Stock VIVA PT VISI MEDIA ASIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Visi Media Asia Tbk

Equities

VIVA

ID1000121304

Broadcasting

End-of-day quote INDONESIA S.E.
Other stock markets
 18:00:00 2024-05-07 EDT 		5-day change 1st Jan Change
6 IDR 0.00% Intraday chart for PT Visi Media Asia Tbk -25.00% -88.00%
2023 PT Visi Media Asia Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI
2023 PT Visi Media Asia Tbk Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 5,367,352 2,156,819 1,234,820 823,214 823,214 823,214
Enterprise Value (EV) 1 8,629,860 5,582,370 4,538,482 4,205,183 4,300,846 4,629,826
P/E ratio 35.4 x -1.96 x -2.24 x -1.01 x -0.92 x -0.48 x
Yield - - - - - -
Capitalization / Revenue 1.93 x 0.9 x 0.58 x 0.45 x 0.45 x 0.48 x
EV / Revenue 3.11 x 2.33 x 2.14 x 2.3 x 2.37 x 2.73 x
EV / EBITDA 10.7 x 36.8 x 74.8 x 85.6 x 21.3 x 72.4 x
EV / FCF -138 x 8.78 x 15.5 x 4.34 x 9.66 x 6.22 x
FCF Yield -0.73% 11.4% 6.46% 23% 10.4% 16.1%
Price to Book 2.43 x 1.9 x 2.11 x -2.32 x -0.69 x -0.38 x
Nbr of stocks (in thousands) 16,464,270 16,464,270 16,464,270 16,464,270 16,464,270 16,464,270
Reference price 2 326.0 131.0 75.00 50.00 50.00 50.00
Announcement Date 18-04-02 19-04-23 20-05-28 21-07-02 22-10-31 23-04-27
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 2,774,985 2,400,198 2,117,782 1,830,517 1,812,199 1,698,620
EBITDA 1 803,801 151,761 60,694 49,135 201,541 63,975
EBIT 1 706,234 57,373 -31,920 -35,200 132,462 -10,813
Operating Margin 25.45% 2.39% -1.51% -1.92% 7.31% -0.64%
Earnings before Tax (EBT) 1 305,409 -1,086,791 -505,677 -778,068 -841,897 -1,708,542
Net income 1 151,657 -1,101,010 -550,833 -817,990 -890,127 -1,721,471
Net margin 5.47% -45.87% -26.01% -44.69% -49.12% -101.35%
EPS 2 9.211 -66.87 -33.46 -49.68 -54.06 -104.6
Free Cash Flow 1 -62,575 636,145 293,404 968,630 445,187 744,501
FCF margin -2.25% 26.5% 13.85% 52.92% 24.57% 43.83%
FCF Conversion (EBITDA) - 419.18% 483.41% 1,971.37% 220.89% 1,163.73%
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 18-04-02 19-04-23 20-05-28 21-07-02 22-10-31 23-04-27
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 3,262,508 3,425,550 3,303,662 3,381,970 3,477,632 3,806,612
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.059 x 22.57 x 54.43 x 68.83 x 17.26 x 59.5 x
Free Cash Flow 1 -62,575 636,145 293,404 968,630 445,187 744,501
ROE (net income / shareholders' equity) 7.75% -49.7% -38.1% -119% 438% 156%
ROA (Net income/ Total Assets) 6.06% 0.46% -0.24% -0.26% 0.97% -0.08%
Assets 1 2,502,752 -241,927,150 229,131,859 318,904,360 -92,241,099 2,224,123,143
Book Value Per Share 2 134.0 69.10 35.50 -21.50 -72.50 -133.0
Cash Flow per Share 2 4.940 1.960 1.350 2.400 1.020 0.8300
Capex 1 109,141 97,357 51,367 26,626 75,711 95,962
Capex / Sales 3.93% 4.06% 2.43% 1.45% 4.18% 5.65%
Announcement Date 18-04-02 19-04-23 20-05-28 21-07-02 22-10-31 23-04-27
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Television Broadcasting

1st Jan change Capi.
PT VISI MEDIA ASIA TBK Stock PT Visi Media Asia Tbk
-88.00% 6.15M
FOX CORPORATION Stock Fox Corporation
+12.61% 15.01B
NEXSTAR MEDIA GROUP, INC. Stock Nexstar Media Group, Inc.
+9.92% 5.68B
RTL GROUP S.A. Stock RTL Group S.A.
-14.62% 4.97B
NIPPON TELEVISION HOLDINGS, INC. Stock Nippon Television Holdings, Inc.
+37.45% 3.41B
SUN TV NETWORK LIMITED Stock Sun TV Network Limited
-6.00% 3.16B
TEGNA INC. Stock TEGNA Inc.
-0.33% 2.59B
M6 MÉTROPOLE TÉLÉVISION Stock M6 Métropole Télévision
+2.94% 1.8B
NINE ENTERTAINMENT CO. HOLDINGS LIMITED Stock Nine Entertainment Co. Holdings Limited
-25.00% 1.6B
PT ELANG MAHKOTA TEKNOLOGI TBK Stock PT Elang Mahkota Teknologi Tbk
-29.49% 1.58B
Television Broadcasting
  1. Stock Market
  2. Equities
  3. VIVA Stock
  4. Financials PT Visi Media Asia Tbk
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW