
33,394
30,150
26,984
LT Borrowings
242,162
237,235
232,057
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
60,676
60,676
60,676
Market Capitalization
25,483,995
38,225,992
27,668,337

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
2,794,001
2,869,023
3,096,452
Cash, Cash Equivalents & STI
689,452
669,177
795,410
Accounts Receivable, Net
1,424,525
1,173,217
1,367,921
Inventories
- -
- -
- -
Total Current Liabilities
1,111,127
932,136
1,042,070
Payables & Accruals
- -
- -
- -
ST Debt
33,394
30,150
26,984
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
61.6%
40.84%
15.12%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
321.68%
45.69%
145.19%
Sales/Revenue/Turnover
23.92%
16.21%
18.34%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
760,720
876,139
666,062
1,167,278
3,238,780
2025
903,799
887,731
- -
937,189
3,832,796
2026
1,065,041
937,682
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1.92
3.09
0.73
0.83
6.55
2025
1.76
3.2
- -
9.42
16.07
2026
2.68
2.01
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
AMC Entertainment Holdings, Inc. (NYSE:AMC)
Walt Disney Company (The) (NYSE:DIS)
DraftKings Inc. (NASDAQ:DKNG)
Juventus Football Club S.p.A. (MIL:JUVE)
PVR Inox Limited (NSE:PVRINOX)
Delta Corp. Ltd. (India) (NSE:DELTACORP)
Business
PT MNC Digital Entertainment Tbk (MSIN.JK) operates as an Indonesia-based media content provider, specializing in the production, development, and distribution of content and intellectual properties across multi-platforms including free-to-air TV, pay-per-view TV, catch-up TV, over-the-top TV, video-on-demand, cinemas, and internet protocol television; it offers drama series, films, infotainment, reality and game shows, animation, original content for OTT platforms, music labels, advertising agency services, content and IP licensing, talent management, social media via multi-channel networks, and operates two OTT superapps, RCTI+ (AVOD) and Vision+ (SVOD), along with four online portals. The company, founded in 2000 as PT Bhakti Media International and formerly known as PT MNC Studios International Tbk before changing its name in March 2022, maintains headquarters at Gedung MNC Pictures, Komplek MNC Studios, Jl. Raya Perjuangan No. 1, Kebon Jeruk, West Jakarta, Indonesia, and functions as a subsidiary of PT Media Nusantara Citra Tbk, consolidating digital-based businesses within MNC Media; it employs approximately 770 people and leverages advanced production facilities like the 21-hectare Movieland outdoor complex in MNC Lido City Special Economic Zone. MSIN primarily serves the Indonesian entertainment market with diversified monetization across FTA TV, pay TV, OTT, social media, and cinemas, reporting over 607 million social media subscribers and 110 million monthly active users on its OTT platforms as of mid-2024. Recent developments include the September 2024 strategic acquisition of a stake in PT Tripar Multivision Tbk (RAAM), enhancing content production synergies, cost efficiencies via Movieland, diversified monetization channels, and cinematic distribution through RAAM's 13 locations across Java, Sumatra, Kalimantan, and Sulawesi; in late 2025, its Vision+ platform launched a Combo Asia subscription package in partnership with iQIYI, combining sports and Asian entertainment streaming.