Stock AWAN PT ERA DIGITAL MEDIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Era Digital Media Tbk

Equities

AWAN

ID1000188105

Internet Services

End-of-day quote INDONESIA S.E.
Other stock markets
 18:00:00 2024-06-27 EDT 		5-day change 1st Jan Change
354 IDR -2.21% Intraday chart for PT Era Digital Media Tbk -4.32% +14.94%
04-30 PT Era Digital Media Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
03-22 PT Era Digital Media Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2023
Capitalization 1 1,057,980
Enterprise Value (EV) 1 1,029,634
P/E ratio 1,533 x
Yield -
Capitalization / Revenue 33.3 x
EV / Revenue 32.4 x
EV / EBITDA 290 x
EV / FCF -23,022,680 x
FCF Yield -0%
Price to Book 11.6 x
Nbr of stocks (in thousands) 3,435,000
Reference price 2 308.0
Announcement Date 24-03-22
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023
Net sales 1 18,419 31,454 28,491 27,207 31,793
EBITDA 1 4,441 8,000 8,397 6,527 3,547
EBIT 1 4,328 7,847 8,131 5,402 734.3
Operating Margin 23.5% 24.95% 28.54% 19.86% 2.31%
Earnings before Tax (EBT) 1 4,297 8,982 11,645 9,495 1,755
Net income 1 3,267 7,085 9,316 7,448 625
Net margin 17.74% 22.52% 32.7% 27.38% 1.97%
EPS - - 372.6 10.81 0.2009
Free Cash Flow - -256 -864 7,030 -44,723
FCF margin - -0.81% -3.03% 25.84% -140.67%
FCF Conversion (EBITDA) - - - 107.71% -
FCF Conversion (Net income) - - - 94.38% -
Dividend per Share 2 120.0 202.0 226.6 - -
Announcement Date 23-03-27 23-03-27 23-03-27 23-06-21 24-03-22
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023
Net Debt 1 528 - 621 - -
Net Cash position 1 - 1,544 - 6,500 28,346
Leverage (Debt/EBITDA) 0.119 x - 0.074 x - -
Free Cash Flow - -256 -864 7,030 -44,723
ROE (net income / shareholders' equity) - 140% 126% 52.2% 1.12%
ROA (Net income/ Total Assets) - 45.5% 30.8% 15.9% 0.75%
Assets 1 - 15,582 30,232 46,825 83,295
Book Value Per Share - - 311.0 7.730 26.60
Cash Flow per Share - - 8.550 2.800 8.570
Capex 1 32.8 3,627 397 1,837 22,257
Capex / Sales 0.18% 11.53% 1.39% 6.75% 70.01%
Announcement Date 23-03-27 23-03-27 23-03-27 23-06-21 24-03-22
1IDR in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Internet Services

1st Jan change Capi.
PT ERA DIGITAL MEDIA TBK Stock PT Era Digital Media Tbk
+14.94% 74.38M
TENCENT HOLDINGS LIMITED Stock Tencent Holdings Limited
+26.84% 439B
NETFLIX, INC. Stock Netflix, Inc.
+38.61% 291B
UBER TECHNOLOGIES, INC. Stock Uber Technologies, Inc.
+18.04% 152B
AIRBNB, INC. Stock Airbnb, Inc.
+11.38% 96.26B
PROSUS N.V. Stock Prosus N.V.
+21.86% 87.42B
SPOTIFY TECHNOLOGY S.A. Stock Spotify Technology S.A.
+66.99% 62.46B
DOORDASH, INC. Stock DoorDash, Inc.
+10.00% 44.48B
NASPERS LIMITED Stock Naspers Limited
+14.04% 34.15B
COSTAR GROUP, INC. Stock CoStar Group, Inc.
-15.16% 30.29B
Other Internet Services
  1. Stock Market
  2. Equities
  3. AWAN Stock
  4. Financials PT Era Digital Media Tbk