1. Indonesia Stocks

  2. •

    Technology

  3. •

    Media & Entertainment
PT MNC Digital Entertainment Tbk

PT MNC Digital Entertainment Tbk

MSIN.JK
PT MNC Digital Entertainment TbkID flagIndonesia Stock Exchange
476.00
IDR
-34.00
- -
28.88TMarket Cap
PT MNC Digital Entertainment Tbk
MSIN.JK
(Indonesia Stock Exchange)

Recent

price

476.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
- -
10.06
13.42
50.06
36.01
34.23
38.24
54.61
61.48
48.66
53.38
63.17
59.74
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
6.52
Basic EPS, GAAP
- -
-0.19
-0.16
-2.42
-0.98
-0.94
-3.8
-1.96
-8.59
-7.65
-6.47
-15.12
-5.41
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
2.1
- -
0.41
- -
- -
- -
- -
- -
Dividend per Share
- -
1.62
5.53
18.41
18.51
16.86
20.05
26.04
31.61
34.71
35.72
51.77
46.47
Book Value per Share
- -
3.54
5.56
18.41
22.1
20.12
34.68
46.96
-1.03
54.69
46.17
60.11
73.6
Tangible Book Value per Share
- -
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
3,624,870
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
11.85
Operating Margin (%)
- -
3,050
3,650
3,912
8,121
12,860
38,264
72,374
244,876
258,072
260,372
272,258
268,309
Depreciation Expense
- -
2,060
4,191
121,527
210,814
211,412
234,871
398,569
339,771
263,992
397,637
974,957
395,896
Net Income, GAAP
- -
27.84
26.29
25.25
23.58
26.75
22.55
21.83
22
12.31
11.3
6.13
11.36
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
10.92
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
2,548,658
Working Capital
187
439
1,166
765
1,432
237,342
230,949
289,058
234,783
204,613
172,283
242,162
154,825
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
6,986,688
Total Equity
- -
10.98
21.49
31.68
21.2
13
11.76
10.33
6.3
4.32
7.26
9.08
5.61
Return on Invested Capital (%)
- -
2.71
2.36
34.54
29.41
19.19
19.84
23.75
9.57
6.92
15.61
30.9
13.75
Return on Capital (%)
- -
2.47
2.25
34.89
35.58
25.58
24.46
31.72
20.73
13.49
18.61
36.73
15.14
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Dec'24
Mar'25
Jun'25
ST Debt
34,150
34,464
35,098
LT Borrowings
172,283
162,362
153,733
LT Finance Leases
1,458
1,278
1,092
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
60,676
60,676
60,676
Market Capitalization
50,967,990
33,978,660
31,854,994

Working Capital

FRC

•

in mil. unless spec.
Dec'24
Mar'25
Jun'25
Total Current Assets
2,312,745
2,870,420
3,096,839
Cash, Cash Equivalents & STI
617,688
552,335
554,625
Accounts Receivable, Net
1,409,549
1,244,260
1,483,431
Inventories
827,330
809,520
762,101
Total Current Liabilities
1,037,971
523,723
548,181
Payables & Accruals
- -
- -
- -
ST Debt
34,150
34,464
35,098
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

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
123.98%
82.62%
133.72%
Net Income, GAAP
321.68%
45.69%
145.19%
Sales/Revenue/Turnover
23.92%
16.21%
18.34%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

•

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
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1.92
- -
- -
- -
6.55
2025
1.76
- -
- -
- -
16.07
2026
2.68
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
Generation Essentials Group (TGE)
Zhejiang Sunriver Culture Tourism Co.,Ltd. (600576.SS)
PT MNC Digital Entertainment Tbk (MSIN.JK)
Borussia Dortmund GmbH & Co. Kommanditgesellschaft auf Aktien (BVB.SW)
ATM Grupa S.A. (ATG.WA)
Meredith Corporation (0K0J.L)
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.